Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,600,000 | $6,600,000 | $6,600,000 | $6,600,000 | $6,600,000 | $6,600,000 |
1 | $6,765,000 | $6,930,000 | $7,095,000 | $7,260,000 | $7,425,000 | $7,590,000 |
2 | $6,934,125 | $7,276,500 | $7,627,125 | $7,986,000 | $8,353,125 | $8,728,500 |
3 | $7,107,478 | $7,640,325 | $8,199,159 | $8,784,600 | $9,397,266 | $10,037,775 |
4 | $7,285,165 | $8,022,341 | $8,814,096 | $9,663,060 | $10,571,924 | $11,543,441 |
5 | $7,467,294 | $8,423,458 | $9,475,154 | $10,629,366 | $11,893,414 | $13,274,957 |
6 | $7,653,977 | $8,844,631 | $10,185,790 | $11,692,303 | $13,380,091 | $15,266,201 |
7 | $7,845,326 | $9,286,863 | $10,949,724 | $12,861,533 | $15,052,602 | $17,556,131 |
8 | $8,041,459 | $9,751,206 | $11,770,954 | $14,147,686 | $16,934,178 | $20,189,551 |
9 | $8,242,496 | $10,238,766 | $12,653,775 | $15,562,455 | $19,050,950 | $23,217,984 |
10 | $8,448,558 | $10,750,705 | $13,602,808 | $17,118,700 | $21,432,319 | $26,700,681 |
11 | $8,659,772 | $11,288,240 | $14,623,019 | $18,830,570 | $24,111,359 | $30,705,783 |
12 | $8,876,266 | $11,852,652 | $15,719,745 | $20,713,627 | $27,125,278 | $35,311,651 |
13 | $9,098,173 | $12,445,284 | $16,898,726 | $22,784,990 | $30,515,938 | $40,608,398 |
14 | $9,325,627 | $13,067,549 | $18,166,131 | $25,063,489 | $34,330,431 | $46,699,658 |
15 | $9,558,768 | $13,720,926 | $19,528,591 | $27,569,838 | $38,621,734 | $53,704,607 |
16 | $9,797,737 | $14,406,972 | $20,993,235 | $30,326,822 | $43,449,451 | $61,760,298 |
17 | $10,042,681 | $15,127,321 | $22,567,727 | $33,359,504 | $48,880,633 | $71,024,342 |
18 | $10,293,748 | $15,883,687 | $24,260,307 | $36,695,454 | $54,990,712 | $81,677,994 |
19 | $10,551,091 | $16,677,871 | $26,079,830 | $40,365,000 | $61,864,551 | $93,929,693 |
20 | $10,814,869 | $17,511,765 | $28,035,817 | $44,401,500 | $69,597,619 | $108,019,147 |
21 | $11,085,240 | $18,387,353 | $30,138,504 | $48,841,650 | $78,297,322 | $124,222,019 |
22 | $11,362,371 | $19,306,721 | $32,398,891 | $53,725,815 | $88,084,487 | $142,855,322 |
23 | $11,646,431 | $20,272,057 | $34,828,808 | $59,098,396 | $99,095,048 | $164,283,620 |
24 | $11,937,591 | $21,285,660 | $37,440,969 | $65,008,236 | $111,481,929 | $188,926,163 |
25 | $12,236,031 | $22,349,943 | $40,249,041 | $71,509,059 | $125,417,170 | $217,265,087 |
26 | $12,541,932 | $23,467,440 | $43,267,720 | $78,659,965 | $141,094,316 | $249,854,850 |
27 | $12,855,480 | $24,640,812 | $46,512,799 | $86,525,962 | $158,731,106 | $287,333,078 |
28 | $13,176,867 | $25,872,852 | $50,001,258 | $95,178,558 | $178,572,494 | $330,433,040 |
29 | $13,506,289 | $27,166,495 | $53,751,353 | $104,696,414 | $200,894,056 | $379,997,996 |
30 | $13,843,946 | $28,524,820 | $57,782,704 | $115,166,055 | $226,005,813 | $436,997,695 |