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 |
16 | $11,282,243 | $16,589,847 | $24,174,028 | $34,921,795 | $50,032,701 | $71,117,919 |
17 | $11,564,299 | $17,419,339 | $25,987,080 | $38,413,974 | $56,286,789 | $81,785,606 |
18 | $11,853,406 | $18,290,306 | $27,936,111 | $42,255,372 | $63,322,638 | $94,053,447 |
19 | $12,149,741 | $19,204,821 | $30,031,319 | $46,480,909 | $71,237,967 | $108,161,465 |
20 | $12,453,485 | $20,165,063 | $32,283,668 | $51,129,000 | $80,142,713 | $124,385,684 |
21 | $12,764,822 | $21,173,316 | $34,704,943 | $56,241,900 | $90,160,552 | $143,043,537 |
22 | $13,083,943 | $22,231,981 | $37,307,814 | $61,866,090 | $101,430,621 | $164,500,067 |
23 | $13,411,041 | $23,343,581 | $40,105,900 | $68,052,698 | $114,109,449 | $189,175,077 |
24 | $13,746,317 | $24,510,760 | $43,113,843 | $74,857,968 | $128,373,130 | $217,551,339 |
25 | $14,089,975 | $25,736,298 | $46,347,381 | $82,343,765 | $144,419,771 | $250,184,040 |
26 | $14,442,225 | $27,023,112 | $49,823,435 | $90,578,142 | $162,472,243 | $287,711,646 |
27 | $14,803,280 | $28,374,268 | $53,560,192 | $99,635,956 | $182,781,273 | $330,868,393 |
28 | $15,173,362 | $29,792,981 | $57,577,207 | $109,599,551 | $205,628,932 | $380,498,652 |
29 | $15,552,696 | $31,282,631 | $61,895,497 | $120,559,507 | $231,332,549 | $437,573,449 |
30 | $15,941,514 | $32,846,762 | $66,537,659 | $132,615,457 | $260,249,118 | $503,209,467 |