Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,700,000 | $7,700,000 | $7,700,000 | $7,700,000 | $7,700,000 | $7,700,000 |
1 | $7,892,500 | $8,085,000 | $8,277,500 | $8,470,000 | $8,662,500 | $8,855,000 |
2 | $8,089,813 | $8,489,250 | $8,898,313 | $9,317,000 | $9,745,313 | $10,183,250 |
3 | $8,292,058 | $8,913,713 | $9,565,686 | $10,248,700 | $10,963,477 | $11,710,738 |
4 | $8,499,359 | $9,359,398 | $10,283,112 | $11,273,570 | $12,333,911 | $13,467,348 |
5 | $8,711,843 | $9,827,368 | $11,054,346 | $12,400,927 | $13,875,650 | $15,487,450 |
6 | $8,929,639 | $10,318,736 | $11,883,422 | $13,641,020 | $15,610,106 | $17,810,568 |
7 | $9,152,880 | $10,834,673 | $12,774,678 | $15,005,122 | $17,561,370 | $20,482,153 |
8 | $9,381,702 | $11,376,407 | $13,732,779 | $16,505,634 | $19,756,541 | $23,554,476 |
9 | $9,616,245 | $11,945,227 | $14,762,738 | $18,156,197 | $22,226,108 | $27,087,647 |
10 | $9,856,651 | $12,542,489 | $15,869,943 | $19,971,817 | $25,004,372 | $31,150,795 |
11 | $10,103,067 | $13,169,613 | $17,060,189 | $21,968,999 | $28,129,918 | $35,823,414 |
12 | $10,355,644 | $13,828,094 | $18,339,703 | $24,165,899 | $31,646,158 | $41,196,926 |
13 | $10,614,535 | $14,519,498 | $19,715,181 | $26,582,488 | $35,601,928 | $47,376,465 |
14 | $10,879,898 | $15,245,473 | $21,193,819 | $29,240,737 | $40,052,169 | $54,482,934 |
15 | $11,151,896 | $16,007,747 | $22,783,356 | $32,164,811 | $45,058,690 | $62,655,375 |
16 | $11,430,693 | $16,808,134 | $24,492,107 | $35,381,292 | $50,691,026 | $72,053,681 |
17 | $11,716,461 | $17,648,541 | $26,329,015 | $38,919,421 | $57,027,405 | $82,861,733 |
18 | $12,009,372 | $18,530,968 | $28,303,691 | $42,811,363 | $64,155,830 | $95,290,993 |
19 | $12,309,606 | $19,457,517 | $30,426,468 | $47,092,500 | $72,175,309 | $109,584,642 |
20 | $12,617,347 | $20,430,392 | $32,708,453 | $51,801,750 | $81,197,223 | $126,022,338 |