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 |
11 | $10,627,902 | $13,853,749 | $17,946,432 | $23,110,245 | $29,591,213 | $37,684,370 |
12 | $10,893,599 | $14,546,436 | $19,292,415 | $25,421,270 | $33,290,114 | $43,337,026 |
13 | $11,165,939 | $15,273,758 | $20,739,346 | $27,963,397 | $37,451,379 | $49,837,580 |
14 | $11,445,088 | $16,037,446 | $22,294,797 | $30,759,737 | $42,132,801 | $57,313,217 |
15 | $11,731,215 | $16,839,318 | $23,966,907 | $33,835,710 | $47,399,401 | $65,910,199 |
16 | $12,024,496 | $17,681,284 | $25,764,425 | $37,219,281 | $53,324,326 | $75,796,729 |
17 | $12,325,108 | $18,565,348 | $27,696,756 | $40,941,209 | $59,989,867 | $87,166,238 |
18 | $12,633,236 | $19,493,616 | $29,774,013 | $45,035,330 | $67,488,601 | $100,241,174 |
19 | $12,949,067 | $20,468,297 | $32,007,064 | $49,538,863 | $75,924,676 | $115,277,350 |
20 | $13,272,793 | $21,491,711 | $34,407,594 | $54,492,750 | $85,415,260 | $132,568,953 |