Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $870,000 | $870,000 | $870,000 | $870,000 | $870,000 | $870,000 |
1 | $891,750 | $913,500 | $935,250 | $957,000 | $978,750 | $1,000,500 |
2 | $914,044 | $959,175 | $1,005,394 | $1,052,700 | $1,101,094 | $1,150,575 |
3 | $936,895 | $1,007,134 | $1,080,798 | $1,157,970 | $1,238,730 | $1,323,161 |
4 | $960,317 | $1,057,490 | $1,161,858 | $1,273,767 | $1,393,572 | $1,521,635 |