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 |
16 | $14,102,803 | $20,737,309 | $30,217,535 | $43,652,243 | $62,540,877 | $88,897,398 |
17 | $14,455,373 | $21,774,174 | $32,483,850 | $48,017,468 | $70,358,486 | $102,232,008 |
18 | $14,816,758 | $22,862,883 | $34,920,139 | $52,819,214 | $79,153,297 | $117,566,809 |
19 | $15,187,177 | $24,006,027 | $37,539,149 | $58,101,136 | $89,047,459 | $135,201,831 |
20 | $15,566,856 | $25,206,328 | $40,354,585 | $63,911,250 | $100,178,392 | $155,482,105 |
21 | $15,956,028 | $26,466,645 | $43,381,179 | $70,302,374 | $112,700,690 | $178,804,421 |
22 | $16,354,928 | $27,789,977 | $46,634,768 | $77,332,612 | $126,788,277 | $205,625,084 |
23 | $16,763,801 | $29,179,476 | $50,132,375 | $85,065,873 | $142,636,811 | $236,468,847 |
24 | $17,182,897 | $30,638,449 | $53,892,304 | $93,572,460 | $160,466,413 | $271,939,174 |
25 | $17,612,469 | $32,170,372 | $57,934,226 | $102,929,706 | $180,524,714 | $312,730,050 |
26 | $18,052,781 | $33,778,891 | $62,279,293 | $113,222,677 | $203,090,304 | $359,639,557 |
27 | $18,504,100 | $35,467,835 | $66,950,240 | $124,544,945 | $228,476,592 | $413,585,491 |
28 | $18,966,703 | $37,241,227 | $71,971,508 | $136,999,439 | $257,036,166 | $475,623,315 |
29 | $19,440,870 | $39,103,288 | $77,369,371 | $150,699,383 | $289,165,686 | $546,966,812 |
30 | $19,926,892 | $41,058,453 | $83,172,074 | $165,769,322 | $325,311,397 | $629,011,834 |