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 |
21 | $8,733,826 | $14,487,005 | $23,745,488 | $38,481,300 | $61,688,799 | $97,871,894 |
22 | $8,952,171 | $15,211,356 | $25,526,399 | $42,329,430 | $69,399,899 | $112,552,678 |
23 | $9,175,976 | $15,971,924 | $27,440,879 | $46,562,373 | $78,074,886 | $129,435,579 |
24 | $9,405,375 | $16,770,520 | $29,498,945 | $51,218,610 | $87,834,247 | $148,850,916 |
25 | $9,640,509 | $17,609,046 | $31,711,366 | $56,340,471 | $98,813,528 | $171,178,554 |
26 | $9,881,522 | $18,489,498 | $34,089,718 | $61,974,518 | $111,165,219 | $196,855,337 |
27 | $10,128,560 | $19,413,973 | $36,646,447 | $68,171,970 | $125,060,871 | $226,383,637 |
28 | $10,381,774 | $20,384,672 | $39,394,931 | $74,989,167 | $140,693,480 | $260,341,183 |
29 | $10,641,318 | $21,403,905 | $42,349,551 | $82,488,083 | $158,280,165 | $299,392,360 |
30 | $10,907,351 | $22,474,100 | $45,525,767 | $90,736,892 | $178,065,186 | $344,301,214 |