Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,700,000 | $6,700,000 | $6,700,000 | $6,700,000 | $6,700,000 | $6,700,000 |
1 | $6,867,500 | $7,035,000 | $7,202,500 | $7,370,000 | $7,537,500 | $7,705,000 |
2 | $7,039,188 | $7,386,750 | $7,742,688 | $8,107,000 | $8,479,688 | $8,860,750 |
3 | $7,215,167 | $7,756,088 | $8,323,389 | $8,917,700 | $9,539,648 | $10,189,863 |
4 | $7,395,546 | $8,143,892 | $8,947,643 | $9,809,470 | $10,732,104 | $11,718,342 |
5 | $7,580,435 | $8,551,086 | $9,618,716 | $10,790,417 | $12,073,618 | $13,476,093 |
6 | $7,769,946 | $8,978,641 | $10,340,120 | $11,869,459 | $13,582,820 | $15,497,507 |
7 | $7,964,195 | $9,427,573 | $11,115,629 | $13,056,405 | $15,280,672 | $17,822,133 |
8 | $8,163,299 | $9,898,951 | $11,949,301 | $14,362,045 | $17,190,756 | $20,495,453 |
9 | $8,367,382 | $10,393,899 | $12,845,499 | $15,798,250 | $19,339,601 | $23,569,771 |
10 | $8,576,566 | $10,913,594 | $13,808,911 | $17,378,074 | $21,757,051 | $27,105,237 |
11 | $8,790,981 | $11,459,274 | $14,844,580 | $19,115,882 | $24,476,682 | $31,171,022 |
12 | $9,010,755 | $12,032,237 | $15,957,923 | $21,027,470 | $27,536,268 | $35,846,676 |
13 | $9,236,024 | $12,633,849 | $17,154,768 | $23,130,217 | $30,978,301 | $41,223,677 |
14 | $9,466,925 | $13,265,542 | $18,441,375 | $25,443,239 | $34,850,589 | $47,407,229 |
15 | $9,703,598 | $13,928,819 | $19,824,478 | $27,987,563 | $39,206,912 | $54,518,313 |
16 | $9,946,188 | $14,625,260 | $21,311,314 | $30,786,319 | $44,107,776 | $62,696,060 |
17 | $10,194,842 | $15,356,523 | $22,909,663 | $33,864,951 | $49,621,248 | $72,100,469 |
18 | $10,449,713 | $16,124,349 | $24,627,887 | $37,251,446 | $55,823,904 | $82,915,539 |
19 | $10,710,956 | $16,930,566 | $26,474,979 | $40,976,591 | $62,801,892 | $95,352,870 |
20 | $10,978,730 | $17,777,095 | $28,460,602 | $45,074,250 | $70,652,129 | $109,655,801 |
21 | $11,253,198 | $18,665,949 | $30,595,148 | $49,581,675 | $79,483,645 | $126,104,171 |
22 | $11,534,528 | $19,599,247 | $32,889,784 | $54,539,842 | $89,419,100 | $145,019,796 |
23 | $11,822,892 | $20,579,209 | $35,356,517 | $59,993,826 | $100,596,488 | $166,772,766 |
24 | $12,118,464 | $21,608,170 | $38,008,256 | $65,993,209 | $113,171,049 | $191,788,680 |
25 | $12,421,425 | $22,688,578 | $40,858,875 | $72,592,530 | $127,317,430 | $220,556,983 |
26 | $12,731,961 | $23,823,007 | $43,923,291 | $79,851,783 | $143,232,109 | $253,640,530 |
27 | $13,050,260 | $25,014,157 | $47,217,538 | $87,836,961 | $161,136,122 | $291,686,609 |
28 | $13,376,517 | $26,264,865 | $50,758,853 | $96,620,657 | $181,278,138 | $335,439,601 |
29 | $13,710,930 | $27,578,108 | $54,565,767 | $106,282,723 | $203,937,905 | $385,755,541 |
30 | $14,053,703 | $28,957,014 | $58,658,200 | $116,910,995 | $229,430,143 | $443,618,872 |