Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,700,000 | $2,700,000 | $2,700,000 | $2,700,000 | $2,700,000 | $2,700,000 |
1 | $2,767,500 | $2,835,000 | $2,902,500 | $2,970,000 | $3,037,500 | $3,105,000 |
2 | $2,836,688 | $2,976,750 | $3,120,188 | $3,267,000 | $3,417,188 | $3,570,750 |
3 | $2,907,605 | $3,125,588 | $3,354,202 | $3,593,700 | $3,844,336 | $4,106,363 |
4 | $2,980,295 | $3,281,867 | $3,605,767 | $3,953,070 | $4,324,878 | $4,722,317 |
5 | $3,054,802 | $3,445,960 | $3,876,199 | $4,348,377 | $4,865,488 | $5,430,664 |
6 | $3,131,172 | $3,618,258 | $4,166,914 | $4,783,215 | $5,473,674 | $6,245,264 |
7 | $3,209,452 | $3,799,171 | $4,479,433 | $5,261,536 | $6,157,883 | $7,182,054 |
8 | $3,289,688 | $3,989,130 | $4,815,390 | $5,787,690 | $6,927,618 | $8,259,362 |
9 | $3,371,930 | $4,188,586 | $5,176,544 | $6,366,459 | $7,793,570 | $9,498,266 |
10 | $3,456,228 | $4,398,015 | $5,564,785 | $7,003,105 | $8,767,767 | $10,923,006 |
11 | $3,542,634 | $4,617,916 | $5,982,144 | $7,703,415 | $9,863,738 | $12,561,457 |
12 | $3,631,200 | $4,848,812 | $6,430,805 | $8,473,757 | $11,096,705 | $14,445,675 |
13 | $3,721,980 | $5,091,253 | $6,913,115 | $9,321,132 | $12,483,793 | $16,612,527 |
14 | $3,815,029 | $5,345,815 | $7,431,599 | $10,253,246 | $14,044,267 | $19,104,406 |
15 | $3,910,405 | $5,613,106 | $7,988,969 | $11,278,570 | $15,799,800 | $21,970,066 |
16 | $4,008,165 | $5,893,761 | $8,588,142 | $12,406,427 | $17,774,775 | $25,265,576 |
17 | $4,108,369 | $6,188,449 | $9,232,252 | $13,647,070 | $19,996,622 | $29,055,413 |
18 | $4,211,079 | $6,497,872 | $9,924,671 | $15,011,777 | $22,496,200 | $33,413,725 |
19 | $4,316,356 | $6,822,766 | $10,669,021 | $16,512,954 | $25,308,225 | $38,425,783 |
20 | $4,424,264 | $7,163,904 | $11,469,198 | $18,164,250 | $28,471,753 | $44,189,651 |
21 | $4,534,871 | $7,522,099 | $12,329,388 | $19,980,675 | $32,030,723 | $50,818,099 |
22 | $4,648,243 | $7,898,204 | $13,254,092 | $21,978,742 | $36,034,563 | $58,440,813 |
23 | $4,764,449 | $8,293,114 | $14,248,149 | $24,176,617 | $40,538,883 | $67,206,935 |
24 | $4,883,560 | $8,707,770 | $15,316,760 | $26,594,278 | $45,606,244 | $77,287,976 |
25 | $5,005,649 | $9,143,158 | $16,465,517 | $29,253,706 | $51,307,024 | $88,881,172 |