Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 |
1 | $2,357,500 | $2,415,000 | $2,472,500 | $2,530,000 | $2,587,500 | $2,645,000 |
2 | $2,416,438 | $2,535,750 | $2,657,938 | $2,783,000 | $2,910,938 | $3,041,750 |
3 | $2,476,848 | $2,662,538 | $2,857,283 | $3,061,300 | $3,274,805 | $3,498,013 |
4 | $2,538,770 | $2,795,664 | $3,071,579 | $3,367,430 | $3,684,155 | $4,022,714 |
5 | $2,602,239 | $2,935,448 | $3,301,947 | $3,704,173 | $4,144,675 | $4,626,122 |
6 | $2,667,295 | $3,082,220 | $3,549,594 | $4,074,590 | $4,662,759 | $5,320,040 |
7 | $2,733,977 | $3,236,331 | $3,815,813 | $4,482,049 | $5,245,604 | $6,118,046 |
8 | $2,802,327 | $3,398,148 | $4,101,999 | $4,930,254 | $5,901,304 | $7,035,753 |
9 | $2,872,385 | $3,568,055 | $4,409,649 | $5,423,280 | $6,638,967 | $8,091,115 |
10 | $2,944,194 | $3,746,458 | $4,740,373 | $5,965,608 | $7,468,838 | $9,304,783 |
11 | $3,017,799 | $3,933,781 | $5,095,901 | $6,562,168 | $8,402,443 | $10,700,500 |
12 | $3,093,244 | $4,130,470 | $5,478,093 | $7,218,385 | $9,452,749 | $12,305,575 |
13 | $3,170,575 | $4,336,993 | $5,888,950 | $7,940,224 | $10,634,342 | $14,151,412 |
14 | $3,249,840 | $4,553,843 | $6,330,621 | $8,734,246 | $11,963,635 | $16,274,123 |
15 | $3,331,086 | $4,781,535 | $6,805,418 | $9,607,671 | $13,459,089 | $18,715,242 |
16 | $3,414,363 | $5,020,612 | $7,315,824 | $10,568,438 | $15,141,475 | $21,522,528 |
17 | $3,499,722 | $5,271,642 | $7,864,511 | $11,625,282 | $17,034,160 | $24,750,907 |
18 | $3,587,215 | $5,535,224 | $8,454,349 | $12,787,810 | $19,163,430 | $28,463,543 |
19 | $3,676,895 | $5,811,985 | $9,088,426 | $14,066,591 | $21,558,859 | $32,733,075 |
20 | $3,768,818 | $6,102,585 | $9,770,058 | $15,473,250 | $24,253,716 | $37,643,036 |
21 | $3,863,038 | $6,407,714 | $10,502,812 | $17,020,575 | $27,285,430 | $43,289,491 |
22 | $3,959,614 | $6,728,100 | $11,290,523 | $18,722,632 | $30,696,109 | $49,782,915 |
23 | $4,058,605 | $7,064,505 | $12,137,312 | $20,594,896 | $34,533,123 | $57,250,352 |
24 | $4,160,070 | $7,417,730 | $13,047,610 | $22,654,385 | $38,849,763 | $65,837,905 |
25 | $4,264,071 | $7,788,616 | $14,026,181 | $24,919,824 | $43,705,983 | $75,713,591 |
26 | $4,370,673 | $8,178,047 | $15,078,145 | $27,411,806 | $49,169,231 | $87,070,630 |
27 | $4,479,940 | $8,586,950 | $16,209,006 | $30,152,987 | $55,315,385 | $100,131,224 |
28 | $4,591,939 | $9,016,297 | $17,424,681 | $33,168,285 | $62,229,809 | $115,150,908 |
29 | $4,706,737 | $9,467,112 | $18,731,532 | $36,485,114 | $70,008,535 | $132,423,544 |
30 | $4,824,405 | $9,940,467 | $20,136,397 | $40,133,625 | $78,759,601 | $152,287,076 |