Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,100,000 | $1,100,000 | $1,100,000 | $1,100,000 | $1,100,000 | $1,100,000 |
1 | $1,127,500 | $1,155,000 | $1,182,500 | $1,210,000 | $1,237,500 | $1,265,000 |
2 | $1,155,688 | $1,212,750 | $1,271,188 | $1,331,000 | $1,392,188 | $1,454,750 |
3 | $1,184,580 | $1,273,388 | $1,366,527 | $1,464,100 | $1,566,211 | $1,672,963 |
4 | $1,214,194 | $1,337,057 | $1,469,016 | $1,610,510 | $1,761,987 | $1,923,907 |
5 | $1,244,549 | $1,403,910 | $1,579,192 | $1,771,561 | $1,982,236 | $2,212,493 |
6 | $1,275,663 | $1,474,105 | $1,697,632 | $1,948,717 | $2,230,015 | $2,544,367 |
7 | $1,307,554 | $1,547,810 | $1,824,954 | $2,143,589 | $2,508,767 | $2,926,022 |
8 | $1,340,243 | $1,625,201 | $1,961,826 | $2,357,948 | $2,822,363 | $3,364,925 |
9 | $1,373,749 | $1,706,461 | $2,108,963 | $2,593,742 | $3,175,158 | $3,869,664 |
10 | $1,408,093 | $1,791,784 | $2,267,135 | $2,853,117 | $3,572,053 | $4,450,114 |