Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,600,000 | $1,600,000 | $1,600,000 | $1,600,000 | $1,600,000 | $1,600,000 |
1 | $1,640,000 | $1,680,000 | $1,720,000 | $1,760,000 | $1,800,000 | $1,840,000 |
2 | $1,681,000 | $1,764,000 | $1,849,000 | $1,936,000 | $2,025,000 | $2,116,000 |
3 | $1,723,025 | $1,852,200 | $1,987,675 | $2,129,600 | $2,278,125 | $2,433,400 |
4 | $1,766,101 | $1,944,810 | $2,136,751 | $2,342,560 | $2,562,891 | $2,798,410 |
5 | $1,810,253 | $2,042,051 | $2,297,007 | $2,576,816 | $2,883,252 | $3,218,172 |
6 | $1,855,509 | $2,144,153 | $2,469,282 | $2,834,498 | $3,243,658 | $3,700,897 |
7 | $1,901,897 | $2,251,361 | $2,654,479 | $3,117,947 | $3,649,116 | $4,256,032 |
8 | $1,949,445 | $2,363,929 | $2,853,565 | $3,429,742 | $4,105,255 | $4,894,437 |
9 | $1,998,181 | $2,482,125 | $3,067,582 | $3,772,716 | $4,618,412 | $5,628,602 |
10 | $2,048,135 | $2,606,231 | $3,297,650 | $4,149,988 | $5,195,714 | $6,472,892 |