Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,100,000 | $8,100,000 | $8,100,000 | $8,100,000 | $8,100,000 | $8,100,000 |
1 | $8,302,500 | $8,505,000 | $8,707,500 | $8,910,000 | $9,112,500 | $9,315,000 |
2 | $8,510,063 | $8,930,250 | $9,360,563 | $9,801,000 | $10,251,563 | $10,712,250 |
3 | $8,722,814 | $9,376,763 | $10,062,605 | $10,781,100 | $11,533,008 | $12,319,088 |
4 | $8,940,884 | $9,845,601 | $10,817,300 | $11,859,210 | $12,974,634 | $14,166,951 |
5 | $9,164,407 | $10,337,881 | $11,628,598 | $13,045,131 | $14,596,463 | $16,291,993 |
6 | $9,393,517 | $10,854,775 | $12,500,742 | $14,349,644 | $16,421,021 | $18,735,792 |
7 | $9,628,355 | $11,397,513 | $13,438,298 | $15,784,609 | $18,473,649 | $21,546,161 |
8 | $9,869,063 | $11,967,389 | $14,446,170 | $17,363,069 | $20,782,855 | $24,778,085 |
9 | $10,115,790 | $12,565,759 | $15,529,633 | $19,099,376 | $23,380,711 | $28,494,798 |
10 | $10,368,685 | $13,194,046 | $16,694,356 | $21,009,314 | $26,303,300 | $32,769,018 |