Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,100,000 | $5,100,000 | $5,100,000 | $5,100,000 | $5,100,000 | $5,100,000 |
1 | $5,227,500 | $5,355,000 | $5,482,500 | $5,610,000 | $5,737,500 | $5,865,000 |
2 | $5,358,188 | $5,622,750 | $5,893,688 | $6,171,000 | $6,454,688 | $6,744,750 |
3 | $5,492,142 | $5,903,888 | $6,335,714 | $6,788,100 | $7,261,523 | $7,756,463 |
4 | $5,629,446 | $6,199,082 | $6,810,893 | $7,466,910 | $8,169,214 | $8,919,932 |
5 | $5,770,182 | $6,509,036 | $7,321,710 | $8,213,601 | $9,190,366 | $10,257,922 |
6 | $5,914,436 | $6,834,488 | $7,870,838 | $9,034,961 | $10,339,161 | $11,796,610 |
7 | $6,062,297 | $7,176,212 | $8,461,151 | $9,938,457 | $11,631,556 | $13,566,101 |
8 | $6,213,855 | $7,535,023 | $9,095,737 | $10,932,303 | $13,085,501 | $15,601,017 |
9 | $6,369,201 | $7,911,774 | $9,777,917 | $12,025,533 | $14,721,189 | $17,941,169 |
10 | $6,528,431 | $8,307,363 | $10,511,261 | $13,228,087 | $16,561,337 | $20,632,344 |
11 | $6,691,642 | $8,722,731 | $11,299,606 | $14,550,895 | $18,631,504 | $23,727,196 |
12 | $6,858,933 | $9,158,867 | $12,147,076 | $16,005,985 | $20,960,442 | $27,286,276 |
13 | $7,030,406 | $9,616,811 | $13,058,107 | $17,606,583 | $23,580,498 | $31,379,217 |
14 | $7,206,166 | $10,097,651 | $14,037,465 | $19,367,242 | $26,528,060 | $36,086,099 |
15 | $7,386,321 | $10,602,534 | $15,090,274 | $21,303,966 | $29,844,067 | $41,499,014 |
16 | $7,570,979 | $11,132,660 | $16,222,045 | $23,434,362 | $33,574,576 | $47,723,866 |
17 | $7,760,253 | $11,689,293 | $17,438,698 | $25,777,798 | $37,771,398 | $54,882,446 |
18 | $7,954,259 | $12,273,758 | $18,746,601 | $28,355,578 | $42,492,823 | $63,114,813 |
19 | $8,153,116 | $12,887,446 | $20,152,596 | $31,191,136 | $47,804,425 | $72,582,035 |
20 | $8,356,944 | $13,531,818 | $21,664,041 | $34,310,250 | $53,779,979 | $83,469,341 |
21 | $8,565,867 | $14,208,409 | $23,288,844 | $37,741,275 | $60,502,476 | $95,989,742 |
22 | $8,780,014 | $14,918,830 | $25,035,507 | $41,515,402 | $68,065,285 | $110,388,203 |
23 | $8,999,514 | $15,664,771 | $26,913,170 | $45,666,942 | $76,573,446 | $126,946,434 |
24 | $9,224,502 | $16,448,010 | $28,931,658 | $50,233,637 | $86,145,127 | $145,988,399 |
25 | $9,455,115 | $17,270,410 | $31,101,532 | $55,257,000 | $96,913,268 | $167,886,658 |
26 | $9,691,493 | $18,133,931 | $33,434,147 | $60,782,700 | $109,027,426 | $193,069,657 |
27 | $9,933,780 | $19,040,627 | $35,941,708 | $66,860,970 | $122,655,854 | $222,030,106 |
28 | $10,182,125 | $19,992,659 | $38,637,336 | $73,547,067 | $137,987,836 | $255,334,622 |
29 | $10,436,678 | $20,992,292 | $41,535,136 | $80,901,774 | $155,236,316 | $293,634,815 |
30 | $10,697,595 | $22,041,906 | $44,650,271 | $88,991,952 | $174,640,855 | $337,680,037 |