Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,200,000 | $6,200,000 | $6,200,000 | $6,200,000 | $6,200,000 | $6,200,000 |
1 | $6,355,000 | $6,510,000 | $6,665,000 | $6,820,000 | $6,975,000 | $7,130,000 |
2 | $6,513,875 | $6,835,500 | $7,164,875 | $7,502,000 | $7,846,875 | $8,199,500 |
3 | $6,676,722 | $7,177,275 | $7,702,241 | $8,252,200 | $8,827,734 | $9,429,425 |
4 | $6,843,640 | $7,536,139 | $8,279,909 | $9,077,420 | $9,931,201 | $10,843,839 |
5 | $7,014,731 | $7,912,946 | $8,900,902 | $9,985,162 | $11,172,601 | $12,470,415 |
6 | $7,190,099 | $8,308,593 | $9,568,469 | $10,983,678 | $12,569,176 | $14,340,977 |
7 | $7,369,852 | $8,724,023 | $10,286,105 | $12,082,046 | $14,140,324 | $16,492,123 |
8 | $7,554,098 | $9,160,224 | $11,057,563 | $13,290,251 | $15,907,864 | $18,965,942 |
9 | $7,742,950 | $9,618,235 | $11,886,880 | $14,619,276 | $17,896,347 | $21,810,833 |
10 | $7,936,524 | $10,099,147 | $12,778,396 | $16,081,203 | $20,133,390 | $25,082,458 |
11 | $8,134,937 | $10,604,104 | $13,736,775 | $17,689,324 | $22,650,064 | $28,844,827 |
12 | $8,338,311 | $11,134,309 | $14,767,034 | $19,458,256 | $25,481,322 | $33,171,551 |
13 | $8,546,768 | $11,691,025 | $15,874,561 | $21,404,082 | $28,666,487 | $38,147,283 |
14 | $8,760,438 | $12,275,576 | $17,065,153 | $23,544,490 | $32,249,798 | $43,869,376 |
15 | $8,979,449 | $12,889,355 | $18,345,040 | $25,898,939 | $36,281,023 | $50,449,782 |
16 | $9,203,935 | $13,533,822 | $19,720,918 | $28,488,833 | $40,816,151 | $58,017,249 |
17 | $9,434,033 | $14,210,514 | $21,199,986 | $31,337,716 | $45,918,170 | $66,719,837 |
18 | $9,669,884 | $14,921,039 | $22,789,985 | $34,471,487 | $51,657,941 | $76,727,812 |
19 | $9,911,631 | $15,667,091 | $24,499,234 | $37,918,636 | $58,115,184 | $88,236,984 |
20 | $10,159,422 | $16,450,446 | $26,336,677 | $41,710,500 | $65,379,582 | $101,472,532 |
21 | $10,413,407 | $17,272,968 | $28,311,928 | $45,881,550 | $73,552,030 | $116,693,412 |
22 | $10,673,743 | $18,136,616 | $30,435,322 | $50,469,705 | $82,746,033 | $134,197,423 |
23 | $10,940,586 | $19,043,447 | $32,717,971 | $55,516,675 | $93,089,287 | $154,327,037 |
24 | $11,214,101 | $19,995,620 | $35,171,819 | $61,068,343 | $104,725,448 | $177,476,092 |
25 | $11,494,453 | $20,995,401 | $37,809,706 | $67,175,177 | $117,816,129 | $204,097,506 |