Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 |
1 | $2,562,500 | $2,625,000 | $2,687,500 | $2,750,000 | $2,812,500 | $2,875,000 |
2 | $2,626,563 | $2,756,250 | $2,889,063 | $3,025,000 | $3,164,063 | $3,306,250 |
3 | $2,692,227 | $2,894,063 | $3,105,742 | $3,327,500 | $3,559,570 | $3,802,188 |
4 | $2,759,532 | $3,038,766 | $3,338,673 | $3,660,250 | $4,004,517 | $4,372,516 |
5 | $2,828,521 | $3,190,704 | $3,589,073 | $4,026,275 | $4,505,081 | $5,028,393 |
6 | $2,899,234 | $3,350,239 | $3,858,254 | $4,428,903 | $5,068,216 | $5,782,652 |
7 | $2,971,714 | $3,517,751 | $4,147,623 | $4,871,793 | $5,701,743 | $6,650,050 |
8 | $3,046,007 | $3,693,639 | $4,458,695 | $5,358,972 | $6,414,461 | $7,647,557 |
9 | $3,122,157 | $3,878,321 | $4,793,097 | $5,894,869 | $7,216,269 | $8,794,691 |
10 | $3,200,211 | $4,072,237 | $5,152,579 | $6,484,356 | $8,118,303 | $10,113,894 |
11 | $3,280,217 | $4,275,848 | $5,539,022 | $7,132,792 | $9,133,090 | $11,630,978 |
12 | $3,362,222 | $4,489,641 | $5,954,449 | $7,846,071 | $10,274,727 | $13,375,625 |
13 | $3,446,278 | $4,714,123 | $6,401,033 | $8,630,678 | $11,559,068 | $15,381,969 |
14 | $3,532,435 | $4,949,829 | $6,881,110 | $9,493,746 | $13,003,951 | $17,689,264 |
15 | $3,620,745 | $5,197,320 | $7,397,193 | $10,443,120 | $14,629,445 | $20,342,654 |
16 | $3,711,264 | $5,457,186 | $7,951,983 | $11,487,432 | $16,458,125 | $23,394,052 |
17 | $3,804,046 | $5,730,046 | $8,548,382 | $12,636,176 | $18,515,391 | $26,903,160 |
18 | $3,899,147 | $6,016,548 | $9,189,510 | $13,899,793 | $20,829,815 | $30,938,634 |
19 | $3,996,625 | $6,317,375 | $9,878,723 | $15,289,773 | $23,433,542 | $35,579,429 |
20 | $4,096,541 | $6,633,244 | $10,619,628 | $16,818,750 | $26,362,735 | $40,916,343 |
21 | $4,198,955 | $6,964,906 | $11,416,100 | $18,500,625 | $29,658,076 | $47,053,795 |
22 | $4,303,928 | $7,313,152 | $12,272,307 | $20,350,687 | $33,365,336 | $54,111,864 |
23 | $4,411,527 | $7,678,809 | $13,192,730 | $22,385,756 | $37,536,003 | $62,228,644 |
24 | $4,521,815 | $8,062,750 | $14,182,185 | $24,624,332 | $42,228,003 | $71,562,940 |
25 | $4,634,860 | $8,465,887 | $15,245,849 | $27,086,765 | $47,506,504 | $82,297,382 |
26 | $4,750,732 | $8,889,182 | $16,389,288 | $29,795,441 | $53,444,817 | $94,641,989 |
27 | $4,869,500 | $9,333,641 | $17,618,484 | $32,774,985 | $60,125,419 | $108,838,287 |
28 | $4,991,238 | $9,800,323 | $18,939,871 | $36,052,484 | $67,641,096 | $125,164,030 |
29 | $5,116,018 | $10,290,339 | $20,360,361 | $39,657,732 | $76,096,233 | $143,938,635 |
30 | $5,243,919 | $10,804,856 | $21,887,388 | $43,623,506 | $85,608,262 | $165,529,430 |