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 |
11 | $1,443,295 | $1,881,373 | $2,437,170 | $3,138,428 | $4,018,560 | $5,117,631 |
12 | $1,479,378 | $1,975,442 | $2,619,958 | $3,452,271 | $4,520,880 | $5,885,275 |
13 | $1,516,362 | $2,074,214 | $2,816,454 | $3,797,498 | $5,085,990 | $6,768,066 |
14 | $1,554,271 | $2,177,925 | $3,027,688 | $4,177,248 | $5,721,738 | $7,783,276 |
15 | $1,593,128 | $2,286,821 | $3,254,765 | $4,594,973 | $6,436,956 | $8,950,768 |
16 | $1,632,956 | $2,401,162 | $3,498,872 | $5,054,470 | $7,241,575 | $10,293,383 |
17 | $1,673,780 | $2,521,220 | $3,761,288 | $5,559,917 | $8,146,772 | $11,837,390 |
18 | $1,715,625 | $2,647,281 | $4,043,384 | $6,115,909 | $9,165,119 | $13,612,999 |
19 | $1,758,515 | $2,779,645 | $4,346,638 | $6,727,500 | $10,310,758 | $15,654,949 |
20 | $1,802,478 | $2,918,627 | $4,672,636 | $7,400,250 | $11,599,603 | $18,003,191 |
21 | $1,847,540 | $3,064,559 | $5,023,084 | $8,140,275 | $13,049,554 | $20,703,670 |
22 | $1,893,729 | $3,217,787 | $5,399,815 | $8,954,302 | $14,680,748 | $23,809,220 |
23 | $1,941,072 | $3,378,676 | $5,804,801 | $9,849,733 | $16,515,841 | $27,380,603 |
24 | $1,989,599 | $3,547,610 | $6,240,161 | $10,834,706 | $18,580,321 | $31,487,694 |
25 | $2,039,339 | $3,724,990 | $6,708,174 | $11,918,177 | $20,902,862 | $36,210,848 |