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 |
16 | $11,727,594 | $17,244,709 | $25,128,266 | $36,300,287 | $52,007,676 | $73,925,205 |
17 | $12,020,784 | $18,106,945 | $27,012,886 | $39,930,315 | $58,508,636 | $85,013,986 |
18 | $12,321,304 | $19,012,292 | $29,038,852 | $43,923,347 | $65,822,215 | $97,766,083 |
19 | $12,629,336 | $19,962,907 | $31,216,766 | $48,315,681 | $74,049,992 | $112,430,996 |
20 | $12,945,070 | $20,961,052 | $33,558,024 | $53,147,250 | $83,306,241 | $129,295,645 |
21 | $13,268,697 | $22,009,104 | $36,074,875 | $58,461,975 | $93,719,522 | $148,689,992 |
22 | $13,600,414 | $23,109,560 | $38,780,491 | $64,308,172 | $105,434,462 | $170,993,491 |
23 | $13,940,424 | $24,265,038 | $41,689,028 | $70,738,989 | $118,613,769 | $196,642,515 |
24 | $14,288,935 | $25,478,290 | $44,815,705 | $77,812,888 | $133,440,491 | $226,138,892 |
25 | $14,646,158 | $26,752,204 | $48,176,883 | $85,594,177 | $150,120,552 | $260,059,726 |
26 | $15,012,312 | $28,089,814 | $51,790,149 | $94,153,595 | $168,885,621 | $299,068,685 |
27 | $15,387,620 | $29,494,305 | $55,674,410 | $103,568,954 | $189,996,324 | $343,928,987 |
28 | $15,772,311 | $30,969,020 | $59,849,991 | $113,925,850 | $213,745,864 | $395,518,335 |
29 | $16,166,618 | $32,517,471 | $64,338,740 | $125,318,434 | $240,464,097 | $454,846,086 |
30 | $16,570,784 | $34,143,345 | $69,164,146 | $137,850,278 | $270,522,109 | $523,072,998 |