Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,900,000 | $2,900,000 | $2,900,000 | $2,900,000 | $2,900,000 | $2,900,000 |
1 | $2,972,500 | $3,045,000 | $3,117,500 | $3,190,000 | $3,262,500 | $3,335,000 |
2 | $3,046,813 | $3,197,250 | $3,351,313 | $3,509,000 | $3,670,313 | $3,835,250 |
3 | $3,122,983 | $3,357,113 | $3,602,661 | $3,859,900 | $4,129,102 | $4,410,538 |
4 | $3,201,057 | $3,524,968 | $3,872,861 | $4,245,890 | $4,645,239 | $5,072,118 |
5 | $3,281,084 | $3,701,217 | $4,163,325 | $4,670,479 | $5,225,894 | $5,832,936 |
6 | $3,363,111 | $3,886,277 | $4,475,574 | $5,137,527 | $5,879,131 | $6,707,876 |
7 | $3,447,189 | $4,080,591 | $4,811,243 | $5,651,280 | $6,614,022 | $7,714,058 |
8 | $3,533,368 | $4,284,621 | $5,172,086 | $6,216,408 | $7,440,775 | $8,871,166 |
9 | $3,621,703 | $4,498,852 | $5,559,992 | $6,838,048 | $8,370,872 | $10,201,841 |
10 | $3,712,245 | $4,723,794 | $5,976,992 | $7,521,853 | $9,417,231 | $11,732,117 |
11 | $3,805,051 | $4,959,984 | $6,425,266 | $8,274,038 | $10,594,385 | $13,491,935 |
12 | $3,900,178 | $5,207,983 | $6,907,161 | $9,101,442 | $11,918,683 | $15,515,725 |
13 | $3,997,682 | $5,468,383 | $7,425,198 | $10,011,587 | $13,408,518 | $17,843,084 |
14 | $4,097,624 | $5,741,802 | $7,982,088 | $11,012,745 | $15,084,583 | $20,519,547 |
15 | $4,200,065 | $6,028,892 | $8,580,744 | $12,114,020 | $16,970,156 | $23,597,479 |
16 | $4,305,066 | $6,330,336 | $9,224,300 | $13,325,422 | $19,091,425 | $27,137,101 |
17 | $4,412,693 | $6,646,853 | $9,916,123 | $14,657,964 | $21,477,854 | $31,207,666 |
18 | $4,523,010 | $6,979,196 | $10,659,832 | $16,123,760 | $24,162,585 | $35,888,815 |
19 | $4,636,086 | $7,328,156 | $11,459,319 | $17,736,136 | $27,182,909 | $41,272,138 |
20 | $4,751,988 | $7,694,563 | $12,318,768 | $19,509,750 | $30,580,772 | $47,462,958 |