Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 |
1 | $3,895,000 | $3,990,000 | $4,085,000 | $4,180,000 | $4,275,000 | $4,370,000 |
2 | $3,992,375 | $4,189,500 | $4,391,375 | $4,598,000 | $4,809,375 | $5,025,500 |
3 | $4,092,184 | $4,398,975 | $4,720,728 | $5,057,800 | $5,410,547 | $5,779,325 |
4 | $4,194,489 | $4,618,924 | $5,074,783 | $5,563,580 | $6,086,865 | $6,646,224 |
5 | $4,299,351 | $4,849,870 | $5,455,391 | $6,119,938 | $6,847,723 | $7,643,157 |
6 | $4,406,835 | $5,092,363 | $5,864,546 | $6,731,932 | $7,703,689 | $8,789,631 |
7 | $4,517,006 | $5,346,982 | $6,304,387 | $7,405,125 | $8,666,650 | $10,108,076 |
8 | $4,629,931 | $5,614,331 | $6,777,216 | $8,145,637 | $9,749,981 | $11,624,287 |
9 | $4,745,679 | $5,895,047 | $7,285,507 | $8,960,201 | $10,968,729 | $13,367,930 |
10 | $4,864,321 | $6,189,800 | $7,831,920 | $9,856,221 | $12,339,820 | $15,373,119 |
11 | $4,985,929 | $6,499,290 | $8,419,314 | $10,841,843 | $13,882,297 | $17,679,087 |
12 | $5,110,578 | $6,824,254 | $9,050,762 | $11,926,028 | $15,617,585 | $20,330,950 |
13 | $5,238,342 | $7,165,467 | $9,729,570 | $13,118,631 | $17,569,783 | $23,380,593 |
14 | $5,369,301 | $7,523,740 | $10,459,287 | $14,430,494 | $19,766,005 | $26,887,682 |
15 | $5,503,533 | $7,899,927 | $11,243,734 | $15,873,543 | $22,236,756 | $30,920,834 |
16 | $5,641,121 | $8,294,923 | $12,087,014 | $17,460,897 | $25,016,351 | $35,558,959 |
17 | $5,782,149 | $8,709,670 | $12,993,540 | $19,206,987 | $28,143,394 | $40,892,803 |
18 | $5,926,703 | $9,145,153 | $13,968,056 | $21,127,686 | $31,661,319 | $47,026,724 |
19 | $6,074,871 | $9,602,411 | $15,015,660 | $23,240,454 | $35,618,984 | $54,080,732 |
20 | $6,226,742 | $10,082,531 | $16,141,834 | $25,564,500 | $40,071,357 | $62,192,842 |