Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,300,000 | $4,300,000 | $4,300,000 | $4,300,000 | $4,300,000 | $4,300,000 |
1 | $4,407,500 | $4,515,000 | $4,622,500 | $4,730,000 | $4,837,500 | $4,945,000 |
2 | $4,517,688 | $4,740,750 | $4,969,188 | $5,203,000 | $5,442,188 | $5,686,750 |
3 | $4,630,630 | $4,977,788 | $5,341,877 | $5,723,300 | $6,122,461 | $6,539,763 |
4 | $4,746,395 | $5,226,677 | $5,742,517 | $6,295,630 | $6,887,769 | $7,520,727 |
5 | $4,865,055 | $5,488,011 | $6,173,206 | $6,925,193 | $7,748,740 | $8,648,836 |
6 | $4,986,682 | $5,762,411 | $6,636,197 | $7,617,712 | $8,717,332 | $9,946,161 |
7 | $5,111,349 | $6,050,532 | $7,133,911 | $8,379,484 | $9,806,999 | $11,438,085 |
8 | $5,239,132 | $6,353,058 | $7,668,955 | $9,217,432 | $11,032,873 | $13,153,798 |
9 | $5,370,111 | $6,670,711 | $8,244,126 | $10,139,175 | $12,411,983 | $15,126,868 |
10 | $5,504,364 | $7,004,247 | $8,862,436 | $11,153,093 | $13,963,480 | $17,395,898 |
11 | $5,641,973 | $7,354,459 | $9,527,118 | $12,268,402 | $15,708,915 | $20,005,283 |
12 | $5,783,022 | $7,722,182 | $10,241,652 | $13,495,242 | $17,672,530 | $23,006,075 |
13 | $5,927,597 | $8,108,291 | $11,009,776 | $14,844,766 | $19,881,596 | $26,456,987 |
14 | $6,075,787 | $8,513,706 | $11,835,509 | $16,329,243 | $22,366,796 | $30,425,535 |
15 | $6,227,682 | $8,939,391 | $12,723,173 | $17,962,167 | $25,162,645 | $34,989,365 |
16 | $6,383,374 | $9,386,361 | $13,677,411 | $19,758,384 | $28,307,976 | $40,237,770 |
17 | $6,542,959 | $9,855,679 | $14,703,216 | $21,734,222 | $31,846,473 | $46,273,435 |
18 | $6,706,532 | $10,348,463 | $15,805,958 | $23,907,644 | $35,827,282 | $53,214,451 |
19 | $6,874,196 | $10,865,886 | $16,991,404 | $26,298,409 | $40,305,692 | $61,196,618 |
20 | $7,046,051 | $11,409,180 | $18,265,760 | $28,928,250 | $45,343,904 | $70,376,111 |
21 | $7,222,202 | $11,979,639 | $19,635,692 | $31,821,075 | $51,011,891 | $80,932,527 |
22 | $7,402,757 | $12,578,621 | $21,108,369 | $35,003,182 | $57,388,378 | $93,072,407 |
23 | $7,587,826 | $13,207,552 | $22,691,496 | $38,503,500 | $64,561,925 | $107,033,267 |
24 | $7,777,522 | $13,867,930 | $24,393,358 | $42,353,851 | $72,632,166 | $123,088,258 |
25 | $7,971,960 | $14,561,326 | $26,222,860 | $46,589,236 | $81,711,186 | $141,551,496 |
26 | $8,171,259 | $15,289,393 | $28,189,575 | $51,248,159 | $91,925,085 | $162,784,221 |
27 | $8,375,540 | $16,053,862 | $30,303,793 | $56,372,975 | $103,415,720 | $187,201,854 |
28 | $8,584,929 | $16,856,555 | $32,576,577 | $62,010,273 | $116,342,685 | $215,282,132 |
29 | $8,799,552 | $17,699,383 | $35,019,821 | $68,211,300 | $130,885,521 | $247,574,452 |
30 | $9,019,541 | $18,584,352 | $37,646,307 | $75,032,430 | $147,246,211 | $284,710,619 |