Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,600,000 | $5,600,000 | $5,600,000 | $5,600,000 | $5,600,000 | $5,600,000 |
1 | $5,740,000 | $5,880,000 | $6,020,000 | $6,160,000 | $6,300,000 | $6,440,000 |
2 | $5,883,500 | $6,174,000 | $6,471,500 | $6,776,000 | $7,087,500 | $7,406,000 |
3 | $6,030,588 | $6,482,700 | $6,956,863 | $7,453,600 | $7,973,438 | $8,516,900 |
4 | $6,181,352 | $6,806,835 | $7,478,627 | $8,198,960 | $8,970,117 | $9,794,435 |
5 | $6,335,886 | $7,147,177 | $8,039,524 | $9,018,856 | $10,091,382 | $11,263,600 |
6 | $6,494,283 | $7,504,536 | $8,642,489 | $9,920,742 | $11,352,805 | $12,953,140 |
7 | $6,656,640 | $7,879,762 | $9,290,675 | $10,912,816 | $12,771,905 | $14,896,111 |
8 | $6,823,056 | $8,273,750 | $9,987,476 | $12,004,097 | $14,368,393 | $17,130,528 |
9 | $6,993,633 | $8,687,438 | $10,736,537 | $13,204,507 | $16,164,442 | $19,700,107 |
10 | $7,168,473 | $9,121,810 | $11,541,777 | $14,524,958 | $18,184,998 | $22,655,123 |
11 | $7,347,685 | $9,577,900 | $12,407,410 | $15,977,454 | $20,458,122 | $26,053,392 |
12 | $7,531,377 | $10,056,795 | $13,337,966 | $17,575,199 | $23,015,388 | $29,961,401 |
13 | $7,719,662 | $10,559,635 | $14,338,313 | $19,332,719 | $25,892,311 | $34,455,611 |
14 | $7,912,653 | $11,087,617 | $15,413,687 | $21,265,991 | $29,128,850 | $39,623,952 |
15 | $8,110,470 | $11,641,998 | $16,569,713 | $23,392,590 | $32,769,956 | $45,567,545 |