Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 |
1 | $1,537,500 | $1,575,000 | $1,612,500 | $1,650,000 | $1,687,500 | $1,725,000 |
2 | $1,575,938 | $1,653,750 | $1,733,438 | $1,815,000 | $1,898,438 | $1,983,750 |
3 | $1,615,336 | $1,736,438 | $1,863,445 | $1,996,500 | $2,135,742 | $2,281,313 |
4 | $1,655,719 | $1,823,259 | $2,003,204 | $2,196,150 | $2,402,710 | $2,623,509 |
5 | $1,697,112 | $1,914,422 | $2,153,444 | $2,415,765 | $2,703,049 | $3,017,036 |