Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 |
1 | $4,100,000 | $4,200,000 | $4,300,000 | $4,400,000 | $4,500,000 | $4,600,000 |
2 | $4,202,500 | $4,410,000 | $4,622,500 | $4,840,000 | $5,062,500 | $5,290,000 |
3 | $4,307,563 | $4,630,500 | $4,969,188 | $5,324,000 | $5,695,313 | $6,083,500 |
4 | $4,415,252 | $4,862,025 | $5,341,877 | $5,856,400 | $6,407,227 | $6,996,025 |
5 | $4,525,633 | $5,105,126 | $5,742,517 | $6,442,040 | $7,208,130 | $8,045,429 |
6 | $4,638,774 | $5,360,383 | $6,173,206 | $7,086,244 | $8,109,146 | $9,252,243 |
7 | $4,754,743 | $5,628,402 | $6,636,197 | $7,794,868 | $9,122,789 | $10,640,080 |
8 | $4,873,612 | $5,909,822 | $7,133,911 | $8,574,355 | $10,263,138 | $12,236,091 |
9 | $4,995,452 | $6,205,313 | $7,668,955 | $9,431,791 | $11,546,030 | $14,071,505 |
10 | $5,120,338 | $6,515,579 | $8,244,126 | $10,374,970 | $12,989,284 | $16,182,231 |
11 | $5,248,347 | $6,841,357 | $8,862,436 | $11,412,467 | $14,612,945 | $18,609,566 |
12 | $5,379,555 | $7,183,425 | $9,527,118 | $12,553,714 | $16,439,563 | $21,401,000 |
13 | $5,514,044 | $7,542,597 | $10,241,652 | $13,809,085 | $18,494,508 | $24,611,150 |
14 | $5,651,895 | $7,919,726 | $11,009,776 | $15,189,993 | $20,806,322 | $28,302,823 |
15 | $5,793,193 | $8,315,713 | $11,835,509 | $16,708,993 | $23,407,112 | $32,548,247 |