Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,900,000 | $4,900,000 | $4,900,000 | $4,900,000 | $4,900,000 | $4,900,000 |
1 | $5,022,500 | $5,145,000 | $5,267,500 | $5,390,000 | $5,512,500 | $5,635,000 |
2 | $5,148,063 | $5,402,250 | $5,662,563 | $5,929,000 | $6,201,563 | $6,480,250 |
3 | $5,276,764 | $5,672,363 | $6,087,255 | $6,521,900 | $6,976,758 | $7,452,288 |
4 | $5,408,683 | $5,955,981 | $6,543,799 | $7,174,090 | $7,848,853 | $8,570,131 |
5 | $5,543,900 | $6,253,780 | $7,034,584 | $7,891,499 | $8,829,959 | $9,855,650 |
6 | $5,682,498 | $6,566,469 | $7,562,177 | $8,680,649 | $9,933,704 | $11,333,998 |
7 | $5,824,560 | $6,894,792 | $8,129,341 | $9,548,714 | $11,175,417 | $13,034,097 |
8 | $5,970,174 | $7,239,532 | $8,739,041 | $10,503,585 | $12,572,344 | $14,989,212 |
9 | $6,119,429 | $7,601,508 | $9,394,469 | $11,553,944 | $14,143,887 | $17,237,594 |
10 | $6,272,414 | $7,981,584 | $10,099,055 | $12,709,338 | $15,911,873 | $19,823,233 |
11 | $6,429,225 | $8,380,663 | $10,856,484 | $13,980,272 | $17,900,857 | $22,796,718 |
12 | $6,589,955 | $8,799,696 | $11,670,720 | $15,378,299 | $20,138,464 | $26,216,226 |
13 | $6,754,704 | $9,239,681 | $12,546,024 | $16,916,129 | $22,655,772 | $30,148,659 |
14 | $6,923,572 | $9,701,665 | $13,486,976 | $18,607,742 | $25,487,744 | $34,670,958 |
15 | $7,096,661 | $10,186,748 | $14,498,499 | $20,468,516 | $28,673,712 | $39,871,602 |
16 | $7,274,078 | $10,696,085 | $15,585,886 | $22,515,368 | $32,257,926 | $45,852,342 |
17 | $7,455,929 | $11,230,890 | $16,754,828 | $24,766,904 | $36,290,167 | $52,730,194 |
18 | $7,642,328 | $11,792,434 | $18,011,440 | $27,243,595 | $40,826,437 | $60,639,723 |
19 | $7,833,386 | $12,382,056 | $19,362,298 | $29,967,954 | $45,929,742 | $69,735,681 |
20 | $8,029,221 | $13,001,159 | $20,814,470 | $32,964,750 | $51,670,960 | $80,196,033 |
21 | $8,229,951 | $13,651,217 | $22,375,556 | $36,261,225 | $58,129,830 | $92,225,438 |
22 | $8,435,700 | $14,333,778 | $24,053,722 | $39,887,347 | $65,396,059 | $106,059,254 |
23 | $8,646,592 | $15,050,466 | $25,857,752 | $43,876,082 | $73,570,566 | $121,968,142 |
24 | $8,862,757 | $15,802,990 | $27,797,083 | $48,263,690 | $82,766,887 | $140,263,363 |
25 | $9,084,326 | $16,593,139 | $29,881,864 | $53,090,059 | $93,112,747 | $161,302,868 |
26 | $9,311,434 | $17,422,796 | $32,123,004 | $58,399,065 | $104,751,841 | $185,498,298 |
27 | $9,544,220 | $18,293,936 | $34,532,229 | $64,238,972 | $117,845,821 | $213,323,043 |
28 | $9,782,826 | $19,208,633 | $37,122,146 | $70,662,869 | $132,576,549 | $245,321,499 |
29 | $10,027,396 | $20,169,064 | $39,906,307 | $77,729,156 | $149,148,617 | $282,119,724 |
30 | $10,278,081 | $21,177,518 | $42,899,280 | $85,502,071 | $167,792,194 | $324,437,683 |