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 |
11 | $11,152,737 | $14,537,885 | $18,832,676 | $24,251,492 | $31,052,507 | $39,545,327 |
12 | $11,431,555 | $15,264,779 | $20,245,127 | $26,676,641 | $34,934,071 | $45,477,126 |
13 | $11,717,344 | $16,028,018 | $21,763,511 | $29,344,305 | $39,300,830 | $52,298,695 |
14 | $12,010,277 | $16,829,419 | $23,395,774 | $32,278,736 | $44,213,433 | $60,143,499 |
15 | $12,310,534 | $17,670,890 | $25,150,457 | $35,506,609 | $49,740,112 | $69,165,024 |
16 | $12,618,298 | $18,554,434 | $27,036,742 | $39,057,270 | $55,957,626 | $79,539,777 |
17 | $12,933,755 | $19,482,156 | $29,064,497 | $42,962,997 | $62,952,330 | $91,470,744 |
18 | $13,257,099 | $20,456,263 | $31,244,335 | $47,259,297 | $70,821,371 | $105,191,356 |
19 | $13,588,527 | $21,479,077 | $33,587,660 | $51,985,227 | $79,674,042 | $120,970,059 |
20 | $13,928,240 | $22,553,030 | $36,106,734 | $57,183,750 | $89,633,298 | $139,115,568 |
21 | $14,276,446 | $23,680,682 | $38,814,739 | $62,902,125 | $100,837,460 | $159,982,903 |
22 | $14,633,357 | $24,864,716 | $41,725,845 | $69,192,337 | $113,442,142 | $183,980,338 |
23 | $14,999,191 | $26,107,952 | $44,855,283 | $76,111,571 | $127,622,410 | $211,577,389 |
24 | $15,374,171 | $27,413,350 | $48,219,429 | $83,722,728 | $143,575,211 | $243,313,998 |
25 | $15,758,525 | $28,784,017 | $51,835,887 | $92,095,001 | $161,522,113 | $279,811,097 |