Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 |
1 | $4,715,000 | $4,830,000 | $4,945,000 | $5,060,000 | $5,175,000 | $5,290,000 |
2 | $4,832,875 | $5,071,500 | $5,315,875 | $5,566,000 | $5,821,875 | $6,083,500 |
3 | $4,953,697 | $5,325,075 | $5,714,566 | $6,122,600 | $6,549,609 | $6,996,025 |
4 | $5,077,539 | $5,591,329 | $6,143,158 | $6,734,860 | $7,368,311 | $8,045,429 |
5 | $5,204,478 | $5,870,895 | $6,603,895 | $7,408,346 | $8,289,349 | $9,252,243 |
6 | $5,334,590 | $6,164,440 | $7,099,187 | $8,149,181 | $9,325,518 | $10,640,080 |
7 | $5,467,954 | $6,472,662 | $7,631,626 | $8,964,099 | $10,491,208 | $12,236,091 |
8 | $5,604,653 | $6,796,295 | $8,203,998 | $9,860,509 | $11,802,609 | $14,071,505 |
9 | $5,744,770 | $7,136,110 | $8,819,298 | $10,846,559 | $13,277,935 | $16,182,231 |
10 | $5,888,389 | $7,492,915 | $9,480,745 | $11,931,215 | $14,937,677 | $18,609,566 |
11 | $6,035,599 | $7,867,561 | $10,191,801 | $13,124,337 | $16,804,886 | $21,401,000 |
12 | $6,186,489 | $8,260,939 | $10,956,186 | $14,436,771 | $18,905,497 | $24,611,150 |
13 | $6,341,151 | $8,673,986 | $11,777,900 | $15,880,448 | $21,268,684 | $28,302,823 |
14 | $6,499,680 | $9,107,685 | $12,661,243 | $17,468,492 | $23,927,270 | $32,548,247 |
15 | $6,662,172 | $9,563,070 | $13,610,836 | $19,215,342 | $26,918,178 | $37,430,483 |
16 | $6,828,726 | $10,041,223 | $14,631,649 | $21,136,876 | $30,282,951 | $43,045,056 |
17 | $6,999,444 | $10,543,284 | $15,729,022 | $23,250,563 | $34,068,320 | $49,501,814 |
18 | $7,174,430 | $11,070,448 | $16,908,699 | $25,575,620 | $38,326,860 | $56,927,087 |
19 | $7,353,791 | $11,623,971 | $18,176,851 | $28,133,182 | $43,117,717 | $65,466,150 |
20 | $7,537,636 | $12,205,169 | $19,540,115 | $30,946,500 | $48,507,432 | $75,286,072 |
21 | $7,726,077 | $12,815,428 | $21,005,624 | $34,041,150 | $54,570,861 | $86,578,983 |
22 | $7,919,228 | $13,456,199 | $22,581,045 | $37,445,265 | $61,392,218 | $99,565,830 |
23 | $8,117,209 | $14,129,009 | $24,274,624 | $41,189,791 | $69,066,245 | $114,500,705 |
24 | $8,320,139 | $14,835,460 | $26,095,221 | $45,308,770 | $77,699,526 | $131,675,810 |
25 | $8,528,143 | $15,577,233 | $28,052,362 | $49,839,647 | $87,411,967 | $151,427,182 |