Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,900,000 | $3,900,000 | $3,900,000 | $3,900,000 | $3,900,000 | $3,900,000 |
1 | $3,997,500 | $4,095,000 | $4,192,500 | $4,290,000 | $4,387,500 | $4,485,000 |
2 | $4,097,438 | $4,299,750 | $4,506,938 | $4,719,000 | $4,935,938 | $5,157,750 |
3 | $4,199,873 | $4,514,738 | $4,844,958 | $5,190,900 | $5,552,930 | $5,931,413 |
4 | $4,304,870 | $4,740,474 | $5,208,330 | $5,709,990 | $6,247,046 | $6,821,124 |
5 | $4,412,492 | $4,977,498 | $5,598,954 | $6,280,989 | $7,027,927 | $7,844,293 |
6 | $4,522,804 | $5,226,373 | $6,018,876 | $6,909,088 | $7,906,417 | $9,020,937 |
7 | $4,635,874 | $5,487,692 | $6,470,292 | $7,599,997 | $8,894,720 | $10,374,078 |
8 | $4,751,771 | $5,762,076 | $6,955,564 | $8,359,996 | $10,006,560 | $11,930,189 |
9 | $4,870,566 | $6,050,180 | $7,477,231 | $9,195,996 | $11,257,380 | $13,719,718 |
10 | $4,992,330 | $6,352,689 | $8,038,023 | $10,115,596 | $12,664,552 | $15,777,675 |
11 | $5,117,138 | $6,670,323 | $8,640,875 | $11,127,155 | $14,247,621 | $18,144,326 |
12 | $5,245,066 | $7,003,840 | $9,288,940 | $12,239,871 | $16,028,574 | $20,865,975 |
13 | $5,376,193 | $7,354,032 | $9,985,611 | $13,463,858 | $18,032,145 | $23,995,872 |
14 | $5,510,598 | $7,721,733 | $10,734,532 | $14,810,244 | $20,286,163 | $27,595,252 |
15 | $5,648,363 | $8,107,820 | $11,539,622 | $16,291,268 | $22,821,934 | $31,734,540 |
16 | $5,789,572 | $8,513,211 | $12,405,093 | $17,920,395 | $25,674,676 | $36,494,721 |
17 | $5,934,311 | $8,938,871 | $13,335,475 | $19,712,434 | $28,884,010 | $41,968,930 |
18 | $6,082,669 | $9,385,815 | $14,335,636 | $21,683,678 | $32,494,511 | $48,264,269 |
19 | $6,234,736 | $9,855,106 | $15,410,809 | $23,852,045 | $36,556,325 | $55,503,909 |
20 | $6,390,604 | $10,347,861 | $16,566,619 | $26,237,250 | $41,125,866 | $63,829,496 |
21 | $6,550,369 | $10,865,254 | $17,809,116 | $28,860,975 | $46,266,599 | $73,403,920 |
22 | $6,714,128 | $11,408,517 | $19,144,799 | $31,747,072 | $52,049,924 | $84,414,508 |
23 | $6,881,982 | $11,978,943 | $20,580,659 | $34,921,779 | $58,556,165 | $97,076,684 |
24 | $7,054,031 | $12,577,890 | $22,124,209 | $38,413,957 | $65,875,685 | $111,638,187 |
25 | $7,230,382 | $13,206,784 | $23,783,524 | $42,255,353 | $74,110,146 | $128,383,915 |