Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 |
1 | $9,737,500 | $9,975,000 | $10,212,500 | $10,450,000 | $10,687,500 | $10,925,000 |
2 | $9,980,938 | $10,473,750 | $10,978,438 | $11,495,000 | $12,023,438 | $12,563,750 |
3 | $10,230,461 | $10,997,438 | $11,801,820 | $12,644,500 | $13,526,367 | $14,448,313 |
4 | $10,486,222 | $11,547,309 | $12,686,957 | $13,908,950 | $15,217,163 | $16,615,559 |
5 | $10,748,378 | $12,124,675 | $13,638,479 | $15,299,845 | $17,119,308 | $19,107,893 |
6 | $11,017,087 | $12,730,909 | $14,661,364 | $16,829,830 | $19,259,222 | $21,974,077 |
7 | $11,292,515 | $13,367,454 | $15,760,967 | $18,512,812 | $21,666,625 | $25,270,189 |
8 | $11,574,828 | $14,035,827 | $16,943,039 | $20,364,094 | $24,374,953 | $29,060,717 |
9 | $11,864,198 | $14,737,618 | $18,213,767 | $22,400,503 | $27,421,822 | $33,419,825 |
10 | $12,160,803 | $15,474,499 | $19,579,800 | $24,640,553 | $30,849,550 | $38,432,798 |
11 | $12,464,823 | $16,248,224 | $21,048,285 | $27,104,609 | $34,705,743 | $44,197,718 |
12 | $12,776,444 | $17,060,635 | $22,626,906 | $29,815,070 | $39,043,961 | $50,827,376 |
13 | $13,095,855 | $17,913,667 | $24,323,924 | $32,796,577 | $43,924,457 | $58,451,482 |
14 | $13,423,251 | $18,809,350 | $26,148,218 | $36,076,234 | $49,415,014 | $67,219,205 |
15 | $13,758,833 | $19,749,818 | $28,109,335 | $39,683,858 | $55,591,890 | $77,302,085 |