Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $940,000 | $940,000 | $940,000 | $940,000 | $940,000 | $940,000 |
1 | $963,500 | $987,000 | $1,010,500 | $1,034,000 | $1,057,500 | $1,081,000 |
2 | $987,588 | $1,036,350 | $1,086,288 | $1,137,400 | $1,189,688 | $1,243,150 |
3 | $1,012,277 | $1,088,168 | $1,167,759 | $1,251,140 | $1,338,398 | $1,429,623 |