Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,600,000 | $3,600,000 | $3,600,000 | $3,600,000 | $3,600,000 | $3,600,000 |
1 | $3,690,000 | $3,780,000 | $3,870,000 | $3,960,000 | $4,050,000 | $4,140,000 |
2 | $3,782,250 | $3,969,000 | $4,160,250 | $4,356,000 | $4,556,250 | $4,761,000 |
3 | $3,876,806 | $4,167,450 | $4,472,269 | $4,791,600 | $5,125,781 | $5,475,150 |
4 | $3,973,726 | $4,375,823 | $4,807,689 | $5,270,760 | $5,766,504 | $6,296,423 |
5 | $4,073,070 | $4,594,614 | $5,168,266 | $5,797,836 | $6,487,317 | $7,240,886 |
6 | $4,174,896 | $4,824,344 | $5,555,885 | $6,377,620 | $7,298,232 | $8,327,019 |
7 | $4,279,269 | $5,065,562 | $5,972,577 | $7,015,382 | $8,210,510 | $9,576,072 |
8 | $4,386,250 | $5,318,840 | $6,420,520 | $7,716,920 | $9,236,824 | $11,012,482 |
9 | $4,495,907 | $5,584,782 | $6,902,059 | $8,488,612 | $10,391,427 | $12,664,355 |
10 | $4,608,304 | $5,864,021 | $7,419,714 | $9,337,473 | $11,690,356 | $14,564,008 |