Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,700,000 | $5,700,000 | $5,700,000 | $5,700,000 | $5,700,000 | $5,700,000 |
1 | $5,842,500 | $5,985,000 | $6,127,500 | $6,270,000 | $6,412,500 | $6,555,000 |
2 | $5,988,563 | $6,284,250 | $6,587,063 | $6,897,000 | $7,214,063 | $7,538,250 |
3 | $6,138,277 | $6,598,463 | $7,081,092 | $7,586,700 | $8,115,820 | $8,668,988 |
4 | $6,291,733 | $6,928,386 | $7,612,174 | $8,345,370 | $9,130,298 | $9,969,336 |
5 | $6,449,027 | $7,274,805 | $8,183,087 | $9,179,907 | $10,271,585 | $11,464,736 |
6 | $6,610,252 | $7,638,545 | $8,796,819 | $10,097,898 | $11,555,533 | $13,184,446 |
7 | $6,775,509 | $8,020,472 | $9,456,580 | $11,107,687 | $12,999,975 | $15,162,113 |
8 | $6,944,897 | $8,421,496 | $10,165,824 | $12,218,456 | $14,624,972 | $17,436,430 |
9 | $7,118,519 | $8,842,571 | $10,928,260 | $13,440,302 | $16,453,093 | $20,051,895 |
10 | $7,296,482 | $9,284,699 | $11,747,880 | $14,784,332 | $18,509,730 | $23,059,679 |
11 | $7,478,894 | $9,748,934 | $12,628,971 | $16,262,765 | $20,823,446 | $26,518,631 |
12 | $7,665,866 | $10,236,381 | $13,576,144 | $17,889,042 | $23,426,377 | $30,496,426 |
13 | $7,857,513 | $10,748,200 | $14,594,354 | $19,677,946 | $26,354,674 | $35,070,889 |
14 | $8,053,951 | $11,285,610 | $15,688,931 | $21,645,741 | $29,649,008 | $40,331,523 |
15 | $8,255,300 | $11,849,891 | $16,865,601 | $23,810,315 | $33,355,134 | $46,381,251 |
16 | $8,461,682 | $12,442,385 | $18,130,521 | $26,191,346 | $37,524,526 | $53,338,439 |
17 | $8,673,224 | $13,064,504 | $19,490,310 | $28,810,481 | $42,215,092 | $61,339,205 |
18 | $8,890,055 | $13,717,730 | $20,952,083 | $31,691,529 | $47,491,978 | $70,540,086 |
19 | $9,112,306 | $14,403,616 | $22,523,490 | $34,860,682 | $53,428,475 | $81,121,098 |
20 | $9,340,114 | $15,123,797 | $24,212,751 | $38,346,750 | $60,107,035 | $93,289,263 |
21 | $9,573,617 | $15,879,987 | $26,028,708 | $42,181,425 | $67,620,414 | $107,282,653 |
22 | $9,812,957 | $16,673,986 | $27,980,861 | $46,399,567 | $76,072,966 | $123,375,051 |
23 | $10,058,281 | $17,507,685 | $30,079,425 | $51,039,524 | $85,582,087 | $141,881,308 |
24 | $10,309,738 | $18,383,070 | $32,335,382 | $56,143,476 | $96,279,848 | $163,163,504 |
25 | $10,567,481 | $19,302,223 | $34,760,536 | $61,757,824 | $108,314,829 | $187,638,030 |