Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,900,000 | $6,900,000 | $6,900,000 | $6,900,000 | $6,900,000 | $6,900,000 |
1 | $7,072,500 | $7,245,000 | $7,417,500 | $7,590,000 | $7,762,500 | $7,935,000 |
2 | $7,249,313 | $7,607,250 | $7,973,813 | $8,349,000 | $8,732,813 | $9,125,250 |
3 | $7,430,545 | $7,987,613 | $8,571,848 | $9,183,900 | $9,824,414 | $10,494,038 |
4 | $7,616,309 | $8,386,993 | $9,214,737 | $10,102,290 | $11,052,466 | $12,068,143 |
5 | $7,806,717 | $8,806,343 | $9,905,842 | $11,112,519 | $12,434,024 | $13,878,365 |
6 | $8,001,885 | $9,246,660 | $10,648,781 | $12,223,771 | $13,988,277 | $15,960,119 |
7 | $8,201,932 | $9,708,993 | $11,447,439 | $13,446,148 | $15,736,812 | $18,354,137 |
8 | $8,406,980 | $10,194,443 | $12,305,997 | $14,790,763 | $17,703,913 | $21,107,258 |
9 | $8,617,154 | $10,704,165 | $13,228,947 | $16,269,839 | $19,916,902 | $24,273,346 |
10 | $8,832,583 | $11,239,373 | $14,221,118 | $17,896,823 | $22,406,515 | $27,914,348 |
11 | $9,053,398 | $11,801,342 | $15,287,702 | $19,686,505 | $25,207,329 | $32,101,501 |
12 | $9,279,733 | $12,391,409 | $16,434,279 | $21,655,156 | $28,358,246 | $36,916,726 |
13 | $9,511,726 | $13,010,979 | $17,666,850 | $23,820,671 | $31,903,026 | $42,454,235 |
14 | $9,749,519 | $13,661,528 | $18,991,864 | $26,202,739 | $35,890,905 | $48,822,370 |
15 | $9,993,257 | $14,344,604 | $20,416,254 | $28,823,012 | $40,377,268 | $56,145,725 |
16 | $10,243,089 | $15,061,835 | $21,947,473 | $31,705,314 | $45,424,426 | $64,567,584 |
17 | $10,499,166 | $15,814,926 | $23,593,533 | $34,875,845 | $51,102,479 | $74,252,722 |
18 | $10,761,645 | $16,605,673 | $25,363,048 | $38,363,429 | $57,490,289 | $85,390,630 |
19 | $11,030,686 | $17,435,956 | $27,265,277 | $42,199,772 | $64,676,576 | $98,199,224 |
20 | $11,306,453 | $18,307,754 | $29,310,173 | $46,419,750 | $72,761,148 | $112,929,108 |
21 | $11,589,115 | $19,223,142 | $31,508,436 | $51,061,725 | $81,856,291 | $129,868,474 |
22 | $11,878,843 | $20,184,299 | $33,871,568 | $56,167,897 | $92,088,327 | $149,348,745 |
23 | $12,175,814 | $21,193,514 | $36,411,936 | $61,784,687 | $103,599,368 | $171,751,057 |
24 | $12,480,209 | $22,253,190 | $39,142,831 | $67,963,155 | $116,549,289 | $197,513,716 |
25 | $12,792,214 | $23,365,849 | $42,078,543 | $74,759,471 | $131,117,950 | $227,140,773 |