Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,800,000 | $6,800,000 | $6,800,000 | $6,800,000 | $6,800,000 | $6,800,000 |
1 | $6,970,000 | $7,140,000 | $7,310,000 | $7,480,000 | $7,650,000 | $7,820,000 |
2 | $7,144,250 | $7,497,000 | $7,858,250 | $8,228,000 | $8,606,250 | $8,993,000 |
3 | $7,322,856 | $7,871,850 | $8,447,619 | $9,050,800 | $9,682,031 | $10,341,950 |
4 | $7,505,928 | $8,265,443 | $9,081,190 | $9,955,880 | $10,892,285 | $11,893,243 |
5 | $7,693,576 | $8,678,715 | $9,762,279 | $10,951,468 | $12,253,821 | $13,677,229 |
6 | $7,885,915 | $9,112,650 | $10,494,450 | $12,046,615 | $13,785,548 | $15,728,813 |
7 | $8,083,063 | $9,568,283 | $11,281,534 | $13,251,276 | $15,508,742 | $18,088,135 |
8 | $8,285,140 | $10,046,697 | $12,127,649 | $14,576,404 | $17,447,335 | $20,801,355 |
9 | $8,492,268 | $10,549,032 | $13,037,223 | $16,034,044 | $19,628,252 | $23,921,559 |
10 | $8,704,575 | $11,076,483 | $14,015,015 | $17,637,449 | $22,081,783 | $27,509,793 |
11 | $8,922,189 | $11,630,308 | $15,066,141 | $19,401,194 | $24,842,006 | $31,636,261 |
12 | $9,145,244 | $12,211,823 | $16,196,101 | $21,341,313 | $27,947,257 | $36,381,701 |
13 | $9,373,875 | $12,822,414 | $17,410,809 | $23,475,444 | $31,440,664 | $41,838,956 |
14 | $9,608,222 | $13,463,535 | $18,716,620 | $25,822,989 | $35,370,747 | $48,114,799 |
15 | $9,848,428 | $14,136,712 | $20,120,366 | $28,405,288 | $39,792,090 | $55,332,019 |
16 | $10,094,638 | $14,843,547 | $21,629,393 | $31,245,816 | $44,766,101 | $63,631,822 |
17 | $10,347,004 | $15,585,725 | $23,251,598 | $34,370,398 | $50,361,864 | $73,176,595 |
18 | $10,605,679 | $16,365,011 | $24,995,468 | $37,807,438 | $56,657,097 | $84,153,085 |
19 | $10,870,821 | $17,183,261 | $26,870,128 | $41,588,182 | $63,739,234 | $96,776,047 |
20 | $11,142,592 | $18,042,424 | $28,885,387 | $45,747,000 | $71,706,638 | $111,292,454 |
21 | $11,421,157 | $18,944,546 | $31,051,792 | $50,321,700 | $80,669,968 | $127,986,322 |
22 | $11,706,686 | $19,891,773 | $33,380,676 | $55,353,870 | $90,753,714 | $147,184,271 |
23 | $11,999,353 | $20,886,362 | $35,884,227 | $60,889,257 | $102,097,928 | $169,261,911 |
24 | $12,299,336 | $21,930,680 | $38,575,544 | $66,978,182 | $114,860,169 | $194,651,198 |
25 | $12,606,820 | $23,027,214 | $41,468,709 | $73,676,000 | $129,217,690 | $223,848,878 |
26 | $12,921,990 | $24,178,574 | $44,578,863 | $81,043,600 | $145,369,902 | $257,426,209 |
27 | $13,245,040 | $25,387,503 | $47,922,277 | $89,147,961 | $163,541,139 | $296,040,141 |
28 | $13,576,166 | $26,656,878 | $51,516,448 | $98,062,757 | $183,983,782 | $340,446,162 |
29 | $13,915,570 | $27,989,722 | $55,380,182 | $107,869,032 | $206,981,754 | $391,513,086 |
30 | $14,263,460 | $29,389,208 | $59,533,695 | $118,655,935 | $232,854,474 | $450,240,049 |