Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,600,000 | $2,600,000 | $2,600,000 | $2,600,000 | $2,600,000 | $2,600,000 |
1 | $2,665,000 | $2,730,000 | $2,795,000 | $2,860,000 | $2,925,000 | $2,990,000 |
2 | $2,731,625 | $2,866,500 | $3,004,625 | $3,146,000 | $3,290,625 | $3,438,500 |
3 | $2,799,916 | $3,009,825 | $3,229,972 | $3,460,600 | $3,701,953 | $3,954,275 |
4 | $2,869,914 | $3,160,316 | $3,472,220 | $3,806,660 | $4,164,697 | $4,547,416 |
5 | $2,941,661 | $3,318,332 | $3,732,636 | $4,187,326 | $4,685,284 | $5,229,529 |
6 | $3,015,203 | $3,484,249 | $4,012,584 | $4,606,059 | $5,270,945 | $6,013,958 |
7 | $3,090,583 | $3,658,461 | $4,313,528 | $5,066,664 | $5,929,813 | $6,916,052 |
8 | $3,167,848 | $3,841,384 | $4,637,042 | $5,573,331 | $6,671,040 | $7,953,459 |
9 | $3,247,044 | $4,033,453 | $4,984,821 | $6,130,664 | $7,504,920 | $9,146,478 |
10 | $3,328,220 | $4,235,126 | $5,358,682 | $6,743,730 | $8,443,035 | $10,518,450 |