Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 |
1 | $1,537,500 | $1,575,000 | $1,612,500 | $1,650,000 | $1,687,500 | $1,725,000 |
2 | $1,575,938 | $1,653,750 | $1,733,438 | $1,815,000 | $1,898,438 | $1,983,750 |
3 | $1,615,336 | $1,736,438 | $1,863,445 | $1,996,500 | $2,135,742 | $2,281,313 |
4 | $1,655,719 | $1,823,259 | $2,003,204 | $2,196,150 | $2,402,710 | $2,623,509 |
5 | $1,697,112 | $1,914,422 | $2,153,444 | $2,415,765 | $2,703,049 | $3,017,036 |
6 | $1,739,540 | $2,010,143 | $2,314,952 | $2,657,342 | $3,040,930 | $3,469,591 |
7 | $1,783,029 | $2,110,651 | $2,488,574 | $2,923,076 | $3,421,046 | $3,990,030 |
8 | $1,827,604 | $2,216,183 | $2,675,217 | $3,215,383 | $3,848,677 | $4,588,534 |
9 | $1,873,294 | $2,326,992 | $2,875,858 | $3,536,922 | $4,329,761 | $5,276,814 |
10 | $1,920,127 | $2,443,342 | $3,091,547 | $3,890,614 | $4,870,982 | $6,068,337 |
11 | $1,968,130 | $2,565,509 | $3,323,413 | $4,279,675 | $5,479,854 | $6,978,587 |
12 | $2,017,333 | $2,693,784 | $3,572,669 | $4,707,643 | $6,164,836 | $8,025,375 |
13 | $2,067,767 | $2,828,474 | $3,840,620 | $5,178,407 | $6,935,441 | $9,229,181 |
14 | $2,119,461 | $2,969,897 | $4,128,666 | $5,696,248 | $7,802,371 | $10,613,559 |
15 | $2,172,447 | $3,118,392 | $4,438,316 | $6,265,872 | $8,777,667 | $12,205,592 |