Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 |
1 | $9,020,000 | $9,240,000 | $9,460,000 | $9,680,000 | $9,900,000 | $10,120,000 |
2 | $9,245,500 | $9,702,000 | $10,169,500 | $10,648,000 | $11,137,500 | $11,638,000 |
3 | $9,476,638 | $10,187,100 | $10,932,213 | $11,712,800 | $12,529,688 | $13,383,700 |
4 | $9,713,553 | $10,696,455 | $11,752,128 | $12,884,080 | $14,095,898 | $15,391,255 |
5 | $9,956,392 | $11,231,278 | $12,633,538 | $14,172,488 | $15,857,886 | $17,699,943 |
6 | $10,205,302 | $11,792,842 | $13,581,053 | $15,589,737 | $17,840,121 | $20,354,935 |
7 | $10,460,435 | $12,382,484 | $14,599,632 | $17,148,710 | $20,070,137 | $23,408,175 |
8 | $10,721,945 | $13,001,608 | $15,694,605 | $18,863,582 | $22,578,904 | $26,919,401 |
9 | $10,989,994 | $13,651,688 | $16,871,700 | $20,749,940 | $25,401,267 | $30,957,311 |
10 | $11,264,744 | $14,334,273 | $18,137,078 | $22,824,934 | $28,576,425 | $35,600,908 |
11 | $11,546,363 | $15,050,986 | $19,497,359 | $25,107,427 | $32,148,478 | $40,941,044 |
12 | $11,835,022 | $15,803,536 | $20,959,660 | $27,618,170 | $36,167,038 | $47,082,201 |
13 | $12,130,897 | $16,593,712 | $22,531,635 | $30,379,987 | $40,687,918 | $54,144,531 |
14 | $12,434,170 | $17,423,398 | $24,221,508 | $33,417,985 | $45,773,907 | $62,266,211 |
15 | $12,745,024 | $18,294,568 | $26,038,121 | $36,759,784 | $51,495,646 | $71,606,142 |
16 | $13,063,649 | $19,209,296 | $27,990,980 | $40,435,762 | $57,932,602 | $82,347,064 |
17 | $13,390,241 | $20,169,761 | $30,090,303 | $44,479,339 | $65,174,177 | $94,699,123 |
18 | $13,724,997 | $21,178,249 | $32,347,076 | $48,927,272 | $73,320,949 | $108,903,992 |
19 | $14,068,122 | $22,237,162 | $34,773,107 | $53,820,000 | $82,486,067 | $125,239,590 |
20 | $14,419,825 | $23,349,020 | $37,381,090 | $59,202,000 | $92,796,826 | $144,025,529 |
21 | $14,780,320 | $24,516,471 | $40,184,671 | $65,122,200 | $104,396,429 | $165,629,358 |
22 | $15,149,828 | $25,742,294 | $43,198,522 | $71,634,419 | $117,445,983 | $190,473,762 |
23 | $15,528,574 | $27,029,409 | $46,438,411 | $78,797,861 | $132,126,731 | $219,044,827 |
24 | $15,916,788 | $28,380,880 | $49,921,292 | $86,677,648 | $148,642,572 | $251,901,550 |
25 | $16,314,708 | $29,799,923 | $53,665,389 | $95,345,412 | $167,222,893 | $289,686,783 |