Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,400,000 | $8,400,000 | $8,400,000 | $8,400,000 | $8,400,000 | $8,400,000 |
1 | $8,610,000 | $8,820,000 | $9,030,000 | $9,240,000 | $9,450,000 | $9,660,000 |
2 | $8,825,250 | $9,261,000 | $9,707,250 | $10,164,000 | $10,631,250 | $11,109,000 |
3 | $9,045,881 | $9,724,050 | $10,435,294 | $11,180,400 | $11,960,156 | $12,775,350 |
4 | $9,272,028 | $10,210,253 | $11,217,941 | $12,298,440 | $13,455,176 | $14,691,653 |
5 | $9,503,829 | $10,720,765 | $12,059,286 | $13,528,284 | $15,137,073 | $16,895,400 |
6 | $9,741,425 | $11,256,803 | $12,963,733 | $14,881,112 | $17,029,207 | $19,429,710 |
7 | $9,984,960 | $11,819,644 | $13,936,013 | $16,369,224 | $19,157,858 | $22,344,167 |
8 | $10,234,584 | $12,410,626 | $14,981,214 | $18,006,146 | $21,552,590 | $25,695,792 |
9 | $10,490,449 | $13,031,157 | $16,104,805 | $19,806,761 | $24,246,664 | $29,550,161 |
10 | $10,752,710 | $13,682,715 | $17,312,665 | $21,787,437 | $27,277,497 | $33,982,685 |
11 | $11,021,528 | $14,366,851 | $18,611,115 | $23,966,180 | $30,687,184 | $39,080,088 |
12 | $11,297,066 | $15,085,193 | $20,006,949 | $26,362,798 | $34,523,082 | $44,942,101 |
13 | $11,579,493 | $15,839,453 | $21,507,470 | $28,999,078 | $38,838,467 | $51,683,416 |
14 | $11,868,980 | $16,631,425 | $23,120,530 | $31,898,986 | $43,693,275 | $59,435,928 |
15 | $12,165,705 | $17,462,997 | $24,854,570 | $35,088,885 | $49,154,935 | $68,351,318 |
16 | $12,469,847 | $18,336,147 | $26,718,662 | $38,597,773 | $55,299,301 | $78,604,015 |
17 | $12,781,593 | $19,252,954 | $28,722,562 | $42,457,550 | $62,211,714 | $90,394,618 |
18 | $13,101,133 | $20,215,602 | $30,876,754 | $46,703,305 | $69,988,178 | $103,953,810 |
19 | $13,428,662 | $21,226,382 | $33,192,511 | $51,373,636 | $78,736,701 | $119,546,882 |
20 | $13,764,378 | $22,287,701 | $35,681,949 | $56,511,000 | $88,578,788 | $137,478,914 |