Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $910,000 | $910,000 | $910,000 | $910,000 | $910,000 | $910,000 |
1 | $932,750 | $955,500 | $978,250 | $1,001,000 | $1,023,750 | $1,046,500 |
2 | $956,069 | $1,003,275 | $1,051,619 | $1,101,100 | $1,151,719 | $1,203,475 |
3 | $979,970 | $1,053,439 | $1,130,490 | $1,211,210 | $1,295,684 | $1,383,996 |