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 |