Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 |
1 | $4,100,000 | $4,200,000 | $4,300,000 | $4,400,000 | $4,500,000 | $4,600,000 |
2 | $4,202,500 | $4,410,000 | $4,622,500 | $4,840,000 | $5,062,500 | $5,290,000 |
3 | $4,307,563 | $4,630,500 | $4,969,188 | $5,324,000 | $5,695,313 | $6,083,500 |
4 | $4,415,252 | $4,862,025 | $5,341,877 | $5,856,400 | $6,407,227 | $6,996,025 |
5 | $4,525,633 | $5,105,126 | $5,742,517 | $6,442,040 | $7,208,130 | $8,045,429 |
6 | $4,638,774 | $5,360,383 | $6,173,206 | $7,086,244 | $8,109,146 | $9,252,243 |
7 | $4,754,743 | $5,628,402 | $6,636,197 | $7,794,868 | $9,122,789 | $10,640,080 |
8 | $4,873,612 | $5,909,822 | $7,133,911 | $8,574,355 | $10,263,138 | $12,236,091 |
9 | $4,995,452 | $6,205,313 | $7,668,955 | $9,431,791 | $11,546,030 | $14,071,505 |
10 | $5,120,338 | $6,515,579 | $8,244,126 | $10,374,970 | $12,989,284 | $16,182,231 |
11 | $5,248,347 | $6,841,357 | $8,862,436 | $11,412,467 | $14,612,945 | $18,609,566 |
12 | $5,379,555 | $7,183,425 | $9,527,118 | $12,553,714 | $16,439,563 | $21,401,000 |
13 | $5,514,044 | $7,542,597 | $10,241,652 | $13,809,085 | $18,494,508 | $24,611,150 |
14 | $5,651,895 | $7,919,726 | $11,009,776 | $15,189,993 | $20,806,322 | $28,302,823 |
15 | $5,793,193 | $8,315,713 | $11,835,509 | $16,708,993 | $23,407,112 | $32,548,247 |
16 | $5,938,022 | $8,731,498 | $12,723,173 | $18,379,892 | $26,333,001 | $37,430,483 |
17 | $6,086,473 | $9,168,073 | $13,677,411 | $20,217,881 | $29,624,626 | $43,045,056 |
18 | $6,238,635 | $9,626,477 | $14,703,216 | $22,239,669 | $33,327,704 | $49,501,814 |
19 | $6,394,601 | $10,107,801 | $15,805,958 | $24,463,636 | $37,493,667 | $56,927,087 |
20 | $6,554,466 | $10,613,191 | $16,991,404 | $26,910,000 | $42,180,375 | $65,466,150 |
21 | $6,718,327 | $11,143,850 | $18,265,760 | $29,601,000 | $47,452,922 | $75,286,072 |
22 | $6,886,286 | $11,701,043 | $19,635,692 | $32,561,100 | $53,384,538 | $86,578,983 |
23 | $7,058,443 | $12,286,095 | $21,108,369 | $35,817,210 | $60,057,605 | $99,565,830 |
24 | $7,234,904 | $12,900,400 | $22,691,496 | $39,398,931 | $67,564,805 | $114,500,705 |
25 | $7,415,776 | $13,545,420 | $24,393,358 | $43,338,824 | $76,010,406 | $131,675,810 |
26 | $7,601,171 | $14,222,691 | $26,222,860 | $47,672,706 | $85,511,707 | $151,427,182 |
27 | $7,791,200 | $14,933,825 | $28,189,575 | $52,439,977 | $96,200,670 | $174,141,259 |
28 | $7,985,980 | $15,680,517 | $30,303,793 | $57,683,974 | $108,225,754 | $200,262,448 |
29 | $8,185,630 | $16,464,542 | $32,576,577 | $63,452,372 | $121,753,973 | $230,301,816 |
30 | $8,390,270 | $17,287,770 | $35,019,821 | $69,797,609 | $136,973,220 | $264,847,088 |