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 |
11 | $11,677,571 | $15,222,020 | $19,718,919 | $25,392,739 | $32,513,802 | $41,406,283 |
12 | $11,969,511 | $15,983,121 | $21,197,838 | $27,932,013 | $36,578,027 | $47,617,226 |
13 | $12,268,748 | $16,782,277 | $22,787,676 | $30,725,214 | $41,150,280 | $54,759,810 |
14 | $12,575,467 | $17,621,391 | $24,496,752 | $33,797,735 | $46,294,065 | $62,973,781 |
15 | $12,889,854 | $18,502,461 | $26,334,008 | $37,177,509 | $52,080,824 | $72,419,848 |
16 | $13,212,100 | $19,427,584 | $28,309,059 | $40,895,260 | $58,590,927 | $83,282,826 |
17 | $13,542,403 | $20,398,963 | $30,432,239 | $44,984,786 | $65,914,792 | $95,775,250 |
18 | $13,880,963 | $21,418,911 | $32,714,656 | $49,483,264 | $74,154,141 | $110,141,537 |
19 | $14,227,987 | $22,489,857 | $35,168,256 | $54,431,590 | $83,423,409 | $126,662,768 |
20 | $14,583,686 | $23,614,350 | $37,805,875 | $59,874,750 | $93,851,335 | $145,662,183 |
21 | $14,948,278 | $24,795,067 | $40,641,315 | $65,862,225 | $105,582,752 | $167,511,510 |
22 | $15,321,985 | $26,034,820 | $43,689,414 | $72,448,447 | $118,780,596 | $192,638,237 |
23 | $15,705,035 | $27,336,561 | $46,966,120 | $79,693,292 | $133,628,171 | $221,533,972 |
24 | $16,097,661 | $28,703,389 | $50,488,579 | $87,662,621 | $150,331,692 | $254,764,068 |
25 | $16,500,102 | $30,138,559 | $54,275,223 | $96,428,883 | $169,123,153 | $292,978,678 |