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 |
11 | $4,329,886 | $5,644,120 | $7,311,509 | $9,415,285 | $12,055,679 | $15,352,892 |
12 | $4,438,133 | $5,926,326 | $7,859,873 | $10,356,814 | $13,562,639 | $17,655,825 |
13 | $4,549,086 | $6,222,642 | $8,449,363 | $11,392,495 | $15,257,969 | $20,304,199 |
14 | $4,662,814 | $6,533,774 | $9,083,065 | $12,531,745 | $17,165,215 | $23,349,829 |
15 | $4,779,384 | $6,860,463 | $9,764,295 | $13,784,919 | $19,310,867 | $26,852,303 |
16 | $4,898,869 | $7,203,486 | $10,496,617 | $15,163,411 | $21,724,726 | $30,880,149 |
17 | $5,021,340 | $7,563,660 | $11,283,864 | $16,679,752 | $24,440,316 | $35,512,171 |
18 | $5,146,874 | $7,941,843 | $12,130,153 | $18,347,727 | $27,495,356 | $40,838,997 |
19 | $5,275,546 | $8,338,936 | $13,039,915 | $20,182,500 | $30,932,275 | $46,964,846 |
20 | $5,407,434 | $8,755,882 | $14,017,909 | $22,200,750 | $34,798,810 | $54,009,573 |
21 | $5,542,620 | $9,193,677 | $15,069,252 | $24,420,825 | $39,148,661 | $62,111,009 |
22 | $5,681,186 | $9,653,360 | $16,199,446 | $26,862,907 | $44,042,244 | $71,427,661 |
23 | $5,823,215 | $10,136,028 | $17,414,404 | $29,549,198 | $49,547,524 | $82,141,810 |
24 | $5,968,796 | $10,642,830 | $18,720,484 | $32,504,118 | $55,740,964 | $94,463,081 |
25 | $6,118,016 | $11,174,971 | $20,124,521 | $35,754,530 | $62,708,585 | $108,632,544 |
26 | $6,270,966 | $11,733,720 | $21,633,860 | $39,329,983 | $70,547,158 | $124,927,425 |
27 | $6,427,740 | $12,320,406 | $23,256,399 | $43,262,981 | $79,365,553 | $143,666,539 |
28 | $6,588,434 | $12,936,426 | $25,000,629 | $47,589,279 | $89,286,247 | $165,216,520 |
29 | $6,753,144 | $13,583,247 | $26,875,676 | $52,348,207 | $100,447,028 | $189,998,998 |
30 | $6,921,973 | $14,262,410 | $28,891,352 | $57,583,027 | $113,002,906 | $218,498,847 |