Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 |
1 | $7,687,500 | $7,875,000 | $8,062,500 | $8,250,000 | $8,437,500 | $8,625,000 |
2 | $7,879,688 | $8,268,750 | $8,667,188 | $9,075,000 | $9,492,188 | $9,918,750 |
3 | $8,076,680 | $8,682,188 | $9,317,227 | $9,982,500 | $10,678,711 | $11,406,563 |
4 | $8,278,597 | $9,116,297 | $10,016,019 | $10,980,750 | $12,013,550 | $13,117,547 |
5 | $8,485,562 | $9,572,112 | $10,767,220 | $12,078,825 | $13,515,244 | $15,085,179 |
6 | $8,697,701 | $10,050,717 | $11,574,761 | $13,286,708 | $15,204,649 | $17,347,956 |
7 | $8,915,143 | $10,553,253 | $12,442,869 | $14,615,378 | $17,105,230 | $19,950,149 |
8 | $9,138,022 | $11,080,916 | $13,376,084 | $16,076,916 | $19,243,384 | $22,942,671 |
9 | $9,366,472 | $11,634,962 | $14,379,290 | $17,684,608 | $21,648,807 | $26,384,072 |
10 | $9,600,634 | $12,216,710 | $15,457,737 | $19,453,068 | $24,354,908 | $30,341,683 |
11 | $9,840,650 | $12,827,545 | $16,617,067 | $21,398,375 | $27,399,271 | $34,892,935 |
12 | $10,086,666 | $13,468,922 | $17,863,347 | $23,538,213 | $30,824,180 | $40,126,876 |
13 | $10,338,833 | $14,142,369 | $19,203,098 | $25,892,034 | $34,677,203 | $46,145,907 |
14 | $10,597,304 | $14,849,487 | $20,643,330 | $28,481,238 | $39,011,853 | $53,067,793 |
15 | $10,862,236 | $15,591,961 | $22,191,580 | $31,329,361 | $43,888,334 | $61,027,962 |
16 | $11,133,792 | $16,371,559 | $23,855,949 | $34,462,297 | $49,374,376 | $70,182,157 |
17 | $11,412,137 | $17,190,137 | $25,645,145 | $37,908,527 | $55,546,173 | $80,709,480 |
18 | $11,697,440 | $18,049,644 | $27,568,531 | $41,699,380 | $62,489,445 | $92,815,902 |
19 | $11,989,876 | $18,952,126 | $29,636,170 | $45,869,318 | $70,300,626 | $106,738,287 |
20 | $12,289,623 | $19,899,733 | $31,858,883 | $50,456,250 | $79,088,204 | $122,749,030 |
21 | $12,596,864 | $20,894,719 | $34,248,299 | $55,501,875 | $88,974,229 | $141,161,385 |
22 | $12,911,785 | $21,939,455 | $36,816,922 | $61,052,062 | $100,096,008 | $162,335,593 |
23 | $13,234,580 | $23,036,428 | $39,578,191 | $67,157,268 | $112,608,009 | $186,685,932 |
24 | $13,565,445 | $24,188,250 | $42,546,555 | $73,872,995 | $126,684,010 | $214,688,821 |
25 | $13,904,581 | $25,397,662 | $45,737,547 | $81,260,295 | $142,519,511 | $246,892,145 |