Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $840,000 | $840,000 | $840,000 | $840,000 | $840,000 | $840,000 |
1 | $861,000 | $882,000 | $903,000 | $924,000 | $945,000 | $966,000 |
2 | $882,525 | $926,100 | $970,725 | $1,016,400 | $1,063,125 | $1,110,900 |
3 | $904,588 | $972,405 | $1,043,529 | $1,118,040 | $1,196,016 | $1,277,535 |
4 | $927,203 | $1,021,025 | $1,121,794 | $1,229,844 | $1,345,518 | $1,469,165 |
5 | $950,383 | $1,072,077 | $1,205,929 | $1,352,828 | $1,513,707 | $1,689,540 |