Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 |
1 | $1,025,000 | $1,050,000 | $1,075,000 | $1,100,000 | $1,125,000 | $1,150,000 |
2 | $1,050,625 | $1,102,500 | $1,155,625 | $1,210,000 | $1,265,625 | $1,322,500 |
3 | $1,076,891 | $1,157,625 | $1,242,297 | $1,331,000 | $1,423,828 | $1,520,875 |
4 | $1,103,813 | $1,215,506 | $1,335,469 | $1,464,100 | $1,601,807 | $1,749,006 |
5 | $1,131,408 | $1,276,282 | $1,435,629 | $1,610,510 | $1,802,032 | $2,011,357 |
6 | $1,159,693 | $1,340,096 | $1,543,302 | $1,771,561 | $2,027,287 | $2,313,061 |
7 | $1,188,686 | $1,407,100 | $1,659,049 | $1,948,717 | $2,280,697 | $2,660,020 |
8 | $1,218,403 | $1,477,455 | $1,783,478 | $2,143,589 | $2,565,785 | $3,059,023 |
9 | $1,248,863 | $1,551,328 | $1,917,239 | $2,357,948 | $2,886,508 | $3,517,876 |
10 | $1,280,085 | $1,628,895 | $2,061,032 | $2,593,742 | $3,247,321 | $4,045,558 |