Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,100,000 | $7,100,000 | $7,100,000 | $7,100,000 | $7,100,000 | $7,100,000 |
1 | $7,277,500 | $7,455,000 | $7,632,500 | $7,810,000 | $7,987,500 | $8,165,000 |
2 | $7,459,438 | $7,827,750 | $8,204,938 | $8,591,000 | $8,985,938 | $9,389,750 |
3 | $7,645,923 | $8,219,138 | $8,820,308 | $9,450,100 | $10,109,180 | $10,798,213 |
4 | $7,837,072 | $8,630,094 | $9,481,831 | $10,395,110 | $11,372,827 | $12,417,944 |
5 | $8,032,998 | $9,061,599 | $10,192,968 | $11,434,621 | $12,794,431 | $14,280,636 |
6 | $8,233,823 | $9,514,679 | $10,957,441 | $12,578,083 | $14,393,734 | $16,422,731 |
7 | $8,439,669 | $9,990,413 | $11,779,249 | $13,835,891 | $16,192,951 | $18,886,141 |
8 | $8,650,661 | $10,489,934 | $12,662,693 | $15,219,481 | $18,217,070 | $21,719,062 |
9 | $8,866,927 | $11,014,430 | $13,612,395 | $16,741,429 | $20,494,204 | $24,976,922 |
10 | $9,088,600 | $11,565,152 | $14,633,324 | $18,415,571 | $23,055,979 | $28,723,460 |
11 | $9,315,815 | $12,143,409 | $15,730,823 | $20,257,129 | $25,937,977 | $33,031,979 |
12 | $9,548,711 | $12,750,580 | $16,910,635 | $22,282,841 | $29,180,224 | $37,986,776 |
13 | $9,787,428 | $13,388,109 | $18,178,933 | $24,511,126 | $32,827,752 | $43,684,792 |
14 | $10,032,114 | $14,057,514 | $19,542,353 | $26,962,238 | $36,931,221 | $50,237,511 |
15 | $10,282,917 | $14,760,390 | $21,008,029 | $29,658,462 | $41,547,623 | $57,773,138 |
16 | $10,539,990 | $15,498,410 | $22,583,631 | $32,624,308 | $46,741,076 | $66,439,108 |
17 | $10,803,490 | $16,273,330 | $24,277,404 | $35,886,739 | $52,583,711 | $76,404,974 |
18 | $11,073,577 | $17,086,997 | $26,098,209 | $39,475,413 | $59,156,675 | $87,865,721 |
19 | $11,350,416 | $17,941,346 | $28,055,575 | $43,422,954 | $66,551,259 | $101,045,579 |
20 | $11,634,177 | $18,838,414 | $30,159,743 | $47,765,250 | $74,870,166 | $116,202,415 |
21 | $11,925,031 | $19,780,334 | $32,421,724 | $52,541,775 | $84,228,937 | $133,632,778 |
22 | $12,223,157 | $20,769,351 | $34,853,353 | $57,795,952 | $94,757,554 | $153,677,694 |
23 | $12,528,736 | $21,807,819 | $37,467,354 | $63,575,547 | $106,602,248 | $176,729,349 |
24 | $12,841,954 | $22,898,210 | $40,277,406 | $69,933,102 | $119,927,530 | $203,238,751 |
25 | $13,163,003 | $24,043,120 | $43,298,211 | $76,926,412 | $134,918,471 | $233,724,564 |