Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $750,000 | $750,000 | $750,000 | $750,000 | $750,000 | $750,000 |
1 | $768,750 | $787,500 | $806,250 | $825,000 | $843,750 | $862,500 |
2 | $787,969 | $826,875 | $866,719 | $907,500 | $949,219 | $991,875 |
3 | $807,668 | $868,219 | $931,723 | $998,250 | $1,067,871 | $1,140,656 |
4 | $827,860 | $911,630 | $1,001,602 | $1,098,075 | $1,201,355 | $1,311,755 |
5 | $848,556 | $957,211 | $1,076,722 | $1,207,883 | $1,351,524 | $1,508,518 |
6 | $869,770 | $1,005,072 | $1,157,476 | $1,328,671 | $1,520,465 | $1,734,796 |
7 | $891,514 | $1,055,325 | $1,244,287 | $1,461,538 | $1,710,523 | $1,995,015 |
8 | $913,802 | $1,108,092 | $1,337,608 | $1,607,692 | $1,924,338 | $2,294,267 |
9 | $936,647 | $1,163,496 | $1,437,929 | $1,768,461 | $2,164,881 | $2,638,407 |
10 | $960,063 | $1,221,671 | $1,545,774 | $1,945,307 | $2,435,491 | $3,034,168 |