Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,400,000 | $1,400,000 | $1,400,000 | $1,400,000 | $1,400,000 | $1,400,000 |
1 | $1,435,000 | $1,470,000 | $1,505,000 | $1,540,000 | $1,575,000 | $1,610,000 |
2 | $1,470,875 | $1,543,500 | $1,617,875 | $1,694,000 | $1,771,875 | $1,851,500 |
3 | $1,507,647 | $1,620,675 | $1,739,216 | $1,863,400 | $1,993,359 | $2,129,225 |
4 | $1,545,338 | $1,701,709 | $1,869,657 | $2,049,740 | $2,242,529 | $2,448,609 |
5 | $1,583,971 | $1,786,794 | $2,009,881 | $2,254,714 | $2,522,845 | $2,815,900 |
6 | $1,623,571 | $1,876,134 | $2,160,622 | $2,480,185 | $2,838,201 | $3,238,285 |
7 | $1,664,160 | $1,969,941 | $2,322,669 | $2,728,204 | $3,192,976 | $3,724,028 |
8 | $1,705,764 | $2,068,438 | $2,496,869 | $3,001,024 | $3,592,098 | $4,282,632 |
9 | $1,748,408 | $2,171,860 | $2,684,134 | $3,301,127 | $4,041,111 | $4,925,027 |
10 | $1,792,118 | $2,280,452 | $2,885,444 | $3,631,239 | $4,546,249 | $5,663,781 |
11 | $1,836,921 | $2,394,475 | $3,101,853 | $3,994,363 | $5,114,531 | $6,513,348 |
12 | $1,882,844 | $2,514,199 | $3,334,491 | $4,393,800 | $5,753,847 | $7,490,350 |
13 | $1,929,915 | $2,639,909 | $3,584,578 | $4,833,180 | $6,473,078 | $8,613,903 |
14 | $1,978,163 | $2,771,904 | $3,853,422 | $5,316,498 | $7,282,213 | $9,905,988 |
15 | $2,027,617 | $2,910,499 | $4,142,428 | $5,848,147 | $8,192,489 | $11,391,886 |