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 |
16 | $6,234,924 | $9,168,073 | $13,359,331 | $19,298,887 | $27,649,651 | $39,302,008 |
17 | $6,390,797 | $9,626,477 | $14,361,281 | $21,228,775 | $31,105,857 | $45,197,309 |
18 | $6,550,567 | $10,107,801 | $15,438,377 | $23,351,653 | $34,994,089 | $51,976,905 |
19 | $6,714,331 | $10,613,191 | $16,596,255 | $25,686,818 | $39,368,350 | $59,773,441 |
20 | $6,882,189 | $11,143,850 | $17,840,975 | $28,255,500 | $44,289,394 | $68,739,457 |
21 | $7,054,244 | $11,701,043 | $19,179,048 | $31,081,050 | $49,825,568 | $79,050,376 |
22 | $7,230,600 | $12,286,095 | $20,617,476 | $34,189,155 | $56,053,764 | $90,907,932 |
23 | $7,411,365 | $12,900,400 | $22,163,787 | $37,608,070 | $63,060,485 | $104,544,122 |
24 | $7,596,649 | $13,545,420 | $23,826,071 | $41,368,877 | $70,943,046 | $120,225,740 |
25 | $7,786,565 | $14,222,691 | $25,613,026 | $45,505,765 | $79,810,926 | $138,259,601 |
26 | $7,981,229 | $14,933,825 | $27,534,003 | $50,056,341 | $89,787,292 | $158,998,541 |
27 | $8,180,760 | $15,680,517 | $29,599,054 | $55,061,976 | $101,010,704 | $182,848,322 |
28 | $8,385,279 | $16,464,542 | $31,818,983 | $60,568,173 | $113,637,042 | $210,275,571 |
29 | $8,594,911 | $17,287,770 | $34,205,406 | $66,624,990 | $127,841,672 | $241,816,906 |
30 | $8,809,784 | $18,152,158 | $36,770,812 | $73,287,490 | $143,821,881 | $278,089,442 |