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 |
16 | $2,226,758 | $3,274,312 | $4,771,190 | $6,892,459 | $9,874,875 | $14,036,431 |
17 | $2,282,427 | $3,438,027 | $5,129,029 | $7,581,705 | $11,109,235 | $16,141,896 |
18 | $2,339,488 | $3,609,929 | $5,513,706 | $8,339,876 | $12,497,889 | $18,563,180 |
19 | $2,397,975 | $3,790,425 | $5,927,234 | $9,173,864 | $14,060,125 | $21,347,657 |
20 | $2,457,925 | $3,979,947 | $6,371,777 | $10,091,250 | $15,817,641 | $24,549,806 |
21 | $2,519,373 | $4,178,944 | $6,849,660 | $11,100,375 | $17,794,846 | $28,232,277 |
22 | $2,582,357 | $4,387,891 | $7,363,384 | $12,210,412 | $20,019,202 | $32,467,119 |
23 | $2,646,916 | $4,607,286 | $7,915,638 | $13,431,454 | $22,521,602 | $37,337,186 |
24 | $2,713,089 | $4,837,650 | $8,509,311 | $14,774,599 | $25,336,802 | $42,937,764 |
25 | $2,780,916 | $5,079,532 | $9,147,509 | $16,252,059 | $28,503,902 | $49,378,429 |
26 | $2,850,439 | $5,333,509 | $9,833,573 | $17,877,265 | $32,066,890 | $56,785,193 |
27 | $2,921,700 | $5,600,184 | $10,571,091 | $19,664,991 | $36,075,251 | $65,302,972 |
28 | $2,994,743 | $5,880,194 | $11,363,922 | $21,631,490 | $40,584,658 | $75,098,418 |
29 | $3,069,611 | $6,174,203 | $12,216,217 | $23,794,639 | $45,657,740 | $86,363,181 |
30 | $3,146,351 | $6,482,914 | $13,132,433 | $26,174,103 | $51,364,957 | $99,317,658 |