Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,300,000 | $8,300,000 | $8,300,000 | $8,300,000 | $8,300,000 | $8,300,000 |
1 | $8,507,500 | $8,715,000 | $8,922,500 | $9,130,000 | $9,337,500 | $9,545,000 |
2 | $8,720,188 | $9,150,750 | $9,591,688 | $10,043,000 | $10,504,688 | $10,976,750 |
3 | $8,938,192 | $9,608,288 | $10,311,064 | $11,047,300 | $11,817,773 | $12,623,263 |
4 | $9,161,647 | $10,088,702 | $11,084,394 | $12,152,030 | $13,294,995 | $14,516,752 |
5 | $9,390,688 | $10,593,137 | $11,915,723 | $13,367,233 | $14,956,870 | $16,694,265 |
6 | $9,625,455 | $11,122,794 | $12,809,403 | $14,703,956 | $16,826,478 | $19,198,404 |
7 | $9,866,092 | $11,678,934 | $13,770,108 | $16,174,352 | $18,929,788 | $22,078,165 |
8 | $10,112,744 | $12,262,880 | $14,802,866 | $17,791,787 | $21,296,011 | $25,389,890 |
9 | $10,365,563 | $12,876,024 | $15,913,081 | $19,570,966 | $23,958,013 | $29,198,373 |
10 | $10,624,702 | $13,519,825 | $17,106,562 | $21,528,062 | $26,952,765 | $33,578,129 |
11 | $10,890,319 | $14,195,817 | $18,389,554 | $23,680,869 | $30,321,860 | $38,614,849 |
12 | $11,162,577 | $14,905,608 | $19,768,771 | $26,048,956 | $34,112,093 | $44,407,076 |
13 | $11,441,642 | $15,650,888 | $21,251,428 | $28,653,851 | $38,376,104 | $51,068,137 |
14 | $11,727,683 | $16,433,432 | $22,845,286 | $31,519,236 | $43,173,117 | $58,728,358 |
15 | $12,020,875 | $17,255,104 | $24,558,682 | $34,671,160 | $48,569,757 | $67,537,612 |
16 | $12,321,397 | $18,117,859 | $26,400,583 | $38,138,276 | $54,640,976 | $77,668,253 |
17 | $12,629,432 | $19,023,752 | $28,380,627 | $41,952,103 | $61,471,098 | $89,318,491 |
18 | $12,945,167 | $19,974,940 | $30,509,174 | $46,147,314 | $69,154,986 | $102,716,265 |
19 | $13,268,797 | $20,973,687 | $32,797,362 | $50,762,045 | $77,799,359 | $118,123,705 |
20 | $13,600,516 | $22,022,371 | $35,257,164 | $55,838,250 | $87,524,279 | $135,842,260 |