Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,200,000 | $4,200,000 | $4,200,000 | $4,200,000 | $4,200,000 | $4,200,000 |
1 | $4,305,000 | $4,410,000 | $4,515,000 | $4,620,000 | $4,725,000 | $4,830,000 |
2 | $4,412,625 | $4,630,500 | $4,853,625 | $5,082,000 | $5,315,625 | $5,554,500 |
3 | $4,522,941 | $4,862,025 | $5,217,647 | $5,590,200 | $5,980,078 | $6,387,675 |
4 | $4,636,014 | $5,105,126 | $5,608,970 | $6,149,220 | $6,727,588 | $7,345,826 |
5 | $4,751,914 | $5,360,383 | $6,029,643 | $6,764,142 | $7,568,536 | $8,447,700 |
6 | $4,870,712 | $5,628,402 | $6,481,866 | $7,440,556 | $8,514,603 | $9,714,855 |
7 | $4,992,480 | $5,909,822 | $6,968,006 | $8,184,612 | $9,578,929 | $11,172,083 |
8 | $5,117,292 | $6,205,313 | $7,490,607 | $9,003,073 | $10,776,295 | $12,847,896 |
9 | $5,245,224 | $6,515,579 | $8,052,402 | $9,903,380 | $12,123,332 | $14,775,080 |
10 | $5,376,355 | $6,841,357 | $8,656,333 | $10,893,718 | $13,638,748 | $16,991,342 |
11 | $5,510,764 | $7,183,425 | $9,305,558 | $11,983,090 | $15,343,592 | $19,540,044 |
12 | $5,648,533 | $7,542,597 | $10,003,474 | $13,181,399 | $17,261,541 | $22,471,050 |
13 | $5,789,746 | $7,919,726 | $10,753,735 | $14,499,539 | $19,419,233 | $25,841,708 |
14 | $5,934,490 | $8,315,713 | $11,560,265 | $15,949,493 | $21,846,638 | $29,717,964 |
15 | $6,082,852 | $8,731,498 | $12,427,285 | $17,544,442 | $24,577,467 | $34,175,659 |