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 |
16 | $8,313,231 | $12,224,098 | $17,812,442 | $25,731,849 | $36,866,201 | $52,402,677 |
17 | $8,521,062 | $12,835,303 | $19,148,375 | $28,305,034 | $41,474,476 | $60,263,078 |
18 | $8,734,089 | $13,477,068 | $20,584,503 | $31,135,537 | $46,658,786 | $69,302,540 |
19 | $8,952,441 | $14,150,921 | $22,128,341 | $34,249,091 | $52,491,134 | $79,697,921 |
20 | $9,176,252 | $14,858,467 | $23,787,966 | $37,674,000 | $59,052,526 | $91,652,609 |
21 | $9,405,658 | $15,601,391 | $25,572,064 | $41,441,400 | $66,434,091 | $105,400,501 |
22 | $9,640,800 | $16,381,460 | $27,489,968 | $45,585,540 | $74,738,353 | $121,210,576 |
23 | $9,881,820 | $17,200,533 | $29,551,716 | $50,144,094 | $84,080,647 | $139,392,162 |
24 | $10,128,865 | $18,060,560 | $31,768,095 | $55,158,503 | $94,590,728 | $160,300,987 |
25 | $10,382,087 | $18,963,588 | $34,150,702 | $60,674,353 | $106,414,568 | $184,346,135 |
26 | $10,641,639 | $19,911,767 | $36,712,004 | $66,741,789 | $119,716,390 | $211,998,055 |
27 | $10,907,680 | $20,907,355 | $39,465,405 | $73,415,967 | $134,680,938 | $243,797,763 |
28 | $11,180,372 | $21,952,723 | $42,425,310 | $80,757,564 | $151,516,055 | $280,367,428 |
29 | $11,459,881 | $23,050,359 | $45,607,208 | $88,833,321 | $170,455,562 | $322,422,542 |
30 | $11,746,378 | $24,202,877 | $49,027,749 | $97,716,653 | $191,762,508 | $370,785,923 |