Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 |
1 | $4,612,500 | $4,725,000 | $4,837,500 | $4,950,000 | $5,062,500 | $5,175,000 |
2 | $4,727,813 | $4,961,250 | $5,200,313 | $5,445,000 | $5,695,313 | $5,951,250 |
3 | $4,846,008 | $5,209,313 | $5,590,336 | $5,989,500 | $6,407,227 | $6,843,938 |
4 | $4,967,158 | $5,469,778 | $6,009,611 | $6,588,450 | $7,208,130 | $7,870,528 |
5 | $5,091,337 | $5,743,267 | $6,460,332 | $7,247,295 | $8,109,146 | $9,051,107 |
6 | $5,218,620 | $6,030,430 | $6,944,857 | $7,972,025 | $9,122,789 | $10,408,773 |
7 | $5,349,086 | $6,331,952 | $7,465,721 | $8,769,227 | $10,263,138 | $11,970,089 |
8 | $5,482,813 | $6,648,549 | $8,025,650 | $9,646,150 | $11,546,030 | $13,765,603 |
9 | $5,619,883 | $6,980,977 | $8,627,574 | $10,610,765 | $12,989,284 | $15,830,443 |
10 | $5,760,380 | $7,330,026 | $9,274,642 | $11,671,841 | $14,612,945 | $18,205,010 |
11 | $5,904,390 | $7,696,527 | $9,970,240 | $12,839,025 | $16,439,563 | $20,935,761 |
12 | $6,052,000 | $8,081,353 | $10,718,008 | $14,122,928 | $18,494,508 | $24,076,125 |
13 | $6,203,300 | $8,485,421 | $11,521,859 | $15,535,220 | $20,806,322 | $27,687,544 |
14 | $6,358,382 | $8,909,692 | $12,385,998 | $17,088,743 | $23,407,112 | $31,840,676 |
15 | $6,517,342 | $9,355,177 | $13,314,948 | $18,797,617 | $26,333,001 | $36,616,777 |
16 | $6,680,275 | $9,822,936 | $14,313,569 | $20,677,378 | $29,624,626 | $42,109,294 |
17 | $6,847,282 | $10,314,082 | $15,387,087 | $22,745,116 | $33,327,704 | $48,425,688 |
18 | $7,018,464 | $10,829,787 | $16,541,118 | $25,019,628 | $37,493,667 | $55,689,541 |
19 | $7,193,926 | $11,371,276 | $17,781,702 | $27,521,591 | $42,180,375 | $64,042,972 |
20 | $7,373,774 | $11,939,840 | $19,115,330 | $30,273,750 | $47,452,922 | $73,649,418 |
21 | $7,558,118 | $12,536,832 | $20,548,980 | $33,301,125 | $53,384,538 | $84,696,831 |
22 | $7,747,071 | $13,163,673 | $22,090,153 | $36,631,237 | $60,057,605 | $97,401,356 |
23 | $7,940,748 | $13,821,857 | $23,746,915 | $40,294,361 | $67,564,805 | $112,011,559 |
24 | $8,139,267 | $14,512,950 | $25,527,933 | $44,323,797 | $76,010,406 | $128,813,293 |
25 | $8,342,748 | $15,238,597 | $27,442,528 | $48,756,177 | $85,511,707 | $148,135,287 |
26 | $8,551,317 | $16,000,527 | $29,500,718 | $53,631,794 | $96,200,670 | $170,355,580 |
27 | $8,765,100 | $16,800,553 | $31,713,272 | $58,994,974 | $108,225,754 | $195,908,917 |
28 | $8,984,228 | $17,640,581 | $34,091,767 | $64,894,471 | $121,753,973 | $225,295,254 |
29 | $9,208,833 | $18,522,610 | $36,648,650 | $71,383,918 | $136,973,220 | $259,089,542 |
30 | $9,439,054 | $19,448,741 | $39,397,298 | $78,522,310 | $154,094,872 | $297,952,974 |