Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $820,000 | $820,000 | $820,000 | $820,000 | $820,000 | $820,000 |
1 | $840,500 | $861,000 | $881,500 | $902,000 | $922,500 | $943,000 |
2 | $861,513 | $904,050 | $947,613 | $992,200 | $1,037,813 | $1,084,450 |
3 | $883,050 | $949,253 | $1,018,683 | $1,091,420 | $1,167,539 | $1,247,118 |
4 | $905,127 | $996,715 | $1,095,085 | $1,200,562 | $1,313,481 | $1,434,185 |