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 |