Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 |
1 | $5,330,000 | $5,460,000 | $5,590,000 | $5,720,000 | $5,850,000 | $5,980,000 |
2 | $5,463,250 | $5,733,000 | $6,009,250 | $6,292,000 | $6,581,250 | $6,877,000 |
3 | $5,599,831 | $6,019,650 | $6,459,944 | $6,921,200 | $7,403,906 | $7,908,550 |
4 | $5,739,827 | $6,320,633 | $6,944,440 | $7,613,320 | $8,329,395 | $9,094,833 |
5 | $5,883,323 | $6,636,664 | $7,465,272 | $8,374,652 | $9,370,569 | $10,459,057 |
6 | $6,030,406 | $6,968,497 | $8,025,168 | $9,212,117 | $10,541,890 | $12,027,916 |
7 | $6,181,166 | $7,316,922 | $8,627,056 | $10,133,329 | $11,859,626 | $13,832,103 |
8 | $6,335,695 | $7,682,768 | $9,274,085 | $11,146,662 | $13,342,079 | $15,906,919 |
9 | $6,494,087 | $8,066,907 | $9,969,641 | $12,261,328 | $15,009,839 | $18,292,957 |
10 | $6,656,440 | $8,470,252 | $10,717,364 | $13,487,461 | $16,886,069 | $21,036,900 |
11 | $6,822,851 | $8,893,765 | $11,521,166 | $14,836,207 | $18,996,828 | $24,192,435 |
12 | $6,993,422 | $9,338,453 | $12,385,254 | $16,319,828 | $21,371,431 | $27,821,301 |
13 | $7,168,257 | $9,805,376 | $13,314,148 | $17,951,810 | $24,042,860 | $31,994,496 |
14 | $7,347,464 | $10,295,644 | $14,312,709 | $19,746,991 | $27,048,218 | $36,793,670 |
15 | $7,531,150 | $10,810,427 | $15,386,162 | $21,721,690 | $30,429,245 | $42,312,720 |
16 | $7,719,429 | $11,350,948 | $16,540,124 | $23,893,860 | $34,232,901 | $48,659,629 |
17 | $7,912,415 | $11,918,495 | $17,780,634 | $26,283,245 | $38,512,014 | $55,958,573 |
18 | $8,110,225 | $12,514,420 | $19,114,181 | $28,911,570 | $43,326,015 | $64,352,359 |
19 | $8,312,981 | $13,140,141 | $20,547,745 | $31,802,727 | $48,741,767 | $74,005,213 |
20 | $8,520,805 | $13,797,148 | $22,088,826 | $34,983,000 | $54,834,488 | $85,105,994 |