Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,200,000 | $8,200,000 | $8,200,000 | $8,200,000 | $8,200,000 | $8,200,000 |
1 | $8,405,000 | $8,610,000 | $8,815,000 | $9,020,000 | $9,225,000 | $9,430,000 |
2 | $8,615,125 | $9,040,500 | $9,476,125 | $9,922,000 | $10,378,125 | $10,844,500 |
3 | $8,830,503 | $9,492,525 | $10,186,834 | $10,914,200 | $11,675,391 | $12,471,175 |
4 | $9,051,266 | $9,967,151 | $10,950,847 | $12,005,620 | $13,134,814 | $14,341,851 |
5 | $9,277,547 | $10,465,509 | $11,772,160 | $13,206,182 | $14,776,666 | $16,493,129 |
6 | $9,509,486 | $10,988,784 | $12,655,073 | $14,526,800 | $16,623,750 | $18,967,098 |
7 | $9,747,223 | $11,538,223 | $13,604,203 | $15,979,480 | $18,701,718 | $21,812,163 |
8 | $9,990,904 | $12,115,135 | $14,624,518 | $17,577,428 | $21,039,433 | $25,083,987 |
9 | $10,240,676 | $12,720,891 | $15,721,357 | $19,335,171 | $23,669,362 | $28,846,586 |
10 | $10,496,693 | $13,356,936 | $16,900,459 | $21,268,688 | $26,628,032 | $33,173,573 |
11 | $10,759,111 | $14,024,783 | $18,167,993 | $23,395,557 | $29,956,536 | $38,149,609 |
12 | $11,028,088 | $14,726,022 | $19,530,593 | $25,735,113 | $33,701,104 | $43,872,051 |
13 | $11,303,791 | $15,462,323 | $20,995,387 | $28,308,624 | $37,913,741 | $50,452,858 |
14 | $11,586,385 | $16,235,439 | $22,570,041 | $31,139,486 | $42,652,959 | $58,020,787 |
15 | $11,876,045 | $17,047,211 | $24,262,794 | $34,253,435 | $47,984,579 | $66,723,905 |
16 | $12,172,946 | $17,899,572 | $26,082,504 | $37,678,778 | $53,982,651 | $76,732,491 |
17 | $12,477,270 | $18,794,550 | $28,038,692 | $41,446,656 | $60,730,483 | $88,242,365 |
18 | $12,789,201 | $19,734,278 | $30,141,594 | $45,591,322 | $68,321,793 | $101,478,720 |
19 | $13,108,932 | $20,720,992 | $32,402,213 | $50,150,454 | $76,862,017 | $116,700,527 |
20 | $13,436,655 | $21,757,041 | $34,832,379 | $55,165,500 | $86,469,770 | $134,205,607 |
21 | $13,772,571 | $22,844,893 | $37,444,807 | $60,682,050 | $97,278,491 | $154,336,448 |
22 | $14,116,885 | $23,987,138 | $40,253,168 | $66,750,254 | $109,438,302 | $177,486,915 |
23 | $14,469,808 | $25,186,495 | $43,272,156 | $73,425,280 | $123,118,090 | $204,109,952 |
24 | $14,831,553 | $26,445,820 | $46,517,567 | $80,767,808 | $138,507,851 | $234,726,445 |
25 | $15,202,342 | $27,768,111 | $50,006,385 | $88,844,589 | $155,821,332 | $269,935,411 |
26 | $15,582,400 | $29,156,516 | $53,756,864 | $97,729,048 | $175,298,999 | $310,425,723 |
27 | $15,971,960 | $30,614,342 | $57,788,628 | $107,501,952 | $197,211,374 | $356,989,582 |
28 | $16,371,259 | $32,145,059 | $62,122,776 | $118,252,148 | $221,862,796 | $410,538,019 |
29 | $16,780,541 | $33,752,312 | $66,781,984 | $130,077,362 | $249,595,645 | $472,118,722 |
30 | $17,200,054 | $35,439,927 | $71,790,633 | $143,085,099 | $280,795,101 | $542,936,530 |