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 |
11 | $4,723,512 | $6,157,222 | $7,976,192 | $10,271,220 | $13,151,650 | $16,748,609 |
12 | $4,841,600 | $6,465,083 | $8,574,407 | $11,298,342 | $14,795,606 | $19,260,900 |
13 | $4,962,640 | $6,788,337 | $9,217,487 | $12,428,176 | $16,645,057 | $22,150,035 |
14 | $5,086,706 | $7,127,754 | $9,908,799 | $13,670,994 | $18,725,689 | $25,472,541 |
15 | $5,213,873 | $7,484,141 | $10,651,958 | $15,038,093 | $21,066,401 | $29,293,422 |
16 | $5,344,220 | $7,858,349 | $11,450,855 | $16,541,903 | $23,699,701 | $33,687,435 |
17 | $5,477,826 | $8,251,266 | $12,309,670 | $18,196,093 | $26,662,163 | $38,740,550 |
18 | $5,614,771 | $8,663,829 | $13,232,895 | $20,015,702 | $29,994,934 | $44,551,633 |
19 | $5,755,141 | $9,097,021 | $14,225,362 | $22,017,273 | $33,744,300 | $51,234,378 |
20 | $5,899,019 | $9,551,872 | $15,292,264 | $24,219,000 | $37,962,338 | $58,919,535 |
21 | $6,046,495 | $10,029,465 | $16,439,184 | $26,640,900 | $42,707,630 | $67,757,465 |
22 | $6,197,657 | $10,530,939 | $17,672,123 | $29,304,990 | $48,046,084 | $77,921,085 |
23 | $6,352,598 | $11,057,486 | $18,997,532 | $32,235,489 | $54,051,844 | $89,609,247 |
24 | $6,511,413 | $11,610,360 | $20,422,347 | $35,459,038 | $60,808,325 | $103,050,634 |
25 | $6,674,199 | $12,190,878 | $21,954,023 | $39,004,941 | $68,409,365 | $118,508,229 |