Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,600,000 | $9,600,000 | $9,600,000 | $9,600,000 | $9,600,000 | $9,600,000 |
1 | $9,840,000 | $10,080,000 | $10,320,000 | $10,560,000 | $10,800,000 | $11,040,000 |
2 | $10,086,000 | $10,584,000 | $11,094,000 | $11,616,000 | $12,150,000 | $12,696,000 |
3 | $10,338,150 | $11,113,200 | $11,926,050 | $12,777,600 | $13,668,750 | $14,600,400 |
4 | $10,596,604 | $11,668,860 | $12,820,504 | $14,055,360 | $15,377,344 | $16,790,460 |
5 | $10,861,519 | $12,252,303 | $13,782,042 | $15,460,896 | $17,299,512 | $19,309,029 |
6 | $11,133,057 | $12,864,918 | $14,815,695 | $17,006,986 | $19,461,951 | $22,205,383 |
7 | $11,411,383 | $13,508,164 | $15,926,872 | $18,707,684 | $21,894,695 | $25,536,191 |
8 | $11,696,668 | $14,183,572 | $17,121,387 | $20,578,453 | $24,631,531 | $29,366,619 |
9 | $11,989,085 | $14,892,751 | $18,405,491 | $22,636,298 | $27,710,473 | $33,771,612 |
10 | $12,288,812 | $15,637,388 | $19,785,903 | $24,899,928 | $31,174,282 | $38,837,354 |
11 | $12,596,032 | $16,419,258 | $21,269,846 | $27,389,920 | $35,071,067 | $44,662,957 |
12 | $12,910,933 | $17,240,221 | $22,865,084 | $30,128,912 | $39,454,950 | $51,362,401 |
13 | $13,233,706 | $18,102,232 | $24,579,965 | $33,141,804 | $44,386,819 | $59,066,761 |
14 | $13,564,549 | $19,007,343 | $26,423,463 | $36,455,984 | $49,935,172 | $67,926,775 |
15 | $13,903,662 | $19,957,711 | $28,405,223 | $40,101,582 | $56,177,068 | $78,115,792 |
16 | $14,251,254 | $20,955,596 | $30,535,614 | $44,111,741 | $63,199,202 | $89,833,160 |
17 | $14,607,535 | $22,003,376 | $32,825,785 | $48,522,915 | $71,099,102 | $103,308,134 |
18 | $14,972,724 | $23,103,545 | $35,287,719 | $53,375,206 | $79,986,490 | $118,804,355 |
19 | $15,347,042 | $24,258,722 | $37,934,298 | $58,712,727 | $89,984,801 | $136,625,008 |
20 | $15,730,718 | $25,471,658 | $40,779,371 | $64,584,000 | $101,232,901 | $157,118,759 |