Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,400,000 | $2,400,000 | $2,400,000 | $2,400,000 | $2,400,000 | $2,400,000 |
1 | $2,460,000 | $2,520,000 | $2,580,000 | $2,640,000 | $2,700,000 | $2,760,000 |
2 | $2,521,500 | $2,646,000 | $2,773,500 | $2,904,000 | $3,037,500 | $3,174,000 |
3 | $2,584,538 | $2,778,300 | $2,981,513 | $3,194,400 | $3,417,188 | $3,650,100 |
4 | $2,649,151 | $2,917,215 | $3,205,126 | $3,513,840 | $3,844,336 | $4,197,615 |
5 | $2,715,380 | $3,063,076 | $3,445,510 | $3,865,224 | $4,324,878 | $4,827,257 |
6 | $2,783,264 | $3,216,230 | $3,703,924 | $4,251,746 | $4,865,488 | $5,551,346 |
7 | $2,852,846 | $3,377,041 | $3,981,718 | $4,676,921 | $5,473,674 | $6,384,048 |
8 | $2,924,167 | $3,545,893 | $4,280,347 | $5,144,613 | $6,157,883 | $7,341,655 |
9 | $2,997,271 | $3,723,188 | $4,601,373 | $5,659,074 | $6,927,618 | $8,442,903 |
10 | $3,072,203 | $3,909,347 | $4,946,476 | $6,224,982 | $7,793,570 | $9,709,339 |
11 | $3,149,008 | $4,104,814 | $5,317,461 | $6,847,480 | $8,767,767 | $11,165,739 |
12 | $3,227,733 | $4,310,055 | $5,716,271 | $7,532,228 | $9,863,738 | $12,840,600 |
13 | $3,308,427 | $4,525,558 | $6,144,991 | $8,285,451 | $11,096,705 | $14,766,690 |
14 | $3,391,137 | $4,751,836 | $6,605,866 | $9,113,996 | $12,483,793 | $16,981,694 |
15 | $3,475,916 | $4,989,428 | $7,101,306 | $10,025,396 | $14,044,267 | $19,528,948 |
16 | $3,562,813 | $5,238,899 | $7,633,904 | $11,027,935 | $15,799,800 | $22,458,290 |
17 | $3,651,884 | $5,500,844 | $8,206,446 | $12,130,729 | $17,774,775 | $25,827,034 |
18 | $3,743,181 | $5,775,886 | $8,821,930 | $13,343,802 | $19,996,622 | $29,701,089 |
19 | $3,836,760 | $6,064,680 | $9,483,575 | $14,678,182 | $22,496,200 | $34,156,252 |
20 | $3,932,679 | $6,367,914 | $10,194,843 | $16,146,000 | $25,308,225 | $39,279,690 |
21 | $4,030,996 | $6,686,310 | $10,959,456 | $17,760,600 | $28,471,753 | $45,171,643 |
22 | $4,131,771 | $7,020,626 | $11,781,415 | $19,536,660 | $32,030,723 | $51,947,390 |
23 | $4,235,066 | $7,371,657 | $12,665,021 | $21,490,326 | $36,034,563 | $59,739,498 |
24 | $4,340,942 | $7,740,240 | $13,614,898 | $23,639,358 | $40,538,883 | $68,700,423 |
25 | $4,449,466 | $8,127,252 | $14,636,015 | $26,003,294 | $45,606,244 | $79,005,486 |