Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,300,000 | $3,300,000 | $3,300,000 | $3,300,000 | $3,300,000 | $3,300,000 |
1 | $3,382,500 | $3,465,000 | $3,547,500 | $3,630,000 | $3,712,500 | $3,795,000 |
2 | $3,467,063 | $3,638,250 | $3,813,563 | $3,993,000 | $4,176,563 | $4,364,250 |
3 | $3,553,739 | $3,820,163 | $4,099,580 | $4,392,300 | $4,698,633 | $5,018,888 |
4 | $3,642,583 | $4,011,171 | $4,407,048 | $4,831,530 | $5,285,962 | $5,771,721 |
5 | $3,733,647 | $4,211,729 | $4,737,577 | $5,314,683 | $5,946,707 | $6,637,479 |
6 | $3,826,988 | $4,422,316 | $5,092,895 | $5,846,151 | $6,690,046 | $7,633,101 |
7 | $3,922,663 | $4,643,431 | $5,474,862 | $6,430,766 | $7,526,301 | $8,778,066 |
8 | $4,020,730 | $4,875,603 | $5,885,477 | $7,073,843 | $8,467,089 | $10,094,775 |
9 | $4,121,248 | $5,119,383 | $6,326,888 | $7,781,227 | $9,525,475 | $11,608,992 |
10 | $4,224,279 | $5,375,352 | $6,801,404 | $8,559,350 | $10,716,159 | $13,350,341 |