Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,300,000 | $6,300,000 | $6,300,000 | $6,300,000 | $6,300,000 | $6,300,000 |
1 | $6,457,500 | $6,615,000 | $6,772,500 | $6,930,000 | $7,087,500 | $7,245,000 |
2 | $6,618,938 | $6,945,750 | $7,280,438 | $7,623,000 | $7,973,438 | $8,331,750 |
3 | $6,784,411 | $7,293,038 | $7,826,470 | $8,385,300 | $8,970,117 | $9,581,513 |
4 | $6,954,021 | $7,657,689 | $8,413,456 | $9,223,830 | $10,091,382 | $11,018,739 |
5 | $7,127,872 | $8,040,574 | $9,044,465 | $10,146,213 | $11,352,805 | $12,671,550 |
6 | $7,306,069 | $8,442,603 | $9,722,800 | $11,160,834 | $12,771,905 | $14,572,283 |
7 | $7,488,720 | $8,864,733 | $10,452,010 | $12,276,918 | $14,368,393 | $16,758,125 |
8 | $7,675,938 | $9,307,969 | $11,235,910 | $13,504,610 | $16,164,442 | $19,271,844 |
9 | $7,867,837 | $9,773,368 | $12,078,604 | $14,855,070 | $18,184,998 | $22,162,621 |
10 | $8,064,533 | $10,262,036 | $12,984,499 | $16,340,577 | $20,458,122 | $25,487,014 |
11 | $8,266,146 | $10,775,138 | $13,958,336 | $17,974,635 | $23,015,388 | $29,310,066 |
12 | $8,472,800 | $11,313,895 | $15,005,211 | $19,772,099 | $25,892,311 | $33,706,576 |
13 | $8,684,620 | $11,879,590 | $16,130,602 | $21,749,309 | $29,128,850 | $38,762,562 |
14 | $8,901,735 | $12,473,569 | $17,340,398 | $23,924,240 | $32,769,956 | $44,576,946 |
15 | $9,124,278 | $13,097,248 | $18,640,927 | $26,316,663 | $36,866,201 | $51,263,488 |
16 | $9,352,385 | $13,752,110 | $20,038,997 | $28,948,330 | $41,474,476 | $58,953,012 |
17 | $9,586,195 | $14,439,715 | $21,541,922 | $31,843,163 | $46,658,786 | $67,795,963 |
18 | $9,825,850 | $15,161,701 | $23,157,566 | $35,027,479 | $52,491,134 | $77,965,358 |
19 | $10,071,496 | $15,919,786 | $24,894,383 | $38,530,227 | $59,052,526 | $89,660,161 |
20 | $10,323,284 | $16,715,776 | $26,761,462 | $42,383,250 | $66,434,091 | $103,109,186 |
21 | $10,581,366 | $17,551,564 | $28,768,572 | $46,621,575 | $74,738,353 | $118,575,563 |
22 | $10,845,900 | $18,429,143 | $30,926,214 | $51,283,732 | $84,080,647 | $136,361,898 |
23 | $11,117,047 | $19,350,600 | $33,245,681 | $56,412,105 | $94,590,728 | $156,816,183 |
24 | $11,394,973 | $20,318,130 | $35,739,107 | $62,053,316 | $106,414,568 | $180,338,610 |
25 | $11,679,848 | $21,334,036 | $38,419,540 | $68,258,647 | $119,716,390 | $207,389,402 |
26 | $11,971,844 | $22,400,738 | $41,301,005 | $75,084,512 | $134,680,938 | $238,497,812 |
27 | $12,271,140 | $23,520,775 | $44,398,580 | $82,592,963 | $151,516,055 | $274,272,483 |
28 | $12,577,919 | $24,696,814 | $47,728,474 | $90,852,260 | $170,455,562 | $315,413,356 |
29 | $12,892,367 | $25,931,654 | $51,308,109 | $99,937,486 | $191,762,508 | $362,725,359 |
30 | $13,214,676 | $27,228,237 | $55,156,218 | $109,931,234 | $215,732,821 | $417,134,163 |