Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,900,000 | $8,900,000 | $8,900,000 | $8,900,000 | $8,900,000 | $8,900,000 |
1 | $9,122,500 | $9,345,000 | $9,567,500 | $9,790,000 | $10,012,500 | $10,235,000 |
2 | $9,350,563 | $9,812,250 | $10,285,063 | $10,769,000 | $11,264,063 | $11,770,250 |
3 | $9,584,327 | $10,302,863 | $11,056,442 | $11,845,900 | $12,672,070 | $13,535,788 |
4 | $9,823,935 | $10,818,006 | $11,885,675 | $13,030,490 | $14,256,079 | $15,566,156 |
5 | $10,069,533 | $11,358,906 | $12,777,101 | $14,333,539 | $16,038,089 | $17,901,079 |
6 | $10,321,271 | $11,926,851 | $13,735,384 | $15,766,893 | $18,042,850 | $20,586,241 |
7 | $10,579,303 | $12,523,194 | $14,765,537 | $17,343,582 | $20,298,206 | $23,674,177 |
8 | $10,843,786 | $13,149,353 | $15,872,953 | $19,077,940 | $22,835,482 | $27,225,303 |
9 | $11,114,880 | $13,806,821 | $17,063,424 | $20,985,734 | $25,689,917 | $31,309,099 |
10 | $11,392,752 | $14,497,162 | $18,343,181 | $23,084,308 | $28,901,157 | $36,005,464 |