Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,400,000 | $6,400,000 | $6,400,000 | $6,400,000 | $6,400,000 | $6,400,000 |
1 | $6,560,000 | $6,720,000 | $6,880,000 | $7,040,000 | $7,200,000 | $7,360,000 |
2 | $6,724,000 | $7,056,000 | $7,396,000 | $7,744,000 | $8,100,000 | $8,464,000 |
3 | $6,892,100 | $7,408,800 | $7,950,700 | $8,518,400 | $9,112,500 | $9,733,600 |
4 | $7,064,403 | $7,779,240 | $8,547,003 | $9,370,240 | $10,251,563 | $11,193,640 |
5 | $7,241,013 | $8,168,202 | $9,188,028 | $10,307,264 | $11,533,008 | $12,872,686 |
6 | $7,422,038 | $8,576,612 | $9,877,130 | $11,337,990 | $12,974,634 | $14,803,589 |
7 | $7,607,589 | $9,005,443 | $10,617,914 | $12,471,789 | $14,596,463 | $17,024,127 |
8 | $7,797,779 | $9,455,715 | $11,414,258 | $13,718,968 | $16,421,021 | $19,577,746 |
9 | $7,992,723 | $9,928,501 | $12,270,327 | $15,090,865 | $18,473,649 | $22,514,408 |
10 | $8,192,541 | $10,424,926 | $13,190,602 | $16,599,952 | $20,782,855 | $25,891,570 |
11 | $8,397,355 | $10,946,172 | $14,179,897 | $18,259,947 | $23,380,711 | $29,775,305 |
12 | $8,607,288 | $11,493,480 | $15,243,389 | $20,085,942 | $26,303,300 | $34,241,601 |
13 | $8,822,471 | $12,068,155 | $16,386,644 | $22,094,536 | $29,591,213 | $39,377,841 |
14 | $9,043,032 | $12,671,562 | $17,615,642 | $24,303,989 | $33,290,114 | $45,284,517 |
15 | $9,269,108 | $13,305,140 | $18,936,815 | $26,734,388 | $37,451,379 | $52,077,194 |
16 | $9,500,836 | $13,970,397 | $20,357,076 | $29,407,827 | $42,132,801 | $59,888,774 |
17 | $9,738,357 | $14,668,917 | $21,883,857 | $32,348,610 | $47,399,401 | $68,872,090 |
18 | $9,981,816 | $15,402,363 | $23,525,146 | $35,583,471 | $53,324,326 | $79,202,903 |
19 | $10,231,361 | $16,172,481 | $25,289,532 | $39,141,818 | $59,989,867 | $91,083,339 |
20 | $10,487,145 | $16,981,105 | $27,186,247 | $43,056,000 | $67,488,601 | $104,745,839 |
21 | $10,749,324 | $17,830,161 | $29,225,216 | $47,361,600 | $75,924,676 | $120,457,715 |
22 | $11,018,057 | $18,721,669 | $31,417,107 | $52,097,760 | $85,415,260 | $138,526,372 |
23 | $11,293,508 | $19,657,752 | $33,773,390 | $57,307,536 | $96,092,168 | $159,305,328 |
24 | $11,575,846 | $20,640,640 | $36,306,394 | $63,038,289 | $108,103,689 | $183,201,128 |
25 | $11,865,242 | $21,672,672 | $39,029,374 | $69,342,118 | $121,616,650 | $210,681,297 |
26 | $12,161,873 | $22,756,305 | $41,956,577 | $76,276,330 | $136,818,731 | $242,283,491 |
27 | $12,465,920 | $23,894,120 | $45,103,320 | $83,903,963 | $153,921,072 | $278,626,015 |
28 | $12,777,568 | $25,088,826 | $48,486,069 | $92,294,359 | $173,161,206 | $320,419,917 |
29 | $13,097,007 | $26,343,268 | $52,122,524 | $101,523,795 | $194,806,357 | $368,482,905 |
30 | $13,424,433 | $27,660,431 | $56,031,713 | $111,676,175 | $219,157,152 | $423,755,341 |