Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,900,000 | $7,900,000 | $7,900,000 | $7,900,000 | $7,900,000 | $7,900,000 |
1 | $8,097,500 | $8,295,000 | $8,492,500 | $8,690,000 | $8,887,500 | $9,085,000 |
2 | $8,299,938 | $8,709,750 | $9,129,438 | $9,559,000 | $9,998,438 | $10,447,750 |
3 | $8,507,436 | $9,145,238 | $9,814,145 | $10,514,900 | $11,248,242 | $12,014,913 |
4 | $8,720,122 | $9,602,499 | $10,550,206 | $11,566,390 | $12,654,272 | $13,817,149 |
5 | $8,938,125 | $10,082,624 | $11,341,472 | $12,723,029 | $14,236,057 | $15,889,722 |
6 | $9,161,578 | $10,586,756 | $12,192,082 | $13,995,332 | $16,015,564 | $18,273,180 |
7 | $9,390,617 | $11,116,093 | $13,106,488 | $15,394,865 | $18,017,509 | $21,014,157 |
8 | $9,625,383 | $11,671,898 | $14,089,475 | $16,934,352 | $20,269,698 | $24,166,281 |
9 | $9,866,017 | $12,255,493 | $15,146,185 | $18,627,787 | $22,803,410 | $27,791,223 |
10 | $10,112,668 | $12,868,268 | $16,282,149 | $20,490,565 | $25,653,836 | $31,959,906 |
11 | $10,365,485 | $13,511,681 | $17,503,311 | $22,539,622 | $28,860,566 | $36,753,892 |
12 | $10,624,622 | $14,187,265 | $18,816,059 | $24,793,584 | $32,468,136 | $42,266,976 |
13 | $10,890,237 | $14,896,628 | $20,227,263 | $27,272,943 | $36,526,653 | $48,607,022 |
14 | $11,162,493 | $15,641,460 | $21,744,308 | $30,000,237 | $41,092,485 | $55,898,076 |
15 | $11,441,556 | $16,423,533 | $23,375,131 | $33,000,261 | $46,229,046 | $64,282,787 |