Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,700,000 | $1,700,000 | $1,700,000 | $1,700,000 | $1,700,000 | $1,700,000 |
1 | $1,742,500 | $1,785,000 | $1,827,500 | $1,870,000 | $1,912,500 | $1,955,000 |
2 | $1,786,063 | $1,874,250 | $1,964,563 | $2,057,000 | $2,151,563 | $2,248,250 |
3 | $1,830,714 | $1,967,963 | $2,111,905 | $2,262,700 | $2,420,508 | $2,585,488 |
4 | $1,876,482 | $2,066,361 | $2,270,298 | $2,488,970 | $2,723,071 | $2,973,311 |
5 | $1,923,394 | $2,169,679 | $2,440,570 | $2,737,867 | $3,063,455 | $3,419,307 |
6 | $1,971,479 | $2,278,163 | $2,623,613 | $3,011,654 | $3,446,387 | $3,932,203 |
7 | $2,020,766 | $2,392,071 | $2,820,384 | $3,312,819 | $3,877,185 | $4,522,034 |
8 | $2,071,285 | $2,511,674 | $3,031,912 | $3,644,101 | $4,361,834 | $5,200,339 |
9 | $2,123,067 | $2,637,258 | $3,259,306 | $4,008,511 | $4,907,063 | $5,980,390 |
10 | $2,176,144 | $2,769,121 | $3,503,754 | $4,409,362 | $5,520,446 | $6,877,448 |
11 | $2,230,547 | $2,907,577 | $3,766,535 | $4,850,298 | $6,210,501 | $7,909,065 |
12 | $2,286,311 | $3,052,956 | $4,049,025 | $5,335,328 | $6,986,814 | $9,095,425 |
13 | $2,343,469 | $3,205,604 | $4,352,702 | $5,868,861 | $7,860,166 | $10,459,739 |
14 | $2,402,055 | $3,365,884 | $4,679,155 | $6,455,747 | $8,842,687 | $12,028,700 |
15 | $2,462,107 | $3,534,178 | $5,030,091 | $7,101,322 | $9,948,022 | $13,833,005 |
16 | $2,523,660 | $3,710,887 | $5,407,348 | $7,811,454 | $11,191,525 | $15,907,955 |
17 | $2,586,751 | $3,896,431 | $5,812,899 | $8,592,599 | $12,590,466 | $18,294,149 |
18 | $2,651,420 | $4,091,253 | $6,248,867 | $9,451,859 | $14,164,274 | $21,038,271 |
19 | $2,717,705 | $4,295,815 | $6,717,532 | $10,397,045 | $15,934,808 | $24,194,012 |
20 | $2,785,648 | $4,510,606 | $7,221,347 | $11,436,750 | $17,926,660 | $27,823,114 |
21 | $2,855,289 | $4,736,136 | $7,762,948 | $12,580,425 | $20,167,492 | $31,996,581 |
22 | $2,926,671 | $4,972,943 | $8,345,169 | $13,838,467 | $22,688,428 | $36,796,068 |
23 | $2,999,838 | $5,221,590 | $8,971,057 | $15,222,314 | $25,524,482 | $42,315,478 |
24 | $3,074,834 | $5,482,670 | $9,643,886 | $16,744,546 | $28,715,042 | $48,662,800 |
25 | $3,151,705 | $5,756,803 | $10,367,177 | $18,419,000 | $32,304,423 | $55,962,219 |
26 | $3,230,498 | $6,044,644 | $11,144,716 | $20,260,900 | $36,342,475 | $64,356,552 |
27 | $3,311,260 | $6,346,876 | $11,980,569 | $22,286,990 | $40,885,285 | $74,010,035 |
28 | $3,394,042 | $6,664,220 | $12,879,112 | $24,515,689 | $45,995,945 | $85,111,541 |
29 | $3,478,893 | $6,997,431 | $13,845,045 | $26,967,258 | $51,745,439 | $97,878,272 |
30 | $3,565,865 | $7,347,302 | $14,883,424 | $29,663,984 | $58,213,618 | $112,560,012 |