Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 |
1 | $3,895,000 | $3,990,000 | $4,085,000 | $4,180,000 | $4,275,000 | $4,370,000 |
2 | $3,992,375 | $4,189,500 | $4,391,375 | $4,598,000 | $4,809,375 | $5,025,500 |
3 | $4,092,184 | $4,398,975 | $4,720,728 | $5,057,800 | $5,410,547 | $5,779,325 |
4 | $4,194,489 | $4,618,924 | $5,074,783 | $5,563,580 | $6,086,865 | $6,646,224 |
5 | $4,299,351 | $4,849,870 | $5,455,391 | $6,119,938 | $6,847,723 | $7,643,157 |
6 | $4,406,835 | $5,092,363 | $5,864,546 | $6,731,932 | $7,703,689 | $8,789,631 |
7 | $4,517,006 | $5,346,982 | $6,304,387 | $7,405,125 | $8,666,650 | $10,108,076 |
8 | $4,629,931 | $5,614,331 | $6,777,216 | $8,145,637 | $9,749,981 | $11,624,287 |
9 | $4,745,679 | $5,895,047 | $7,285,507 | $8,960,201 | $10,968,729 | $13,367,930 |
10 | $4,864,321 | $6,189,800 | $7,831,920 | $9,856,221 | $12,339,820 | $15,373,119 |