Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,200,000 | $9,200,000 | $9,200,000 | $9,200,000 | $9,200,000 | $9,200,000 |
1 | $9,430,000 | $9,660,000 | $9,890,000 | $10,120,000 | $10,350,000 | $10,580,000 |
2 | $9,665,750 | $10,143,000 | $10,631,750 | $11,132,000 | $11,643,750 | $12,167,000 |
3 | $9,907,394 | $10,650,150 | $11,429,131 | $12,245,200 | $13,099,219 | $13,992,050 |
4 | $10,155,079 | $11,182,658 | $12,286,316 | $13,469,720 | $14,736,621 | $16,090,858 |
5 | $10,408,956 | $11,741,790 | $13,207,790 | $14,816,692 | $16,578,699 | $18,504,486 |
6 | $10,669,179 | $12,328,880 | $14,198,374 | $16,298,361 | $18,651,036 | $21,280,159 |
7 | $10,935,909 | $12,945,324 | $15,263,252 | $17,928,197 | $20,982,416 | $24,472,183 |
8 | $11,209,307 | $13,592,590 | $16,407,996 | $19,721,017 | $23,605,218 | $28,143,010 |
9 | $11,489,539 | $14,272,220 | $17,638,596 | $21,693,119 | $26,555,870 | $32,364,462 |
10 | $11,776,778 | $14,985,831 | $18,961,490 | $23,862,431 | $29,875,353 | $37,219,131 |
11 | $12,071,197 | $15,735,122 | $20,383,602 | $26,248,674 | $33,609,773 | $42,802,001 |
12 | $12,372,977 | $16,521,878 | $21,912,372 | $28,873,541 | $37,810,994 | $49,222,301 |
13 | $12,682,302 | $17,347,972 | $23,555,800 | $31,760,895 | $42,537,368 | $56,605,646 |
14 | $12,999,359 | $18,215,371 | $25,322,485 | $34,936,985 | $47,854,540 | $65,096,493 |
15 | $13,324,343 | $19,126,139 | $27,221,672 | $38,430,683 | $53,836,357 | $74,860,967 |
16 | $13,657,452 | $20,082,446 | $29,263,297 | $42,273,751 | $60,565,902 | $86,090,112 |
17 | $13,998,888 | $21,086,569 | $31,458,044 | $46,501,127 | $68,136,639 | $99,003,629 |
18 | $14,348,860 | $22,140,897 | $33,817,398 | $51,151,239 | $76,653,719 | $113,854,173 |
19 | $14,707,582 | $23,247,942 | $36,353,702 | $56,266,363 | $86,235,434 | $130,932,299 |
20 | $15,075,271 | $24,410,339 | $39,080,230 | $61,893,000 | $97,014,863 | $150,572,144 |