Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 |
1 | $5,637,500 | $5,775,000 | $5,912,500 | $6,050,000 | $6,187,500 | $6,325,000 |
2 | $5,778,438 | $6,063,750 | $6,355,938 | $6,655,000 | $6,960,938 | $7,273,750 |
3 | $5,922,898 | $6,366,938 | $6,832,633 | $7,320,500 | $7,831,055 | $8,364,813 |
4 | $6,070,971 | $6,685,284 | $7,345,080 | $8,052,550 | $8,809,937 | $9,619,534 |
5 | $6,222,745 | $7,019,549 | $7,895,961 | $8,857,805 | $9,911,179 | $11,062,465 |
6 | $6,378,314 | $7,370,526 | $8,488,158 | $9,743,586 | $11,150,076 | $12,721,834 |
7 | $6,537,772 | $7,739,052 | $9,124,770 | $10,717,944 | $12,543,835 | $14,630,109 |
8 | $6,701,216 | $8,126,005 | $9,809,128 | $11,789,738 | $14,111,815 | $16,824,626 |
9 | $6,868,746 | $8,532,305 | $10,544,813 | $12,968,712 | $15,875,792 | $19,348,320 |
10 | $7,040,465 | $8,958,920 | $11,335,674 | $14,265,584 | $17,860,266 | $22,250,568 |
11 | $7,216,477 | $9,406,866 | $12,185,849 | $15,692,142 | $20,092,799 | $25,588,153 |
12 | $7,396,889 | $9,877,210 | $13,099,788 | $17,261,356 | $22,604,399 | $29,426,376 |
13 | $7,581,811 | $10,371,070 | $14,082,272 | $18,987,492 | $25,429,949 | $33,840,332 |
14 | $7,771,356 | $10,889,624 | $15,138,442 | $20,886,241 | $28,608,692 | $38,916,382 |
15 | $7,965,640 | $11,434,105 | $16,273,825 | $22,974,865 | $32,184,779 | $44,753,839 |
16 | $8,164,781 | $12,005,810 | $17,494,362 | $25,272,351 | $36,207,876 | $51,466,915 |
17 | $8,368,900 | $12,606,101 | $18,806,440 | $27,799,587 | $40,733,860 | $59,186,952 |
18 | $8,578,123 | $13,236,406 | $20,216,922 | $30,579,545 | $45,825,593 | $68,064,995 |
19 | $8,792,576 | $13,898,226 | $21,733,192 | $33,637,500 | $51,553,792 | $78,274,744 |
20 | $9,012,390 | $14,593,137 | $23,363,181 | $37,001,250 | $57,998,016 | $90,015,956 |