Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 |
1 | $4,920,000 | $5,040,000 | $5,160,000 | $5,280,000 | $5,400,000 | $5,520,000 |
2 | $5,043,000 | $5,292,000 | $5,547,000 | $5,808,000 | $6,075,000 | $6,348,000 |
3 | $5,169,075 | $5,556,600 | $5,963,025 | $6,388,800 | $6,834,375 | $7,300,200 |
4 | $5,298,302 | $5,834,430 | $6,410,252 | $7,027,680 | $7,688,672 | $8,395,230 |
5 | $5,430,759 | $6,126,152 | $6,891,021 | $7,730,448 | $8,649,756 | $9,654,515 |
6 | $5,566,528 | $6,432,459 | $7,407,847 | $8,503,493 | $9,730,975 | $11,102,692 |
7 | $5,705,692 | $6,754,082 | $7,963,436 | $9,353,842 | $10,947,347 | $12,768,095 |
8 | $5,848,334 | $7,091,786 | $8,560,694 | $10,289,226 | $12,315,766 | $14,683,310 |
9 | $5,994,542 | $7,446,375 | $9,202,746 | $11,318,149 | $13,855,236 | $16,885,806 |
10 | $6,144,406 | $7,818,694 | $9,892,951 | $12,449,964 | $15,587,141 | $19,418,677 |
11 | $6,298,016 | $8,209,629 | $10,634,923 | $13,694,960 | $17,535,534 | $22,331,479 |
12 | $6,455,466 | $8,620,110 | $11,432,542 | $15,064,456 | $19,727,475 | $25,681,201 |
13 | $6,616,853 | $9,051,116 | $12,289,983 | $16,570,902 | $22,193,410 | $29,533,381 |
14 | $6,782,274 | $9,503,672 | $13,211,731 | $18,227,992 | $24,967,586 | $33,963,388 |
15 | $6,951,831 | $9,978,855 | $14,202,611 | $20,050,791 | $28,088,534 | $39,057,896 |
16 | $7,125,627 | $10,477,798 | $15,267,807 | $22,055,870 | $31,599,601 | $44,916,580 |
17 | $7,303,768 | $11,001,688 | $16,412,893 | $24,261,457 | $35,549,551 | $51,654,067 |
18 | $7,486,362 | $11,551,772 | $17,643,860 | $26,687,603 | $39,993,245 | $59,402,177 |
19 | $7,673,521 | $12,129,361 | $18,967,149 | $29,356,363 | $44,992,400 | $68,312,504 |
20 | $7,865,359 | $12,735,829 | $20,389,685 | $32,292,000 | $50,616,450 | $78,559,379 |