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 |
16 | $9,055,484 | $13,315,535 | $19,402,838 | $28,029,335 | $40,157,826 | $57,081,487 |
17 | $9,281,871 | $13,981,312 | $20,858,051 | $30,832,269 | $45,177,554 | $65,643,710 |
18 | $9,513,918 | $14,680,377 | $22,422,405 | $33,915,496 | $50,824,749 | $75,490,267 |
19 | $9,751,766 | $15,414,396 | $24,104,085 | $37,307,045 | $57,177,842 | $86,813,807 |
20 | $9,995,560 | $16,185,116 | $25,911,892 | $41,037,750 | $64,325,072 | $99,835,878 |
21 | $10,245,449 | $16,994,372 | $27,855,284 | $45,141,525 | $72,365,706 | $114,811,260 |
22 | $10,501,586 | $17,844,090 | $29,944,430 | $49,655,677 | $81,411,420 | $132,032,949 |
23 | $10,764,125 | $18,736,295 | $32,190,262 | $54,621,245 | $91,587,847 | $151,837,891 |
24 | $11,033,228 | $19,673,110 | $34,604,532 | $60,083,369 | $103,036,328 | $174,613,575 |
25 | $11,309,059 | $20,656,765 | $37,199,872 | $66,091,706 | $115,915,869 | $200,805,611 |
26 | $11,591,785 | $21,689,603 | $39,989,862 | $72,700,877 | $130,405,353 | $230,926,453 |
27 | $11,881,580 | $22,774,084 | $42,989,102 | $79,970,965 | $146,706,022 | $265,565,421 |
28 | $12,178,620 | $23,912,788 | $46,213,284 | $87,968,061 | $165,044,275 | $305,400,234 |
29 | $12,483,085 | $25,108,427 | $49,679,281 | $96,764,867 | $185,674,809 | $351,210,269 |
30 | $12,795,162 | $26,363,848 | $53,405,227 | $106,441,354 | $208,884,160 | $403,891,809 |