Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,800,000 | $2,800,000 | $2,800,000 | $2,800,000 | $2,800,000 | $2,800,000 |
1 | $2,870,000 | $2,940,000 | $3,010,000 | $3,080,000 | $3,150,000 | $3,220,000 |
2 | $2,941,750 | $3,087,000 | $3,235,750 | $3,388,000 | $3,543,750 | $3,703,000 |
3 | $3,015,294 | $3,241,350 | $3,478,431 | $3,726,800 | $3,986,719 | $4,258,450 |
4 | $3,090,676 | $3,403,418 | $3,739,314 | $4,099,480 | $4,485,059 | $4,897,218 |
5 | $3,167,943 | $3,573,588 | $4,019,762 | $4,509,428 | $5,045,691 | $5,631,800 |
6 | $3,247,142 | $3,752,268 | $4,321,244 | $4,960,371 | $5,676,402 | $6,476,570 |
7 | $3,328,320 | $3,939,881 | $4,645,338 | $5,456,408 | $6,385,953 | $7,448,056 |
8 | $3,411,528 | $4,136,875 | $4,993,738 | $6,002,049 | $7,184,197 | $8,565,264 |
9 | $3,496,816 | $4,343,719 | $5,368,268 | $6,602,254 | $8,082,221 | $9,850,054 |
10 | $3,584,237 | $4,560,905 | $5,770,888 | $7,262,479 | $9,092,499 | $11,327,562 |
11 | $3,673,843 | $4,788,950 | $6,203,705 | $7,988,727 | $10,229,061 | $13,026,696 |
12 | $3,765,689 | $5,028,398 | $6,668,983 | $8,787,599 | $11,507,694 | $14,980,700 |
13 | $3,859,831 | $5,279,818 | $7,169,157 | $9,666,359 | $12,946,156 | $17,227,805 |
14 | $3,956,327 | $5,543,808 | $7,706,843 | $10,632,995 | $14,564,425 | $19,811,976 |
15 | $4,055,235 | $5,820,999 | $8,284,857 | $11,696,295 | $16,384,978 | $22,783,773 |