Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 |
1 | $8,712,500 | $8,925,000 | $9,137,500 | $9,350,000 | $9,562,500 | $9,775,000 |
2 | $8,930,313 | $9,371,250 | $9,822,813 | $10,285,000 | $10,757,813 | $11,241,250 |
3 | $9,153,570 | $9,839,813 | $10,559,523 | $11,313,500 | $12,102,539 | $12,927,438 |
4 | $9,382,410 | $10,331,803 | $11,351,488 | $12,444,850 | $13,615,356 | $14,866,553 |
5 | $9,616,970 | $10,848,393 | $12,202,849 | $13,689,335 | $15,317,276 | $17,096,536 |
6 | $9,857,394 | $11,390,813 | $13,118,063 | $15,058,269 | $17,231,936 | $19,661,017 |
7 | $10,103,829 | $11,960,354 | $14,101,918 | $16,564,095 | $19,385,927 | $22,610,169 |
8 | $10,356,425 | $12,558,371 | $15,159,562 | $18,220,505 | $21,809,168 | $26,001,694 |
9 | $10,615,335 | $13,186,290 | $16,296,529 | $20,042,555 | $24,535,314 | $29,901,948 |
10 | $10,880,719 | $13,845,604 | $17,518,768 | $22,046,811 | $27,602,229 | $34,387,241 |