Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,100,000 | $2,100,000 | $2,100,000 | $2,100,000 | $2,100,000 | $2,100,000 |
1 | $2,152,500 | $2,205,000 | $2,257,500 | $2,310,000 | $2,362,500 | $2,415,000 |
2 | $2,206,313 | $2,315,250 | $2,426,813 | $2,541,000 | $2,657,813 | $2,777,250 |
3 | $2,261,470 | $2,431,013 | $2,608,823 | $2,795,100 | $2,990,039 | $3,193,838 |
4 | $2,318,007 | $2,552,563 | $2,804,485 | $3,074,610 | $3,363,794 | $3,672,913 |
5 | $2,375,957 | $2,680,191 | $3,014,822 | $3,382,071 | $3,784,268 | $4,223,850 |
6 | $2,435,356 | $2,814,201 | $3,240,933 | $3,720,278 | $4,257,302 | $4,857,428 |
7 | $2,496,240 | $2,954,911 | $3,484,003 | $4,092,306 | $4,789,464 | $5,586,042 |
8 | $2,558,646 | $3,102,656 | $3,745,303 | $4,501,537 | $5,388,147 | $6,423,948 |
9 | $2,622,612 | $3,257,789 | $4,026,201 | $4,951,690 | $6,061,666 | $7,387,540 |
10 | $2,688,178 | $3,420,679 | $4,328,166 | $5,446,859 | $6,819,374 | $8,495,671 |
11 | $2,755,382 | $3,591,713 | $4,652,779 | $5,991,545 | $7,671,796 | $9,770,022 |
12 | $2,824,267 | $3,771,298 | $5,001,737 | $6,590,700 | $8,630,770 | $11,235,525 |
13 | $2,894,873 | $3,959,863 | $5,376,867 | $7,249,770 | $9,709,617 | $12,920,854 |
14 | $2,967,245 | $4,157,856 | $5,780,133 | $7,974,747 | $10,923,319 | $14,858,982 |
15 | $3,041,426 | $4,365,749 | $6,213,642 | $8,772,221 | $12,288,734 | $17,087,829 |
16 | $3,117,462 | $4,584,037 | $6,679,666 | $9,649,443 | $13,824,825 | $19,651,004 |
17 | $3,195,398 | $4,813,238 | $7,180,641 | $10,614,388 | $15,552,929 | $22,598,654 |
18 | $3,275,283 | $5,053,900 | $7,719,189 | $11,675,826 | $17,497,045 | $25,988,453 |
19 | $3,357,165 | $5,306,595 | $8,298,128 | $12,843,409 | $19,684,175 | $29,886,720 |
20 | $3,441,095 | $5,571,925 | $8,920,487 | $14,127,750 | $22,144,697 | $34,369,729 |