Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,600,000 | $7,600,000 | $7,600,000 | $7,600,000 | $7,600,000 | $7,600,000 |
1 | $7,790,000 | $7,980,000 | $8,170,000 | $8,360,000 | $8,550,000 | $8,740,000 |
2 | $7,984,750 | $8,379,000 | $8,782,750 | $9,196,000 | $9,618,750 | $10,051,000 |
3 | $8,184,369 | $8,797,950 | $9,441,456 | $10,115,600 | $10,821,094 | $11,558,650 |
4 | $8,388,978 | $9,237,848 | $10,149,565 | $11,127,160 | $12,173,730 | $13,292,448 |
5 | $8,598,702 | $9,699,740 | $10,910,783 | $12,239,876 | $13,695,447 | $15,286,315 |
6 | $8,813,670 | $10,184,727 | $11,729,092 | $13,463,864 | $15,407,378 | $17,579,262 |
7 | $9,034,012 | $10,693,963 | $12,608,773 | $14,810,250 | $17,333,300 | $20,216,151 |
8 | $9,259,862 | $11,228,661 | $13,554,431 | $16,291,275 | $19,499,962 | $23,248,574 |
9 | $9,491,359 | $11,790,094 | $14,571,014 | $17,920,402 | $21,937,458 | $26,735,860 |
10 | $9,728,643 | $12,379,599 | $15,663,840 | $19,712,443 | $24,679,640 | $30,746,239 |
11 | $9,971,859 | $12,998,579 | $16,838,628 | $21,683,687 | $27,764,595 | $35,358,175 |
12 | $10,221,155 | $13,648,508 | $18,101,525 | $23,852,056 | $31,235,169 | $40,661,901 |
13 | $10,476,684 | $14,330,933 | $19,459,139 | $26,237,261 | $35,139,565 | $46,761,186 |
14 | $10,738,601 | $15,047,480 | $20,918,575 | $28,860,987 | $39,532,011 | $53,775,364 |
15 | $11,007,066 | $15,799,854 | $22,487,468 | $31,747,086 | $44,473,512 | $61,841,668 |