Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 |
1 | $1,230,000 | $1,260,000 | $1,290,000 | $1,320,000 | $1,350,000 | $1,380,000 |
2 | $1,260,750 | $1,323,000 | $1,386,750 | $1,452,000 | $1,518,750 | $1,587,000 |
3 | $1,292,269 | $1,389,150 | $1,490,756 | $1,597,200 | $1,708,594 | $1,825,050 |
4 | $1,324,575 | $1,458,608 | $1,602,563 | $1,756,920 | $1,922,168 | $2,098,808 |
5 | $1,357,690 | $1,531,538 | $1,722,755 | $1,932,612 | $2,162,439 | $2,413,629 |
6 | $1,391,632 | $1,608,115 | $1,851,962 | $2,125,873 | $2,432,744 | $2,775,673 |
7 | $1,426,423 | $1,688,521 | $1,990,859 | $2,338,461 | $2,736,837 | $3,192,024 |
8 | $1,462,083 | $1,772,947 | $2,140,173 | $2,572,307 | $3,078,941 | $3,670,827 |
9 | $1,498,636 | $1,861,594 | $2,300,686 | $2,829,537 | $3,463,809 | $4,221,452 |
10 | $1,536,101 | $1,954,674 | $2,473,238 | $3,112,491 | $3,896,785 | $4,854,669 |
11 | $1,574,504 | $2,052,407 | $2,658,731 | $3,423,740 | $4,383,883 | $5,582,870 |
12 | $1,613,867 | $2,155,028 | $2,858,136 | $3,766,114 | $4,931,869 | $6,420,300 |
13 | $1,654,213 | $2,262,779 | $3,072,496 | $4,142,725 | $5,548,352 | $7,383,345 |
14 | $1,695,569 | $2,375,918 | $3,302,933 | $4,556,998 | $6,241,896 | $8,490,847 |
15 | $1,737,958 | $2,494,714 | $3,550,653 | $5,012,698 | $7,022,134 | $9,764,474 |
16 | $1,781,407 | $2,619,450 | $3,816,952 | $5,513,968 | $7,899,900 | $11,229,145 |
17 | $1,825,942 | $2,750,422 | $4,103,223 | $6,065,364 | $8,887,388 | $12,913,517 |
18 | $1,871,590 | $2,887,943 | $4,410,965 | $6,671,901 | $9,998,311 | $14,850,544 |
19 | $1,918,380 | $3,032,340 | $4,741,787 | $7,339,091 | $11,248,100 | $17,078,126 |
20 | $1,966,340 | $3,183,957 | $5,097,421 | $8,073,000 | $12,654,113 | $19,639,845 |
21 | $2,015,498 | $3,343,155 | $5,479,728 | $8,880,300 | $14,235,877 | $22,585,822 |
22 | $2,065,886 | $3,510,313 | $5,890,708 | $9,768,330 | $16,015,361 | $25,973,695 |
23 | $2,117,533 | $3,685,829 | $6,332,511 | $10,745,163 | $18,017,281 | $29,869,749 |
24 | $2,170,471 | $3,870,120 | $6,807,449 | $11,819,679 | $20,269,442 | $34,350,211 |
25 | $2,224,733 | $4,063,626 | $7,318,008 | $13,001,647 | $22,803,122 | $39,502,743 |
26 | $2,280,351 | $4,266,807 | $7,866,858 | $14,301,812 | $25,653,512 | $45,428,155 |
27 | $2,337,360 | $4,480,148 | $8,456,872 | $15,731,993 | $28,860,201 | $52,242,378 |
28 | $2,395,794 | $4,704,155 | $9,091,138 | $17,305,192 | $32,467,726 | $60,078,734 |
29 | $2,455,689 | $4,939,363 | $9,772,973 | $19,035,712 | $36,526,192 | $69,090,545 |
30 | $2,517,081 | $5,186,331 | $10,505,946 | $20,939,283 | $41,091,966 | $79,454,126 |