Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 |
1 | $3,587,500 | $3,675,000 | $3,762,500 | $3,850,000 | $3,937,500 | $4,025,000 |
2 | $3,677,188 | $3,858,750 | $4,044,688 | $4,235,000 | $4,429,688 | $4,628,750 |
3 | $3,769,117 | $4,051,688 | $4,348,039 | $4,658,500 | $4,983,398 | $5,323,063 |
4 | $3,863,345 | $4,254,272 | $4,674,142 | $5,124,350 | $5,606,323 | $6,121,522 |
5 | $3,959,929 | $4,466,985 | $5,024,703 | $5,636,785 | $6,307,114 | $7,039,750 |
6 | $4,058,927 | $4,690,335 | $5,401,555 | $6,200,464 | $7,095,503 | $8,095,713 |
7 | $4,160,400 | $4,924,851 | $5,806,672 | $6,820,510 | $7,982,441 | $9,310,070 |
8 | $4,264,410 | $5,171,094 | $6,242,172 | $7,502,561 | $8,980,246 | $10,706,580 |
9 | $4,371,020 | $5,429,649 | $6,710,335 | $8,252,817 | $10,102,777 | $12,312,567 |
10 | $4,480,296 | $5,701,131 | $7,213,610 | $9,078,099 | $11,365,624 | $14,159,452 |