Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,600,000 | $8,600,000 | $8,600,000 | $8,600,000 | $8,600,000 | $8,600,000 |
1 | $8,815,000 | $9,030,000 | $9,245,000 | $9,460,000 | $9,675,000 | $9,890,000 |
2 | $9,035,375 | $9,481,500 | $9,938,375 | $10,406,000 | $10,884,375 | $11,373,500 |
3 | $9,261,259 | $9,955,575 | $10,683,753 | $11,446,600 | $12,244,922 | $13,079,525 |
4 | $9,492,791 | $10,453,354 | $11,485,035 | $12,591,260 | $13,775,537 | $15,041,454 |
5 | $9,730,111 | $10,976,021 | $12,346,412 | $13,850,386 | $15,497,479 | $17,297,672 |
6 | $9,973,363 | $11,524,823 | $13,272,393 | $15,235,425 | $17,434,664 | $19,892,323 |
7 | $10,222,697 | $12,101,064 | $14,267,823 | $16,758,967 | $19,613,997 | $22,876,171 |
8 | $10,478,265 | $12,706,117 | $15,337,909 | $18,434,864 | $22,065,747 | $26,307,597 |
9 | $10,740,222 | $13,341,423 | $16,488,252 | $20,278,350 | $24,823,965 | $30,253,736 |
10 | $11,008,727 | $14,008,494 | $17,724,871 | $22,306,185 | $27,926,961 | $34,791,797 |
11 | $11,283,945 | $14,708,918 | $19,054,237 | $24,536,804 | $31,417,831 | $40,010,566 |
12 | $11,566,044 | $15,444,364 | $20,483,305 | $26,990,484 | $35,345,060 | $46,012,151 |
13 | $11,855,195 | $16,216,583 | $22,019,552 | $29,689,532 | $39,763,192 | $52,913,974 |
14 | $12,151,575 | $17,027,412 | $23,671,019 | $32,658,486 | $44,733,591 | $60,851,070 |
15 | $12,455,364 | $17,878,782 | $25,446,345 | $35,924,334 | $50,325,290 | $69,978,730 |
16 | $12,766,748 | $18,772,721 | $27,354,821 | $39,516,768 | $56,615,951 | $80,475,540 |
17 | $13,085,917 | $19,711,358 | $29,406,433 | $43,468,444 | $63,692,945 | $92,546,870 |
18 | $13,413,065 | $20,696,925 | $31,611,915 | $47,815,289 | $71,654,564 | $106,428,901 |
19 | $13,748,392 | $21,731,772 | $33,982,809 | $52,596,818 | $80,611,384 | $122,393,236 |
20 | $14,092,101 | $22,818,360 | $36,531,519 | $57,856,500 | $90,687,807 | $140,752,222 |
21 | $14,444,404 | $23,959,278 | $39,271,383 | $63,642,150 | $102,023,783 | $161,865,055 |
22 | $14,805,514 | $25,157,242 | $42,216,737 | $70,006,364 | $114,776,756 | $186,144,813 |
23 | $15,175,652 | $26,415,104 | $45,382,992 | $77,007,001 | $129,123,850 | $214,066,535 |
24 | $15,555,043 | $27,735,860 | $48,786,717 | $84,707,701 | $145,264,332 | $246,176,515 |
25 | $15,943,919 | $29,122,652 | $52,445,721 | $93,178,471 | $163,422,373 | $283,102,993 |