Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,300,000 | $1,300,000 | $1,300,000 | $1,300,000 | $1,300,000 | $1,300,000 |
1 | $1,332,500 | $1,365,000 | $1,397,500 | $1,430,000 | $1,462,500 | $1,495,000 |
2 | $1,365,813 | $1,433,250 | $1,502,313 | $1,573,000 | $1,645,313 | $1,719,250 |
3 | $1,399,958 | $1,504,913 | $1,614,986 | $1,730,300 | $1,850,977 | $1,977,138 |
4 | $1,434,957 | $1,580,158 | $1,736,110 | $1,903,330 | $2,082,349 | $2,273,708 |
5 | $1,470,831 | $1,659,166 | $1,866,318 | $2,093,663 | $2,342,642 | $2,614,764 |
6 | $1,507,601 | $1,742,124 | $2,006,292 | $2,303,029 | $2,635,472 | $3,006,979 |
7 | $1,545,291 | $1,829,231 | $2,156,764 | $2,533,332 | $2,964,907 | $3,458,026 |
8 | $1,583,924 | $1,920,692 | $2,318,521 | $2,786,665 | $3,335,520 | $3,976,730 |
9 | $1,623,522 | $2,016,727 | $2,492,410 | $3,065,332 | $3,752,460 | $4,573,239 |
10 | $1,664,110 | $2,117,563 | $2,679,341 | $3,371,865 | $4,221,517 | $5,259,225 |
11 | $1,705,713 | $2,223,441 | $2,880,292 | $3,709,052 | $4,749,207 | $6,048,109 |
12 | $1,748,355 | $2,334,613 | $3,096,313 | $4,079,957 | $5,342,858 | $6,955,325 |
13 | $1,792,064 | $2,451,344 | $3,328,537 | $4,487,953 | $6,010,715 | $7,998,624 |
14 | $1,836,866 | $2,573,911 | $3,578,177 | $4,936,748 | $6,762,054 | $9,198,417 |
15 | $1,882,788 | $2,702,607 | $3,846,541 | $5,430,423 | $7,607,311 | $10,578,180 |