Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,400,000 | $5,400,000 | $5,400,000 | $5,400,000 | $5,400,000 | $5,400,000 |
1 | $5,535,000 | $5,670,000 | $5,805,000 | $5,940,000 | $6,075,000 | $6,210,000 |
2 | $5,673,375 | $5,953,500 | $6,240,375 | $6,534,000 | $6,834,375 | $7,141,500 |
3 | $5,815,209 | $6,251,175 | $6,708,403 | $7,187,400 | $7,688,672 | $8,212,725 |
4 | $5,960,590 | $6,563,734 | $7,211,533 | $7,906,140 | $8,649,756 | $9,444,634 |
5 | $6,109,604 | $6,891,920 | $7,752,398 | $8,696,754 | $9,730,975 | $10,861,329 |
6 | $6,262,344 | $7,236,516 | $8,333,828 | $9,566,429 | $10,947,347 | $12,490,528 |
7 | $6,418,903 | $7,598,342 | $8,958,865 | $10,523,072 | $12,315,766 | $14,364,107 |
8 | $6,579,376 | $7,978,259 | $9,630,780 | $11,575,380 | $13,855,236 | $16,518,723 |
9 | $6,743,860 | $8,377,172 | $10,353,089 | $12,732,918 | $15,587,141 | $18,996,532 |
10 | $6,912,457 | $8,796,031 | $11,129,570 | $14,006,209 | $17,535,534 | $21,846,012 |
11 | $7,085,268 | $9,235,833 | $11,964,288 | $15,406,830 | $19,727,475 | $25,122,914 |
12 | $7,262,400 | $9,697,624 | $12,861,610 | $16,947,513 | $22,193,410 | $28,891,351 |
13 | $7,443,960 | $10,182,505 | $13,826,231 | $18,642,265 | $24,967,586 | $33,225,053 |
14 | $7,630,059 | $10,691,631 | $14,863,198 | $20,506,491 | $28,088,534 | $38,208,811 |
15 | $7,820,810 | $11,226,212 | $15,977,938 | $22,557,140 | $31,599,601 | $43,940,133 |
16 | $8,016,330 | $11,787,523 | $17,176,283 | $24,812,854 | $35,549,551 | $50,531,153 |
17 | $8,216,739 | $12,376,899 | $18,464,504 | $27,294,140 | $39,993,245 | $58,110,826 |
18 | $8,422,157 | $12,995,744 | $19,849,342 | $30,023,553 | $44,992,400 | $66,827,449 |
19 | $8,632,711 | $13,645,531 | $21,338,043 | $33,025,909 | $50,616,450 | $76,851,567 |
20 | $8,848,529 | $14,327,808 | $22,938,396 | $36,328,500 | $56,943,507 | $88,379,302 |