Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 |
1 | $1,230,000 | $1,260,000 | $1,290,000 | $1,320,000 | $1,350,000 | $1,380,000 |
2 | $1,260,750 | $1,323,000 | $1,386,750 | $1,452,000 | $1,518,750 | $1,587,000 |
3 | $1,292,269 | $1,389,150 | $1,490,756 | $1,597,200 | $1,708,594 | $1,825,050 |
4 | $1,324,575 | $1,458,608 | $1,602,563 | $1,756,920 | $1,922,168 | $2,098,808 |
5 | $1,357,690 | $1,531,538 | $1,722,755 | $1,932,612 | $2,162,439 | $2,413,629 |
6 | $1,391,632 | $1,608,115 | $1,851,962 | $2,125,873 | $2,432,744 | $2,775,673 |
7 | $1,426,423 | $1,688,521 | $1,990,859 | $2,338,461 | $2,736,837 | $3,192,024 |
8 | $1,462,083 | $1,772,947 | $2,140,173 | $2,572,307 | $3,078,941 | $3,670,827 |
9 | $1,498,636 | $1,861,594 | $2,300,686 | $2,829,537 | $3,463,809 | $4,221,452 |
10 | $1,536,101 | $1,954,674 | $2,473,238 | $3,112,491 | $3,896,785 | $4,854,669 |