Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,700,000 | $3,700,000 | $3,700,000 | $3,700,000 | $3,700,000 | $3,700,000 |
1 | $3,792,500 | $3,885,000 | $3,977,500 | $4,070,000 | $4,162,500 | $4,255,000 |
2 | $3,887,313 | $4,079,250 | $4,275,813 | $4,477,000 | $4,682,813 | $4,893,250 |
3 | $3,984,495 | $4,283,213 | $4,596,498 | $4,924,700 | $5,268,164 | $5,627,238 |
4 | $4,084,108 | $4,497,373 | $4,941,236 | $5,417,170 | $5,926,685 | $6,471,323 |
5 | $4,186,210 | $4,722,242 | $5,311,829 | $5,958,887 | $6,667,520 | $7,442,022 |
6 | $4,290,866 | $4,958,354 | $5,710,216 | $6,554,776 | $7,500,960 | $8,558,325 |
7 | $4,398,137 | $5,206,272 | $6,138,482 | $7,210,253 | $8,438,580 | $9,842,074 |
8 | $4,508,091 | $5,466,585 | $6,598,868 | $7,931,279 | $9,493,403 | $11,318,385 |
9 | $4,620,793 | $5,739,914 | $7,093,783 | $8,724,406 | $10,680,078 | $13,016,142 |
10 | $4,736,313 | $6,026,910 | $7,625,817 | $9,596,847 | $12,015,088 | $14,968,564 |
11 | $4,854,721 | $6,328,256 | $8,197,753 | $10,556,532 | $13,516,974 | $17,213,848 |
12 | $4,976,089 | $6,644,668 | $8,812,585 | $11,612,185 | $15,206,595 | $19,795,925 |
13 | $5,100,491 | $6,976,902 | $9,473,528 | $12,773,403 | $17,107,420 | $22,765,314 |
14 | $5,228,003 | $7,325,747 | $10,184,043 | $14,050,744 | $19,245,847 | $26,180,111 |
15 | $5,358,703 | $7,692,034 | $10,947,846 | $15,455,818 | $21,651,578 | $30,107,128 |
16 | $5,492,671 | $8,076,636 | $11,768,935 | $17,001,400 | $24,358,026 | $34,623,197 |
17 | $5,629,988 | $8,480,468 | $12,651,605 | $18,701,540 | $27,402,779 | $39,816,677 |
18 | $5,770,737 | $8,904,491 | $13,600,475 | $20,571,694 | $30,828,126 | $45,789,178 |
19 | $5,915,006 | $9,349,716 | $14,620,511 | $22,628,863 | $34,681,642 | $52,657,555 |
20 | $6,062,881 | $9,817,202 | $15,717,049 | $24,891,750 | $39,016,847 | $60,556,188 |