Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,400,000 | $7,400,000 | $7,400,000 | $7,400,000 | $7,400,000 | $7,400,000 |
1 | $7,585,000 | $7,770,000 | $7,955,000 | $8,140,000 | $8,325,000 | $8,510,000 |
2 | $7,774,625 | $8,158,500 | $8,551,625 | $8,954,000 | $9,365,625 | $9,786,500 |
3 | $7,968,991 | $8,566,425 | $9,192,997 | $9,849,400 | $10,536,328 | $11,254,475 |
4 | $8,168,215 | $8,994,746 | $9,882,472 | $10,834,340 | $11,853,369 | $12,942,646 |
5 | $8,372,421 | $9,444,484 | $10,623,657 | $11,917,774 | $13,335,040 | $14,884,043 |
6 | $8,581,731 | $9,916,708 | $11,420,431 | $13,109,551 | $15,001,920 | $17,116,650 |
7 | $8,796,275 | $10,412,543 | $12,276,964 | $14,420,507 | $16,877,160 | $19,684,147 |
8 | $9,016,181 | $10,933,170 | $13,197,736 | $15,862,557 | $18,986,805 | $22,636,769 |
9 | $9,241,586 | $11,479,829 | $14,187,566 | $17,448,813 | $21,360,156 | $26,032,285 |
10 | $9,472,626 | $12,053,820 | $15,251,634 | $19,193,694 | $24,030,176 | $29,937,127 |
11 | $9,709,441 | $12,656,511 | $16,395,506 | $21,113,064 | $27,033,948 | $34,427,696 |
12 | $9,952,177 | $13,289,337 | $17,625,169 | $23,224,370 | $30,413,191 | $39,591,851 |
13 | $10,200,982 | $13,953,804 | $18,947,057 | $25,546,807 | $34,214,840 | $45,530,628 |
14 | $10,456,006 | $14,651,494 | $20,368,086 | $28,101,488 | $38,491,695 | $52,360,223 |
15 | $10,717,406 | $15,384,069 | $21,895,692 | $30,911,636 | $43,303,157 | $60,214,256 |
16 | $10,985,342 | $16,153,272 | $23,537,869 | $34,002,800 | $48,716,051 | $69,246,394 |
17 | $11,259,975 | $16,960,936 | $25,303,210 | $37,403,080 | $54,805,558 | $79,633,354 |
18 | $11,541,475 | $17,808,982 | $27,200,950 | $41,143,388 | $61,656,252 | $91,578,357 |
19 | $11,830,011 | $18,699,431 | $29,241,022 | $45,257,727 | $69,363,284 | $105,315,110 |
20 | $12,125,762 | $19,634,403 | $31,434,098 | $49,783,500 | $78,033,694 | $121,112,377 |