Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,300,000 | $9,300,000 | $9,300,000 | $9,300,000 | $9,300,000 | $9,300,000 |
1 | $9,532,500 | $9,765,000 | $9,997,500 | $10,230,000 | $10,462,500 | $10,695,000 |
2 | $9,770,813 | $10,253,250 | $10,747,313 | $11,253,000 | $11,770,313 | $12,299,250 |
3 | $10,015,083 | $10,765,913 | $11,553,361 | $12,378,300 | $13,241,602 | $14,144,138 |
4 | $10,265,460 | $11,304,208 | $12,419,863 | $13,616,130 | $14,896,802 | $16,265,758 |
5 | $10,522,096 | $11,869,419 | $13,351,353 | $14,977,743 | $16,758,902 | $18,705,622 |
6 | $10,785,149 | $12,462,889 | $14,352,704 | $16,475,517 | $18,853,765 | $21,511,465 |
7 | $11,054,778 | $13,086,034 | $15,429,157 | $18,123,069 | $21,210,485 | $24,738,185 |
8 | $11,331,147 | $13,740,336 | $16,586,344 | $19,935,376 | $23,861,796 | $28,448,913 |
9 | $11,614,426 | $14,427,352 | $17,830,320 | $21,928,914 | $26,844,520 | $32,716,250 |
10 | $11,904,786 | $15,148,720 | $19,167,594 | $24,121,805 | $30,200,086 | $37,623,687 |
11 | $12,202,406 | $15,906,156 | $20,605,163 | $26,533,985 | $33,975,096 | $43,267,240 |
12 | $12,507,466 | $16,701,464 | $22,150,550 | $29,187,384 | $38,221,983 | $49,757,326 |
13 | $12,820,153 | $17,536,537 | $23,811,842 | $32,106,122 | $42,999,731 | $57,220,925 |
14 | $13,140,657 | $18,413,364 | $25,597,730 | $35,316,735 | $48,374,698 | $65,804,064 |
15 | $13,469,173 | $19,334,032 | $27,517,559 | $38,848,408 | $54,421,535 | $75,674,673 |
16 | $13,805,902 | $20,300,734 | $29,581,376 | $42,733,249 | $61,224,227 | $87,025,874 |
17 | $14,151,050 | $21,315,770 | $31,799,980 | $47,006,574 | $68,877,255 | $100,079,755 |
18 | $14,504,826 | $22,381,559 | $34,184,978 | $51,707,231 | $77,486,912 | $115,091,719 |
19 | $14,867,447 | $23,500,637 | $36,748,851 | $56,877,954 | $87,172,776 | $132,355,476 |
20 | $15,239,133 | $24,675,669 | $39,505,015 | $62,565,750 | $98,069,373 | $152,208,798 |
21 | $15,620,111 | $25,909,452 | $42,467,891 | $68,822,324 | $110,328,044 | $175,040,117 |
22 | $16,010,614 | $27,204,925 | $45,652,983 | $75,704,557 | $124,119,050 | $201,296,135 |
23 | $16,410,879 | $28,565,171 | $49,076,957 | $83,275,013 | $139,633,931 | $231,490,555 |
24 | $16,821,151 | $29,993,429 | $52,757,729 | $91,602,514 | $157,088,172 | $266,214,139 |
25 | $17,241,680 | $31,493,101 | $56,714,558 | $100,762,765 | $176,724,194 | $306,146,259 |