Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,800,000 | $5,800,000 | $5,800,000 | $5,800,000 | $5,800,000 | $5,800,000 |
1 | $5,945,000 | $6,090,000 | $6,235,000 | $6,380,000 | $6,525,000 | $6,670,000 |
2 | $6,093,625 | $6,394,500 | $6,702,625 | $7,018,000 | $7,340,625 | $7,670,500 |
3 | $6,245,966 | $6,714,225 | $7,205,322 | $7,719,800 | $8,258,203 | $8,821,075 |
4 | $6,402,115 | $7,049,936 | $7,745,721 | $8,491,780 | $9,290,479 | $10,144,236 |
5 | $6,562,168 | $7,402,433 | $8,326,650 | $9,340,958 | $10,451,788 | $11,665,872 |
6 | $6,726,222 | $7,772,555 | $8,951,149 | $10,275,054 | $11,758,262 | $13,415,752 |
7 | $6,894,377 | $8,161,182 | $9,622,485 | $11,302,559 | $13,228,045 | $15,428,115 |
8 | $7,066,737 | $8,569,242 | $10,344,171 | $12,432,815 | $14,881,550 | $17,742,333 |
9 | $7,243,405 | $8,997,704 | $11,119,984 | $13,676,097 | $16,741,744 | $20,403,682 |
10 | $7,424,490 | $9,447,589 | $11,953,983 | $15,043,706 | $18,834,462 | $23,464,235 |
11 | $7,610,103 | $9,919,968 | $12,850,532 | $16,548,077 | $21,188,770 | $26,983,870 |
12 | $7,800,355 | $10,415,967 | $13,814,322 | $18,202,885 | $23,837,366 | $31,031,451 |
13 | $7,995,364 | $10,936,765 | $14,850,396 | $20,023,173 | $26,817,037 | $35,686,168 |
14 | $8,195,248 | $11,483,603 | $15,964,175 | $22,025,490 | $30,169,166 | $41,039,093 |
15 | $8,400,129 | $12,057,783 | $17,161,489 | $24,228,039 | $33,940,312 | $47,194,957 |
16 | $8,610,133 | $12,660,673 | $18,448,600 | $26,650,843 | $38,182,851 | $54,274,201 |
17 | $8,825,386 | $13,293,706 | $19,832,245 | $29,315,928 | $42,955,707 | $62,415,331 |
18 | $9,046,021 | $13,958,392 | $21,319,664 | $32,247,520 | $48,325,171 | $71,777,631 |
19 | $9,272,171 | $14,656,311 | $22,918,638 | $35,472,272 | $54,365,817 | $82,544,276 |
20 | $9,503,975 | $15,389,127 | $24,637,536 | $39,019,500 | $61,161,544 | $94,925,917 |
21 | $9,741,575 | $16,158,583 | $26,485,352 | $42,921,450 | $68,806,737 | $109,164,804 |
22 | $9,985,114 | $16,966,512 | $28,471,753 | $47,213,595 | $77,407,579 | $125,539,525 |
23 | $10,234,742 | $17,814,838 | $30,607,134 | $51,934,954 | $87,083,527 | $144,370,454 |
24 | $10,490,611 | $18,705,580 | $32,902,670 | $57,128,450 | $97,968,968 | $166,026,022 |
25 | $10,752,876 | $19,640,859 | $35,370,370 | $62,841,294 | $110,215,089 | $190,929,925 |