Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,700,000 | $1,700,000 | $1,700,000 | $1,700,000 | $1,700,000 | $1,700,000 |
1 | $1,742,500 | $1,785,000 | $1,827,500 | $1,870,000 | $1,912,500 | $1,955,000 |
2 | $1,786,063 | $1,874,250 | $1,964,563 | $2,057,000 | $2,151,563 | $2,248,250 |
3 | $1,830,714 | $1,967,963 | $2,111,905 | $2,262,700 | $2,420,508 | $2,585,488 |
4 | $1,876,482 | $2,066,361 | $2,270,298 | $2,488,970 | $2,723,071 | $2,973,311 |
5 | $1,923,394 | $2,169,679 | $2,440,570 | $2,737,867 | $3,063,455 | $3,419,307 |
6 | $1,971,479 | $2,278,163 | $2,623,613 | $3,011,654 | $3,446,387 | $3,932,203 |
7 | $2,020,766 | $2,392,071 | $2,820,384 | $3,312,819 | $3,877,185 | $4,522,034 |
8 | $2,071,285 | $2,511,674 | $3,031,912 | $3,644,101 | $4,361,834 | $5,200,339 |
9 | $2,123,067 | $2,637,258 | $3,259,306 | $4,008,511 | $4,907,063 | $5,980,390 |
10 | $2,176,144 | $2,769,121 | $3,503,754 | $4,409,362 | $5,520,446 | $6,877,448 |