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 |
16 | $11,579,144 | $17,026,422 | $24,810,187 | $35,840,789 | $51,349,351 | $72,989,443 |
17 | $11,868,622 | $17,877,743 | $26,670,951 | $39,424,868 | $57,768,020 | $83,937,859 |
18 | $12,165,338 | $18,771,630 | $28,671,272 | $43,367,355 | $64,989,023 | $96,528,538 |
19 | $12,469,471 | $19,710,212 | $30,821,617 | $47,704,091 | $73,112,651 | $111,007,819 |
20 | $12,781,208 | $20,695,722 | $33,133,239 | $52,474,500 | $82,251,732 | $127,658,992 |
21 | $13,100,738 | $21,730,508 | $35,618,231 | $57,721,950 | $92,533,198 | $146,807,840 |
22 | $13,428,257 | $22,817,034 | $38,289,599 | $63,494,145 | $104,099,848 | $168,829,016 |
23 | $13,763,963 | $23,957,885 | $41,161,319 | $69,843,559 | $117,112,329 | $194,153,369 |
24 | $14,108,062 | $25,155,780 | $44,248,418 | $76,827,915 | $131,751,370 | $223,276,374 |
25 | $14,460,764 | $26,413,569 | $47,567,049 | $84,510,706 | $148,220,292 | $256,767,830 |