Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,100,000 | $9,100,000 | $9,100,000 | $9,100,000 | $9,100,000 | $9,100,000 |
1 | $9,327,500 | $9,555,000 | $9,782,500 | $10,010,000 | $10,237,500 | $10,465,000 |
2 | $9,560,688 | $10,032,750 | $10,516,188 | $11,011,000 | $11,517,188 | $12,034,750 |
3 | $9,799,705 | $10,534,388 | $11,304,902 | $12,112,100 | $12,956,836 | $13,839,963 |
4 | $10,044,697 | $11,061,107 | $12,152,769 | $13,323,310 | $14,576,440 | $15,915,957 |
5 | $10,295,815 | $11,614,162 | $13,064,227 | $14,655,641 | $16,398,495 | $18,303,350 |
6 | $10,553,210 | $12,194,870 | $14,044,044 | $16,121,205 | $18,448,307 | $21,048,853 |
7 | $10,817,040 | $12,804,614 | $15,097,347 | $17,733,326 | $20,754,346 | $24,206,181 |
8 | $11,087,466 | $13,444,845 | $16,229,648 | $19,506,658 | $23,348,639 | $27,837,108 |
9 | $11,364,653 | $14,117,087 | $17,446,872 | $21,457,324 | $26,267,219 | $32,012,674 |
10 | $11,648,769 | $14,822,941 | $18,755,387 | $23,603,056 | $29,550,621 | $36,814,575 |
11 | $11,939,989 | $15,564,088 | $20,162,041 | $25,963,362 | $33,244,449 | $42,336,762 |
12 | $12,238,488 | $16,342,293 | $21,674,194 | $28,559,698 | $37,400,005 | $48,687,276 |
13 | $12,544,451 | $17,159,407 | $23,299,759 | $31,415,668 | $42,075,006 | $55,990,367 |
14 | $12,858,062 | $18,017,378 | $25,047,241 | $34,557,235 | $47,334,381 | $64,388,922 |
15 | $13,179,513 | $18,918,246 | $26,925,784 | $38,012,958 | $53,251,179 | $74,047,261 |
16 | $13,509,001 | $19,864,159 | $28,945,218 | $41,814,254 | $59,907,577 | $85,154,350 |
17 | $13,846,726 | $20,857,367 | $31,116,109 | $45,995,680 | $67,396,024 | $97,927,502 |
18 | $14,192,894 | $21,900,235 | $33,449,817 | $50,595,248 | $75,820,527 | $112,616,628 |
19 | $14,547,717 | $22,995,247 | $35,958,553 | $55,654,772 | $85,298,092 | $129,509,122 |
20 | $14,911,410 | $24,145,009 | $38,655,445 | $61,220,250 | $95,960,354 | $148,935,490 |