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 |
16 | $15,141,957 | $22,265,321 | $32,444,090 | $46,868,724 | $67,149,152 | $95,447,733 |
17 | $15,520,506 | $23,378,587 | $34,877,397 | $51,555,597 | $75,542,796 | $109,764,893 |
18 | $15,908,519 | $24,547,516 | $37,493,202 | $56,711,157 | $84,985,645 | $126,229,627 |
19 | $16,306,232 | $25,774,892 | $40,305,192 | $62,382,272 | $95,608,851 | $145,164,071 |
20 | $16,713,888 | $27,063,637 | $43,328,081 | $68,620,499 | $107,559,957 | $166,938,681 |
21 | $17,131,735 | $28,416,818 | $46,577,687 | $75,482,549 | $121,004,952 | $191,979,484 |
22 | $17,560,028 | $29,837,659 | $50,071,014 | $83,030,804 | $136,130,571 | $220,776,406 |
23 | $17,999,029 | $31,329,542 | $53,826,340 | $91,333,885 | $153,146,892 | $253,892,867 |
24 | $18,449,005 | $32,896,019 | $57,863,315 | $100,467,273 | $172,290,254 | $291,976,797 |
25 | $18,910,230 | $34,540,820 | $62,203,064 | $110,514,001 | $193,826,535 | $335,773,317 |
26 | $19,382,986 | $36,267,861 | $66,868,294 | $121,565,401 | $218,054,852 | $386,139,314 |
27 | $19,867,560 | $38,081,254 | $71,883,416 | $133,721,941 | $245,311,709 | $444,060,211 |
28 | $20,364,249 | $39,985,317 | $77,274,672 | $147,094,135 | $275,975,672 | $510,669,243 |
29 | $20,873,355 | $41,984,583 | $83,070,272 | $161,803,548 | $310,472,632 | $587,269,630 |
30 | $21,395,189 | $44,083,812 | $89,300,543 | $177,983,903 | $349,281,710 | $675,360,074 |