Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,800,000 | $7,800,000 | $7,800,000 | $7,800,000 | $7,800,000 | $7,800,000 |
1 | $7,995,000 | $8,190,000 | $8,385,000 | $8,580,000 | $8,775,000 | $8,970,000 |
2 | $8,194,875 | $8,599,500 | $9,013,875 | $9,438,000 | $9,871,875 | $10,315,500 |
3 | $8,399,747 | $9,029,475 | $9,689,916 | $10,381,800 | $11,105,859 | $11,862,825 |
4 | $8,609,741 | $9,480,949 | $10,416,659 | $11,419,980 | $12,494,092 | $13,642,249 |
5 | $8,824,984 | $9,954,996 | $11,197,909 | $12,561,978 | $14,055,853 | $15,688,586 |
6 | $9,045,609 | $10,452,746 | $12,037,752 | $13,818,176 | $15,812,835 | $18,041,874 |
7 | $9,271,749 | $10,975,383 | $12,940,583 | $15,199,993 | $17,789,439 | $20,748,155 |
8 | $9,503,543 | $11,524,152 | $13,911,127 | $16,719,993 | $20,013,119 | $23,860,378 |
9 | $9,741,131 | $12,100,360 | $14,954,462 | $18,391,992 | $22,514,759 | $27,439,435 |
10 | $9,984,659 | $12,705,378 | $16,076,046 | $20,231,191 | $25,329,104 | $31,555,350 |
11 | $10,234,276 | $13,340,647 | $17,281,750 | $22,254,310 | $28,495,242 | $36,288,653 |
12 | $10,490,133 | $14,007,679 | $18,577,881 | $24,479,741 | $32,057,147 | $41,731,951 |
13 | $10,752,386 | $14,708,063 | $19,971,222 | $26,927,715 | $36,064,291 | $47,991,743 |
14 | $11,021,196 | $15,443,466 | $21,469,064 | $29,620,487 | $40,572,327 | $55,190,505 |
15 | $11,296,726 | $16,215,640 | $23,079,243 | $32,582,536 | $45,643,868 | $63,469,081 |