Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,100,000 | $6,100,000 | $6,100,000 | $6,100,000 | $6,100,000 | $6,100,000 |
1 | $6,252,500 | $6,405,000 | $6,557,500 | $6,710,000 | $6,862,500 | $7,015,000 |
2 | $6,408,813 | $6,725,250 | $7,049,313 | $7,381,000 | $7,720,313 | $8,067,250 |
3 | $6,569,033 | $7,061,513 | $7,578,011 | $8,119,100 | $8,685,352 | $9,277,338 |
4 | $6,733,259 | $7,414,588 | $8,146,362 | $8,931,010 | $9,771,021 | $10,668,938 |
5 | $6,901,590 | $7,785,318 | $8,757,339 | $9,824,111 | $10,992,398 | $12,269,279 |
6 | $7,074,130 | $8,174,583 | $9,414,139 | $10,806,522 | $12,366,448 | $14,109,671 |
7 | $7,250,983 | $8,583,313 | $10,120,200 | $11,887,174 | $13,912,254 | $16,226,121 |
8 | $7,432,258 | $9,012,478 | $10,879,215 | $13,075,892 | $15,651,286 | $18,660,039 |
9 | $7,618,064 | $9,463,102 | $11,695,156 | $14,383,481 | $17,607,696 | $21,459,045 |
10 | $7,808,516 | $9,936,257 | $12,572,293 | $15,821,829 | $19,808,658 | $24,677,902 |
11 | $8,003,729 | $10,433,070 | $13,515,214 | $17,404,012 | $22,284,741 | $28,379,588 |
12 | $8,203,822 | $10,954,724 | $14,528,856 | $19,144,413 | $25,070,333 | $32,636,526 |
13 | $8,408,917 | $11,502,460 | $15,618,520 | $21,058,854 | $28,204,125 | $37,532,004 |
14 | $8,619,140 | $12,077,583 | $16,789,909 | $23,164,740 | $31,729,640 | $43,161,805 |
15 | $8,834,619 | $12,681,462 | $18,049,152 | $25,481,214 | $35,695,845 | $49,636,076 |