Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 |
1 | $2,357,500 | $2,415,000 | $2,472,500 | $2,530,000 | $2,587,500 | $2,645,000 |
2 | $2,416,438 | $2,535,750 | $2,657,938 | $2,783,000 | $2,910,938 | $3,041,750 |
3 | $2,476,848 | $2,662,538 | $2,857,283 | $3,061,300 | $3,274,805 | $3,498,013 |
4 | $2,538,770 | $2,795,664 | $3,071,579 | $3,367,430 | $3,684,155 | $4,022,714 |
5 | $2,602,239 | $2,935,448 | $3,301,947 | $3,704,173 | $4,144,675 | $4,626,122 |
6 | $2,667,295 | $3,082,220 | $3,549,594 | $4,074,590 | $4,662,759 | $5,320,040 |
7 | $2,733,977 | $3,236,331 | $3,815,813 | $4,482,049 | $5,245,604 | $6,118,046 |
8 | $2,802,327 | $3,398,148 | $4,101,999 | $4,930,254 | $5,901,304 | $7,035,753 |
9 | $2,872,385 | $3,568,055 | $4,409,649 | $5,423,280 | $6,638,967 | $8,091,115 |
10 | $2,944,194 | $3,746,458 | $4,740,373 | $5,965,608 | $7,468,838 | $9,304,783 |