Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,700,000 | $4,700,000 | $4,700,000 | $4,700,000 | $4,700,000 | $4,700,000 |
1 | $4,817,500 | $4,935,000 | $5,052,500 | $5,170,000 | $5,287,500 | $5,405,000 |
2 | $4,937,938 | $5,181,750 | $5,431,438 | $5,687,000 | $5,948,438 | $6,215,750 |
3 | $5,061,386 | $5,440,838 | $5,838,795 | $6,255,700 | $6,691,992 | $7,148,113 |
4 | $5,187,921 | $5,712,879 | $6,276,705 | $6,881,270 | $7,528,491 | $8,220,329 |
5 | $5,317,619 | $5,998,523 | $6,747,458 | $7,569,397 | $8,469,553 | $9,453,379 |
6 | $5,450,559 | $6,298,450 | $7,253,517 | $8,326,337 | $9,528,247 | $10,871,386 |
7 | $5,586,823 | $6,613,372 | $7,797,531 | $9,158,970 | $10,719,278 | $12,502,093 |
8 | $5,726,494 | $6,944,041 | $8,382,346 | $10,074,867 | $12,059,187 | $14,377,407 |
9 | $5,869,656 | $7,291,243 | $9,011,022 | $11,082,354 | $13,566,586 | $16,534,019 |
10 | $6,016,397 | $7,655,805 | $9,686,848 | $12,190,590 | $15,262,409 | $19,014,121 |
11 | $6,166,807 | $8,038,595 | $10,413,362 | $13,409,649 | $17,170,210 | $21,866,240 |
12 | $6,320,977 | $8,440,525 | $11,194,364 | $14,750,613 | $19,316,486 | $25,146,175 |
13 | $6,479,002 | $8,862,551 | $12,033,941 | $16,225,675 | $21,731,047 | $28,918,102 |
14 | $6,640,977 | $9,305,679 | $12,936,487 | $17,848,242 | $24,447,428 | $33,255,817 |
15 | $6,807,001 | $9,770,962 | $13,906,724 | $19,633,066 | $27,503,356 | $38,244,190 |
16 | $6,977,176 | $10,259,511 | $14,949,728 | $21,596,373 | $30,941,276 | $43,980,818 |
17 | $7,151,606 | $10,772,486 | $16,070,957 | $23,756,010 | $34,808,935 | $50,577,941 |
18 | $7,330,396 | $11,311,110 | $17,276,279 | $26,131,611 | $39,160,052 | $58,164,632 |
19 | $7,513,656 | $11,876,666 | $18,572,000 | $28,744,773 | $44,055,059 | $66,889,327 |
20 | $7,701,497 | $12,470,499 | $19,964,900 | $31,619,250 | $49,561,941 | $76,922,726 |
21 | $7,894,035 | $13,094,024 | $21,462,268 | $34,781,175 | $55,757,184 | $88,461,135 |
22 | $8,091,386 | $13,748,725 | $23,071,938 | $38,259,292 | $62,726,832 | $101,730,305 |
23 | $8,293,670 | $14,436,162 | $24,802,333 | $42,085,221 | $70,567,686 | $116,989,851 |
24 | $8,501,012 | $15,157,970 | $26,662,508 | $46,293,744 | $79,388,646 | $134,538,328 |
25 | $8,713,537 | $15,915,868 | $28,662,196 | $50,923,118 | $89,312,227 | $154,719,077 |