Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,400,000 | $3,400,000 | $3,400,000 | $3,400,000 | $3,400,000 | $3,400,000 |
1 | $3,485,000 | $3,570,000 | $3,655,000 | $3,740,000 | $3,825,000 | $3,910,000 |
2 | $3,572,125 | $3,748,500 | $3,929,125 | $4,114,000 | $4,303,125 | $4,496,500 |
3 | $3,661,428 | $3,935,925 | $4,223,809 | $4,525,400 | $4,841,016 | $5,170,975 |
4 | $3,752,964 | $4,132,721 | $4,540,595 | $4,977,940 | $5,446,143 | $5,946,621 |
5 | $3,846,788 | $4,339,357 | $4,881,140 | $5,475,734 | $6,126,910 | $6,838,614 |
6 | $3,942,958 | $4,556,325 | $5,247,225 | $6,023,307 | $6,892,774 | $7,864,407 |
7 | $4,041,532 | $4,784,141 | $5,640,767 | $6,625,638 | $7,754,371 | $9,044,068 |
8 | $4,142,570 | $5,023,349 | $6,063,825 | $7,288,202 | $8,723,667 | $10,400,678 |
9 | $4,246,134 | $5,274,516 | $6,518,611 | $8,017,022 | $9,814,126 | $11,960,779 |
10 | $4,352,287 | $5,538,242 | $7,007,507 | $8,818,724 | $11,040,891 | $13,754,896 |
11 | $4,461,095 | $5,815,154 | $7,533,070 | $9,700,597 | $12,421,003 | $15,818,131 |
12 | $4,572,622 | $6,105,912 | $8,098,051 | $10,670,656 | $13,973,628 | $18,190,850 |
13 | $4,686,938 | $6,411,207 | $8,705,404 | $11,737,722 | $15,720,332 | $20,919,478 |
14 | $4,804,111 | $6,731,767 | $9,358,310 | $12,911,494 | $17,685,373 | $24,057,400 |
15 | $4,924,214 | $7,068,356 | $10,060,183 | $14,202,644 | $19,896,045 | $27,666,010 |
16 | $5,047,319 | $7,421,774 | $10,814,697 | $15,622,908 | $22,383,051 | $31,815,911 |
17 | $5,173,502 | $7,792,862 | $11,625,799 | $17,185,199 | $25,180,932 | $36,588,298 |
18 | $5,302,840 | $8,182,505 | $12,497,734 | $18,903,719 | $28,328,548 | $42,076,542 |
19 | $5,435,411 | $8,591,631 | $13,435,064 | $20,794,091 | $31,869,617 | $48,388,024 |
20 | $5,571,296 | $9,021,212 | $14,442,694 | $22,873,500 | $35,853,319 | $55,646,227 |