Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $720,000 | $720,000 | $720,000 | $720,000 | $720,000 | $720,000 |
1 | $738,000 | $756,000 | $774,000 | $792,000 | $810,000 | $828,000 |
2 | $756,450 | $793,800 | $832,050 | $871,200 | $911,250 | $952,200 |
3 | $775,361 | $833,490 | $894,454 | $958,320 | $1,025,156 | $1,095,030 |
4 | $794,745 | $875,165 | $961,538 | $1,054,152 | $1,153,301 | $1,259,285 |
5 | $814,614 | $918,923 | $1,033,653 | $1,159,567 | $1,297,463 | $1,448,177 |