Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,100,000 | $3,100,000 | $3,100,000 | $3,100,000 | $3,100,000 | $3,100,000 |
1 | $3,177,500 | $3,255,000 | $3,332,500 | $3,410,000 | $3,487,500 | $3,565,000 |
2 | $3,256,938 | $3,417,750 | $3,582,438 | $3,751,000 | $3,923,438 | $4,099,750 |
3 | $3,338,361 | $3,588,638 | $3,851,120 | $4,126,100 | $4,413,867 | $4,714,713 |
4 | $3,421,820 | $3,768,069 | $4,139,954 | $4,538,710 | $4,965,601 | $5,421,919 |
5 | $3,507,365 | $3,956,473 | $4,450,451 | $4,992,581 | $5,586,301 | $6,235,207 |
6 | $3,595,050 | $4,154,296 | $4,784,235 | $5,491,839 | $6,284,588 | $7,170,488 |
7 | $3,684,926 | $4,362,011 | $5,143,052 | $6,041,023 | $7,070,162 | $8,246,062 |
8 | $3,777,049 | $4,580,112 | $5,528,781 | $6,645,125 | $7,953,932 | $9,482,971 |
9 | $3,871,475 | $4,809,117 | $5,943,440 | $7,309,638 | $8,948,173 | $10,905,417 |
10 | $3,968,262 | $5,049,573 | $6,389,198 | $8,040,602 | $10,066,695 | $12,541,229 |
11 | $4,067,469 | $5,302,052 | $6,868,388 | $8,844,662 | $11,325,032 | $14,422,413 |
12 | $4,169,155 | $5,567,155 | $7,383,517 | $9,729,128 | $12,740,661 | $16,585,775 |
13 | $4,273,384 | $5,845,512 | $7,937,281 | $10,702,041 | $14,333,244 | $19,073,642 |
14 | $4,380,219 | $6,137,788 | $8,532,577 | $11,772,245 | $16,124,899 | $21,934,688 |
15 | $4,489,724 | $6,444,677 | $9,172,520 | $12,949,469 | $18,140,512 | $25,224,891 |