Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $10,200,000 | $10,200,000 | $10,200,000 | $10,200,000 | $10,200,000 | $10,200,000 |
1 | $10,455,000 | $10,710,000 | $10,965,000 | $11,220,000 | $11,475,000 | $11,730,000 |
2 | $10,716,375 | $11,245,500 | $11,787,375 | $12,342,000 | $12,909,375 | $13,489,500 |
3 | $10,984,284 | $11,807,775 | $12,671,428 | $13,576,200 | $14,523,047 | $15,512,925 |
4 | $11,258,891 | $12,398,164 | $13,621,785 | $14,933,820 | $16,338,428 | $17,839,864 |
5 | $11,540,364 | $13,018,072 | $14,643,419 | $16,427,202 | $18,380,731 | $20,515,843 |
6 | $11,828,873 | $13,668,976 | $15,741,676 | $18,069,922 | $20,678,323 | $23,593,220 |
7 | $12,124,595 | $14,352,424 | $16,922,301 | $19,876,914 | $23,263,113 | $27,132,203 |
8 | $12,427,710 | $15,070,046 | $18,191,474 | $21,864,606 | $26,171,002 | $31,202,033 |
9 | $12,738,402 | $15,823,548 | $19,555,834 | $24,051,066 | $29,442,377 | $35,882,338 |
10 | $13,056,862 | $16,614,725 | $21,022,522 | $26,456,173 | $33,122,674 | $41,264,689 |
11 | $13,383,284 | $17,445,461 | $22,599,211 | $29,101,790 | $37,263,009 | $47,454,392 |
12 | $13,717,866 | $18,317,735 | $24,294,152 | $32,011,969 | $41,920,885 | $54,572,551 |
13 | $14,060,813 | $19,233,621 | $26,116,213 | $35,213,166 | $47,160,995 | $62,758,434 |
14 | $14,412,333 | $20,195,302 | $28,074,929 | $38,734,483 | $53,056,120 | $72,172,199 |
15 | $14,772,641 | $21,205,067 | $30,180,549 | $42,607,931 | $59,688,135 | $82,998,029 |