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 |
11 | $3,411,425 | $4,446,882 | $5,760,583 | $7,418,103 | $9,498,414 | $12,096,218 |
12 | $3,496,711 | $4,669,226 | $6,192,627 | $8,159,914 | $10,685,716 | $13,910,650 |
13 | $3,584,129 | $4,902,688 | $6,657,074 | $8,975,905 | $12,021,430 | $15,997,248 |
14 | $3,673,732 | $5,147,822 | $7,156,355 | $9,873,496 | $13,524,109 | $18,396,835 |
15 | $3,765,575 | $5,405,213 | $7,693,081 | $10,860,845 | $15,214,623 | $21,156,360 |
16 | $3,859,715 | $5,675,474 | $8,270,062 | $11,946,930 | $17,116,450 | $24,329,814 |
17 | $3,956,207 | $5,959,248 | $8,890,317 | $13,141,623 | $19,256,007 | $27,979,286 |
18 | $4,055,113 | $6,257,210 | $9,557,091 | $14,455,785 | $21,663,008 | $32,176,179 |
19 | $4,156,490 | $6,570,071 | $10,273,872 | $15,901,364 | $24,370,884 | $37,002,606 |
20 | $4,260,403 | $6,898,574 | $11,044,413 | $17,491,500 | $27,417,244 | $42,552,997 |
21 | $4,366,913 | $7,243,503 | $11,872,744 | $19,240,650 | $30,844,399 | $48,935,947 |
22 | $4,476,086 | $7,605,678 | $12,763,200 | $21,164,715 | $34,699,949 | $56,276,339 |
23 | $4,587,988 | $7,985,962 | $13,720,440 | $23,281,186 | $39,037,443 | $64,717,790 |
24 | $4,702,687 | $8,385,260 | $14,749,473 | $25,609,305 | $43,917,123 | $74,425,458 |
25 | $4,820,255 | $8,804,523 | $15,855,683 | $28,170,235 | $49,406,764 | $85,589,277 |
26 | $4,940,761 | $9,244,749 | $17,044,859 | $30,987,259 | $55,582,609 | $98,427,668 |
27 | $5,064,280 | $9,706,986 | $18,323,224 | $34,085,985 | $62,530,436 | $113,191,819 |
28 | $5,190,887 | $10,192,336 | $19,697,465 | $37,494,583 | $70,346,740 | $130,170,591 |
29 | $5,320,659 | $10,701,953 | $21,174,775 | $41,244,042 | $79,140,083 | $149,696,180 |
30 | $5,453,676 | $11,237,050 | $22,762,883 | $45,368,446 | $89,032,593 | $172,150,607 |