Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 |
1 | $7,380,000 | $7,560,000 | $7,740,000 | $7,920,000 | $8,100,000 | $8,280,000 |
2 | $7,564,500 | $7,938,000 | $8,320,500 | $8,712,000 | $9,112,500 | $9,522,000 |
3 | $7,753,613 | $8,334,900 | $8,944,538 | $9,583,200 | $10,251,563 | $10,950,300 |
4 | $7,947,453 | $8,751,645 | $9,615,378 | $10,541,520 | $11,533,008 | $12,592,845 |
5 | $8,146,139 | $9,189,227 | $10,336,531 | $11,595,672 | $12,974,634 | $14,481,772 |
6 | $8,349,793 | $9,648,689 | $11,111,771 | $12,755,239 | $14,596,463 | $16,654,038 |
7 | $8,558,537 | $10,131,123 | $11,945,154 | $14,030,763 | $16,421,021 | $19,152,143 |
8 | $8,772,501 | $10,637,679 | $12,841,040 | $15,433,839 | $18,473,649 | $22,024,965 |
9 | $8,991,813 | $11,169,563 | $13,804,118 | $16,977,223 | $20,782,855 | $25,328,709 |
10 | $9,216,609 | $11,728,041 | $14,839,427 | $18,674,946 | $23,380,711 | $29,128,016 |
11 | $9,447,024 | $12,314,443 | $15,952,384 | $20,542,440 | $26,303,300 | $33,497,218 |
12 | $9,683,200 | $12,930,166 | $17,148,813 | $22,596,684 | $29,591,213 | $38,521,801 |
13 | $9,925,280 | $13,576,674 | $18,434,974 | $24,856,353 | $33,290,114 | $44,300,071 |
14 | $10,173,412 | $14,255,508 | $19,817,597 | $27,341,988 | $37,451,379 | $50,945,082 |
15 | $10,427,747 | $14,968,283 | $21,303,917 | $30,076,187 | $42,132,801 | $58,586,844 |
16 | $10,688,440 | $15,716,697 | $22,901,711 | $33,083,806 | $47,399,401 | $67,374,870 |
17 | $10,955,651 | $16,502,532 | $24,619,339 | $36,392,186 | $53,324,326 | $77,481,101 |
18 | $11,229,543 | $17,327,658 | $26,465,789 | $40,031,405 | $59,989,867 | $89,103,266 |
19 | $11,510,281 | $18,194,041 | $28,450,724 | $44,034,545 | $67,488,601 | $102,468,756 |
20 | $11,798,038 | $19,103,743 | $30,584,528 | $48,438,000 | $75,924,676 | $117,839,069 |
21 | $12,092,989 | $20,058,931 | $32,878,368 | $53,281,800 | $85,415,260 | $135,514,930 |
22 | $12,395,314 | $21,061,877 | $35,344,245 | $58,609,980 | $96,092,168 | $155,842,169 |
23 | $12,705,197 | $22,114,971 | $37,995,063 | $64,470,978 | $108,103,689 | $179,218,494 |
24 | $13,022,827 | $23,220,720 | $40,844,693 | $70,918,075 | $121,616,650 | $206,101,269 |
25 | $13,348,398 | $24,381,756 | $43,908,045 | $78,009,883 | $136,818,731 | $237,016,459 |