Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,900,000 | $1,900,000 | $1,900,000 | $1,900,000 | $1,900,000 | $1,900,000 |
1 | $1,947,500 | $1,995,000 | $2,042,500 | $2,090,000 | $2,137,500 | $2,185,000 |
2 | $1,996,188 | $2,094,750 | $2,195,688 | $2,299,000 | $2,404,688 | $2,512,750 |
3 | $2,046,092 | $2,199,488 | $2,360,364 | $2,528,900 | $2,705,273 | $2,889,663 |
4 | $2,097,244 | $2,309,462 | $2,537,391 | $2,781,790 | $3,043,433 | $3,323,112 |
5 | $2,149,676 | $2,424,935 | $2,727,696 | $3,059,969 | $3,423,862 | $3,821,579 |
6 | $2,203,417 | $2,546,182 | $2,932,273 | $3,365,966 | $3,851,844 | $4,394,815 |
7 | $2,258,503 | $2,673,491 | $3,152,193 | $3,702,562 | $4,333,325 | $5,054,038 |
8 | $2,314,966 | $2,807,165 | $3,388,608 | $4,072,819 | $4,874,991 | $5,812,143 |
9 | $2,372,840 | $2,947,524 | $3,642,753 | $4,480,101 | $5,484,364 | $6,683,965 |
10 | $2,432,161 | $3,094,900 | $3,915,960 | $4,928,111 | $6,169,910 | $7,686,560 |