Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 |
1 | $6,662,500 | $6,825,000 | $6,987,500 | $7,150,000 | $7,312,500 | $7,475,000 |
2 | $6,829,063 | $7,166,250 | $7,511,563 | $7,865,000 | $8,226,563 | $8,596,250 |
3 | $6,999,789 | $7,524,563 | $8,074,930 | $8,651,500 | $9,254,883 | $9,885,688 |
4 | $7,174,784 | $7,900,791 | $8,680,549 | $9,516,650 | $10,411,743 | $11,368,541 |
5 | $7,354,153 | $8,295,830 | $9,331,591 | $10,468,315 | $11,713,211 | $13,073,822 |
6 | $7,538,007 | $8,710,622 | $10,031,460 | $11,515,147 | $13,177,362 | $15,034,895 |
7 | $7,726,457 | $9,146,153 | $10,783,819 | $12,666,661 | $14,824,533 | $17,290,129 |
8 | $7,919,619 | $9,603,460 | $11,592,606 | $13,933,327 | $16,677,599 | $19,883,649 |
9 | $8,117,609 | $10,083,633 | $12,462,051 | $15,326,660 | $18,762,299 | $22,866,196 |
10 | $8,320,550 | $10,587,815 | $13,396,705 | $16,859,326 | $21,107,587 | $26,296,125 |
11 | $8,528,563 | $11,117,206 | $14,401,458 | $18,545,259 | $23,746,035 | $30,240,544 |
12 | $8,741,777 | $11,673,066 | $15,481,567 | $20,399,784 | $26,714,289 | $34,776,626 |
13 | $8,960,322 | $12,256,719 | $16,642,685 | $22,439,763 | $30,053,576 | $39,993,120 |
14 | $9,184,330 | $12,869,555 | $17,890,886 | $24,683,739 | $33,810,272 | $45,992,087 |
15 | $9,413,938 | $13,513,033 | $19,232,703 | $27,152,113 | $38,036,557 | $52,890,901 |
16 | $9,649,287 | $14,188,685 | $20,675,156 | $29,867,324 | $42,791,126 | $60,824,536 |
17 | $9,890,519 | $14,898,119 | $22,225,792 | $32,854,057 | $48,140,017 | $69,948,216 |
18 | $10,137,782 | $15,643,025 | $23,892,727 | $36,139,463 | $54,157,519 | $80,440,448 |
19 | $10,391,226 | $16,425,176 | $25,684,681 | $39,753,409 | $60,927,209 | $92,506,516 |
20 | $10,651,007 | $17,246,435 | $27,611,032 | $43,728,750 | $68,543,110 | $106,382,493 |
21 | $10,917,282 | $18,108,757 | $29,681,860 | $48,101,625 | $77,110,999 | $122,339,867 |
22 | $11,190,214 | $19,014,195 | $31,907,999 | $52,911,787 | $86,749,874 | $140,690,847 |
23 | $11,469,969 | $19,964,904 | $34,301,099 | $58,202,966 | $97,593,608 | $161,794,474 |
24 | $11,756,719 | $20,963,150 | $36,873,681 | $64,023,262 | $109,792,809 | $186,063,645 |
25 | $12,050,637 | $22,011,307 | $39,639,207 | $70,425,589 | $123,516,910 | $213,973,192 |
26 | $12,351,903 | $23,111,872 | $42,612,148 | $77,468,147 | $138,956,524 | $246,069,171 |
27 | $12,660,700 | $24,267,466 | $45,808,059 | $85,214,962 | $156,326,089 | $282,979,546 |
28 | $12,977,218 | $25,480,839 | $49,243,664 | $93,736,458 | $175,866,850 | $325,426,478 |
29 | $13,301,648 | $26,754,881 | $52,936,938 | $103,110,104 | $197,850,206 | $374,240,450 |
30 | $13,634,189 | $28,092,625 | $56,907,209 | $113,421,115 | $222,581,482 | $430,376,518 |