Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 |
1 | $1,025,000 | $1,050,000 | $1,075,000 | $1,100,000 | $1,125,000 | $1,150,000 |
2 | $1,050,625 | $1,102,500 | $1,155,625 | $1,210,000 | $1,265,625 | $1,322,500 |
3 | $1,076,891 | $1,157,625 | $1,242,297 | $1,331,000 | $1,423,828 | $1,520,875 |
4 | $1,103,813 | $1,215,506 | $1,335,469 | $1,464,100 | $1,601,807 | $1,749,006 |
5 | $1,131,408 | $1,276,282 | $1,435,629 | $1,610,510 | $1,802,032 | $2,011,357 |
6 | $1,159,693 | $1,340,096 | $1,543,302 | $1,771,561 | $2,027,287 | $2,313,061 |
7 | $1,188,686 | $1,407,100 | $1,659,049 | $1,948,717 | $2,280,697 | $2,660,020 |
8 | $1,218,403 | $1,477,455 | $1,783,478 | $2,143,589 | $2,565,785 | $3,059,023 |
9 | $1,248,863 | $1,551,328 | $1,917,239 | $2,357,948 | $2,886,508 | $3,517,876 |
10 | $1,280,085 | $1,628,895 | $2,061,032 | $2,593,742 | $3,247,321 | $4,045,558 |
11 | $1,312,087 | $1,710,339 | $2,215,609 | $2,853,117 | $3,653,236 | $4,652,391 |
12 | $1,344,889 | $1,795,856 | $2,381,780 | $3,138,428 | $4,109,891 | $5,350,250 |
13 | $1,378,511 | $1,885,649 | $2,560,413 | $3,452,271 | $4,623,627 | $6,152,788 |
14 | $1,412,974 | $1,979,932 | $2,752,444 | $3,797,498 | $5,201,580 | $7,075,706 |
15 | $1,448,298 | $2,078,928 | $2,958,877 | $4,177,248 | $5,851,778 | $8,137,062 |
16 | $1,484,506 | $2,182,875 | $3,180,793 | $4,594,973 | $6,583,250 | $9,357,621 |
17 | $1,521,618 | $2,292,018 | $3,419,353 | $5,054,470 | $7,406,156 | $10,761,264 |
18 | $1,559,659 | $2,406,619 | $3,675,804 | $5,559,917 | $8,331,926 | $12,375,454 |
19 | $1,598,650 | $2,526,950 | $3,951,489 | $6,115,909 | $9,373,417 | $14,231,772 |
20 | $1,638,616 | $2,653,298 | $4,247,851 | $6,727,500 | $10,545,094 | $16,366,537 |
21 | $1,679,582 | $2,785,963 | $4,566,440 | $7,400,250 | $11,863,231 | $18,821,518 |
22 | $1,721,571 | $2,925,261 | $4,908,923 | $8,140,275 | $13,346,134 | $21,644,746 |
23 | $1,764,611 | $3,071,524 | $5,277,092 | $8,954,302 | $15,014,401 | $24,891,458 |
24 | $1,808,726 | $3,225,100 | $5,672,874 | $9,849,733 | $16,891,201 | $28,625,176 |
25 | $1,853,944 | $3,386,355 | $6,098,340 | $10,834,706 | $19,002,602 | $32,918,953 |
26 | $1,900,293 | $3,555,673 | $6,555,715 | $11,918,177 | $21,377,927 | $37,856,796 |
27 | $1,947,800 | $3,733,456 | $7,047,394 | $13,109,994 | $24,050,168 | $43,535,315 |
28 | $1,996,495 | $3,920,129 | $7,575,948 | $14,420,994 | $27,056,438 | $50,065,612 |
29 | $2,046,407 | $4,116,136 | $8,144,144 | $15,863,093 | $30,438,493 | $57,575,454 |
30 | $2,097,568 | $4,321,942 | $8,754,955 | $17,449,402 | $34,243,305 | $66,211,772 |