Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,400,000 | $8,400,000 | $8,400,000 | $8,400,000 | $8,400,000 | $8,400,000 |
1 | $8,610,000 | $8,820,000 | $9,030,000 | $9,240,000 | $9,450,000 | $9,660,000 |
2 | $8,825,250 | $9,261,000 | $9,707,250 | $10,164,000 | $10,631,250 | $11,109,000 |
3 | $9,045,881 | $9,724,050 | $10,435,294 | $11,180,400 | $11,960,156 | $12,775,350 |
4 | $9,272,028 | $10,210,253 | $11,217,941 | $12,298,440 | $13,455,176 | $14,691,653 |
5 | $9,503,829 | $10,720,765 | $12,059,286 | $13,528,284 | $15,137,073 | $16,895,400 |
6 | $9,741,425 | $11,256,803 | $12,963,733 | $14,881,112 | $17,029,207 | $19,429,710 |
7 | $9,984,960 | $11,819,644 | $13,936,013 | $16,369,224 | $19,157,858 | $22,344,167 |
8 | $10,234,584 | $12,410,626 | $14,981,214 | $18,006,146 | $21,552,590 | $25,695,792 |
9 | $10,490,449 | $13,031,157 | $16,104,805 | $19,806,761 | $24,246,664 | $29,550,161 |
10 | $10,752,710 | $13,682,715 | $17,312,665 | $21,787,437 | $27,277,497 | $33,982,685 |
11 | $11,021,528 | $14,366,851 | $18,611,115 | $23,966,180 | $30,687,184 | $39,080,088 |
12 | $11,297,066 | $15,085,193 | $20,006,949 | $26,362,798 | $34,523,082 | $44,942,101 |
13 | $11,579,493 | $15,839,453 | $21,507,470 | $28,999,078 | $38,838,467 | $51,683,416 |
14 | $11,868,980 | $16,631,425 | $23,120,530 | $31,898,986 | $43,693,275 | $59,435,928 |
15 | $12,165,705 | $17,462,997 | $24,854,570 | $35,088,885 | $49,154,935 | $68,351,318 |
16 | $12,469,847 | $18,336,147 | $26,718,662 | $38,597,773 | $55,299,301 | $78,604,015 |
17 | $12,781,593 | $19,252,954 | $28,722,562 | $42,457,550 | $62,211,714 | $90,394,618 |
18 | $13,101,133 | $20,215,602 | $30,876,754 | $46,703,305 | $69,988,178 | $103,953,810 |
19 | $13,428,662 | $21,226,382 | $33,192,511 | $51,373,636 | $78,736,701 | $119,546,882 |
20 | $13,764,378 | $22,287,701 | $35,681,949 | $56,511,000 | $88,578,788 | $137,478,914 |
21 | $14,108,488 | $23,402,086 | $38,358,095 | $62,162,100 | $99,651,137 | $158,100,751 |
22 | $14,461,200 | $24,572,190 | $41,234,953 | $68,378,309 | $112,107,529 | $181,815,864 |
23 | $14,822,730 | $25,800,800 | $44,327,574 | $75,216,140 | $126,120,970 | $209,088,243 |
24 | $15,193,298 | $27,090,840 | $47,652,142 | $82,737,754 | $141,886,091 | $240,451,480 |
25 | $15,573,130 | $28,445,382 | $51,226,053 | $91,011,530 | $159,621,853 | $276,519,202 |
26 | $15,962,459 | $29,867,651 | $55,068,007 | $100,112,683 | $179,574,584 | $317,997,082 |
27 | $16,361,520 | $31,361,033 | $59,198,107 | $110,123,951 | $202,021,407 | $365,696,645 |
28 | $16,770,558 | $32,929,085 | $63,637,965 | $121,136,346 | $227,274,083 | $420,551,141 |
29 | $17,189,822 | $34,575,539 | $68,410,813 | $133,249,981 | $255,683,344 | $483,633,813 |
30 | $17,619,568 | $36,304,316 | $73,541,624 | $146,574,979 | $287,643,762 | $556,178,884 |