Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $650,000 | $650,000 | $650,000 | $650,000 | $650,000 | $650,000 |
1 | $666,250 | $682,500 | $698,750 | $715,000 | $731,250 | $747,500 |
2 | $682,906 | $716,625 | $751,156 | $786,500 | $822,656 | $859,625 |
3 | $699,979 | $752,456 | $807,493 | $865,150 | $925,488 | $988,569 |
4 | $717,478 | $790,079 | $868,055 | $951,665 | $1,041,174 | $1,136,854 |
5 | $735,415 | $829,583 | $933,159 | $1,046,832 | $1,171,321 | $1,307,382 |