Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $880,000 | $880,000 | $880,000 | $880,000 | $880,000 | $880,000 |
1 | $902,000 | $924,000 | $946,000 | $968,000 | $990,000 | $1,012,000 |
2 | $924,550 | $970,200 | $1,016,950 | $1,064,800 | $1,113,750 | $1,163,800 |
3 | $947,664 | $1,018,710 | $1,093,221 | $1,171,280 | $1,252,969 | $1,338,370 |
4 | $971,355 | $1,069,646 | $1,175,213 | $1,288,408 | $1,409,590 | $1,539,126 |
5 | $995,639 | $1,123,128 | $1,263,354 | $1,417,249 | $1,585,789 | $1,769,994 |