Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,700,000 | $8,700,000 | $8,700,000 | $8,700,000 | $8,700,000 | $8,700,000 |
1 | $8,917,500 | $9,135,000 | $9,352,500 | $9,570,000 | $9,787,500 | $10,005,000 |
2 | $9,140,438 | $9,591,750 | $10,053,938 | $10,527,000 | $11,010,938 | $11,505,750 |
3 | $9,368,948 | $10,071,338 | $10,807,983 | $11,579,700 | $12,387,305 | $13,231,613 |
4 | $9,603,172 | $10,574,904 | $11,618,582 | $12,737,670 | $13,935,718 | $15,216,354 |
5 | $9,843,251 | $11,103,650 | $12,489,975 | $14,011,437 | $15,677,682 | $17,498,808 |
6 | $10,089,333 | $11,658,832 | $13,426,723 | $15,412,581 | $17,637,393 | $20,123,629 |
7 | $10,341,566 | $12,241,774 | $14,433,728 | $16,953,839 | $19,842,067 | $23,142,173 |
8 | $10,600,105 | $12,853,862 | $15,516,257 | $18,649,223 | $22,322,325 | $26,613,499 |
9 | $10,865,108 | $13,496,555 | $16,679,976 | $20,514,145 | $25,112,616 | $30,605,524 |
10 | $11,136,736 | $14,171,383 | $17,930,975 | $22,565,559 | $28,251,693 | $35,196,352 |
11 | $11,415,154 | $14,879,952 | $19,275,798 | $24,822,115 | $31,783,155 | $40,475,805 |
12 | $11,700,533 | $15,623,950 | $20,721,483 | $27,304,327 | $35,756,049 | $46,547,176 |
13 | $11,993,046 | $16,405,148 | $22,275,594 | $30,034,760 | $40,225,555 | $53,529,252 |
14 | $12,292,872 | $17,225,405 | $23,946,263 | $33,038,236 | $45,253,749 | $61,558,640 |
15 | $12,600,194 | $18,086,675 | $25,742,233 | $36,342,059 | $50,910,468 | $70,792,436 |
16 | $12,915,199 | $18,991,009 | $27,672,900 | $39,976,265 | $57,274,276 | $81,411,302 |
17 | $13,238,079 | $19,940,559 | $29,748,368 | $43,973,891 | $64,433,561 | $93,622,997 |
18 | $13,569,031 | $20,937,587 | $31,979,496 | $48,371,281 | $72,487,756 | $107,666,446 |
19 | $13,908,257 | $21,984,467 | $34,377,958 | $53,208,409 | $81,548,726 | $123,816,413 |
20 | $14,255,963 | $23,083,690 | $36,956,305 | $58,529,250 | $91,742,316 | $142,388,875 |
21 | $14,612,362 | $24,237,875 | $39,728,027 | $64,382,175 | $103,210,106 | $163,747,207 |
22 | $14,977,671 | $25,449,768 | $42,707,629 | $70,820,392 | $116,111,369 | $188,309,288 |
23 | $15,352,113 | $26,722,257 | $45,910,702 | $77,902,431 | $130,625,290 | $216,555,681 |
24 | $15,735,916 | $28,058,370 | $49,354,004 | $85,692,674 | $146,953,452 | $249,039,033 |
25 | $16,129,314 | $29,461,288 | $53,055,555 | $94,261,942 | $165,322,633 | $286,394,888 |