Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,700,000 | $9,700,000 | $9,700,000 | $9,700,000 | $9,700,000 | $9,700,000 |
1 | $9,942,500 | $10,185,000 | $10,427,500 | $10,670,000 | $10,912,500 | $11,155,000 |
2 | $10,191,063 | $10,694,250 | $11,209,563 | $11,737,000 | $12,276,563 | $12,828,250 |
3 | $10,445,839 | $11,228,963 | $12,050,280 | $12,910,700 | $13,811,133 | $14,752,488 |
4 | $10,706,985 | $11,790,411 | $12,954,051 | $14,201,770 | $15,537,524 | $16,965,361 |
5 | $10,974,660 | $12,379,931 | $13,925,604 | $15,621,947 | $17,479,715 | $19,510,165 |
6 | $11,249,026 | $12,998,928 | $14,970,025 | $17,184,142 | $19,664,679 | $22,436,689 |
7 | $11,530,252 | $13,648,874 | $16,092,777 | $18,902,556 | $22,122,764 | $25,802,193 |
8 | $11,818,508 | $14,331,318 | $17,299,735 | $20,792,811 | $24,888,110 | $29,672,522 |
9 | $12,113,971 | $15,047,884 | $18,597,215 | $22,872,093 | $27,999,124 | $34,123,400 |
10 | $12,416,820 | $15,800,278 | $19,992,006 | $25,159,302 | $31,499,014 | $39,241,910 |
11 | $12,727,241 | $16,590,292 | $21,491,407 | $27,675,232 | $35,436,391 | $45,128,197 |
12 | $13,045,422 | $17,419,806 | $23,103,262 | $30,442,755 | $39,865,940 | $51,897,426 |
13 | $13,371,557 | $18,290,797 | $24,836,007 | $33,487,031 | $44,849,182 | $59,682,040 |
14 | $13,705,846 | $19,205,337 | $26,698,707 | $36,835,734 | $50,455,330 | $68,634,346 |
15 | $14,048,492 | $20,165,603 | $28,701,110 | $40,519,307 | $56,762,246 | $78,929,498 |