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 |
16 | $2,969,011 | $4,365,749 | $6,361,586 | $9,189,946 | $13,166,500 | $18,715,242 |
17 | $3,043,237 | $4,584,037 | $6,838,705 | $10,108,941 | $14,812,313 | $21,522,528 |
18 | $3,119,317 | $4,813,238 | $7,351,608 | $11,119,835 | $16,663,852 | $24,750,907 |
19 | $3,197,300 | $5,053,900 | $7,902,979 | $12,231,818 | $18,746,833 | $28,463,543 |
20 | $3,277,233 | $5,306,595 | $8,495,702 | $13,455,000 | $21,090,188 | $32,733,075 |
21 | $3,359,164 | $5,571,925 | $9,132,880 | $14,800,500 | $23,726,461 | $37,643,036 |
22 | $3,443,143 | $5,850,521 | $9,817,846 | $16,280,550 | $26,692,269 | $43,289,491 |
23 | $3,529,221 | $6,143,048 | $10,554,184 | $17,908,605 | $30,028,802 | $49,782,915 |
24 | $3,617,452 | $6,450,200 | $11,345,748 | $19,699,465 | $33,782,403 | $57,250,352 |
25 | $3,707,888 | $6,772,710 | $12,196,679 | $21,669,412 | $38,005,203 | $65,837,905 |