Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 |
1 | $2,050,000 | $2,100,000 | $2,150,000 | $2,200,000 | $2,250,000 | $2,300,000 |
2 | $2,101,250 | $2,205,000 | $2,311,250 | $2,420,000 | $2,531,250 | $2,645,000 |
3 | $2,153,781 | $2,315,250 | $2,484,594 | $2,662,000 | $2,847,656 | $3,041,750 |
4 | $2,207,626 | $2,431,013 | $2,670,938 | $2,928,200 | $3,203,613 | $3,498,013 |
5 | $2,262,816 | $2,552,563 | $2,871,259 | $3,221,020 | $3,604,065 | $4,022,714 |
6 | $2,319,387 | $2,680,191 | $3,086,603 | $3,543,122 | $4,054,573 | $4,626,122 |
7 | $2,377,372 | $2,814,201 | $3,318,098 | $3,897,434 | $4,561,395 | $5,320,040 |
8 | $2,436,806 | $2,954,911 | $3,566,956 | $4,287,178 | $5,131,569 | $6,118,046 |
9 | $2,497,726 | $3,102,656 | $3,834,477 | $4,715,895 | $5,773,015 | $7,035,753 |
10 | $2,560,169 | $3,257,789 | $4,122,063 | $5,187,485 | $6,494,642 | $8,091,115 |
11 | $2,624,173 | $3,420,679 | $4,431,218 | $5,706,233 | $7,306,472 | $9,304,783 |
12 | $2,689,778 | $3,591,713 | $4,763,559 | $6,276,857 | $8,219,781 | $10,700,500 |
13 | $2,757,022 | $3,771,298 | $5,120,826 | $6,904,542 | $9,247,254 | $12,305,575 |
14 | $2,825,948 | $3,959,863 | $5,504,888 | $7,594,997 | $10,403,161 | $14,151,412 |
15 | $2,896,596 | $4,157,856 | $5,917,755 | $8,354,496 | $11,703,556 | $16,274,123 |