Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,300,000 | $7,300,000 | $7,300,000 | $7,300,000 | $7,300,000 | $7,300,000 |
1 | $7,482,500 | $7,665,000 | $7,847,500 | $8,030,000 | $8,212,500 | $8,395,000 |
2 | $7,669,563 | $8,048,250 | $8,436,063 | $8,833,000 | $9,239,063 | $9,654,250 |
3 | $7,861,302 | $8,450,663 | $9,068,767 | $9,716,300 | $10,393,945 | $11,102,388 |
4 | $8,057,834 | $8,873,196 | $9,748,925 | $10,687,930 | $11,693,188 | $12,767,746 |
5 | $8,259,280 | $9,316,855 | $10,480,094 | $11,756,723 | $13,154,837 | $14,682,907 |
6 | $8,465,762 | $9,782,698 | $11,266,101 | $12,932,395 | $14,799,192 | $16,885,344 |
7 | $8,677,406 | $10,271,833 | $12,111,059 | $14,225,635 | $16,649,091 | $19,418,145 |
8 | $8,894,341 | $10,785,425 | $13,019,388 | $15,648,198 | $18,730,227 | $22,330,867 |
9 | $9,116,700 | $11,324,696 | $13,995,842 | $17,213,018 | $21,071,505 | $25,680,497 |
10 | $9,344,617 | $11,890,931 | $15,045,530 | $18,934,320 | $23,705,443 | $29,532,571 |
11 | $9,578,233 | $12,485,477 | $16,173,945 | $20,827,752 | $26,668,624 | $33,962,457 |
12 | $9,817,688 | $13,109,751 | $17,386,991 | $22,910,527 | $30,002,202 | $39,056,826 |
13 | $10,063,131 | $13,765,239 | $18,691,015 | $25,201,580 | $33,752,477 | $44,915,350 |
14 | $10,314,709 | $14,453,501 | $20,092,842 | $27,721,738 | $37,971,537 | $51,652,652 |
15 | $10,572,577 | $15,176,176 | $21,599,805 | $30,493,912 | $42,717,979 | $59,400,550 |
16 | $10,836,891 | $15,934,984 | $23,219,790 | $33,543,303 | $48,057,726 | $68,310,632 |
17 | $11,107,813 | $16,731,734 | $24,961,274 | $36,897,633 | $54,064,942 | $78,557,227 |
18 | $11,385,509 | $17,568,320 | $26,833,370 | $40,587,396 | $60,823,060 | $90,340,811 |
19 | $11,670,146 | $18,446,736 | $28,845,873 | $44,646,136 | $68,425,942 | $103,891,933 |
20 | $11,961,900 | $19,369,073 | $31,009,313 | $49,110,750 | $76,979,185 | $119,475,723 |
21 | $12,260,948 | $20,337,527 | $33,335,012 | $54,021,825 | $86,601,583 | $137,397,081 |
22 | $12,567,471 | $21,354,403 | $35,835,137 | $59,424,007 | $97,426,781 | $158,006,644 |
23 | $12,881,658 | $22,422,123 | $38,522,773 | $65,366,408 | $109,605,129 | $181,707,640 |
24 | $13,203,699 | $23,543,230 | $41,411,981 | $71,903,049 | $123,305,770 | $208,963,786 |
25 | $13,533,792 | $24,720,391 | $44,517,879 | $79,093,353 | $138,718,991 | $240,308,354 |