Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,800,000 | $9,800,000 | $9,800,000 | $9,800,000 | $9,800,000 | $9,800,000 |
1 | $10,045,000 | $10,290,000 | $10,535,000 | $10,780,000 | $11,025,000 | $11,270,000 |
2 | $10,296,125 | $10,804,500 | $11,325,125 | $11,858,000 | $12,403,125 | $12,960,500 |
3 | $10,553,528 | $11,344,725 | $12,174,509 | $13,043,800 | $13,953,516 | $14,904,575 |
4 | $10,817,366 | $11,911,961 | $13,087,598 | $14,348,180 | $15,697,705 | $17,140,261 |
5 | $11,087,800 | $12,507,559 | $14,069,167 | $15,782,998 | $17,659,918 | $19,711,300 |
6 | $11,364,995 | $13,132,937 | $15,124,355 | $17,361,298 | $19,867,408 | $22,667,996 |
7 | $11,649,120 | $13,789,584 | $16,258,682 | $19,097,428 | $22,350,834 | $26,068,195 |
8 | $11,940,348 | $14,479,063 | $17,478,083 | $21,007,170 | $25,144,688 | $29,978,424 |
9 | $12,238,857 | $15,203,017 | $18,788,939 | $23,107,887 | $28,287,774 | $34,475,188 |
10 | $12,544,829 | $15,963,167 | $20,198,109 | $25,418,676 | $31,823,746 | $39,646,466 |
11 | $12,858,449 | $16,761,326 | $21,712,968 | $27,960,544 | $35,801,714 | $45,593,436 |
12 | $13,179,910 | $17,599,392 | $23,341,440 | $30,756,598 | $40,276,929 | $52,432,451 |
13 | $13,509,408 | $18,479,362 | $25,092,048 | $33,832,258 | $45,311,545 | $60,297,319 |
14 | $13,847,143 | $19,403,330 | $26,973,952 | $37,215,484 | $50,975,488 | $69,341,916 |
15 | $14,193,322 | $20,373,496 | $28,996,998 | $40,937,032 | $57,347,424 | $79,743,204 |
16 | $14,548,155 | $21,392,171 | $31,171,773 | $45,030,735 | $64,515,852 | $91,704,685 |
17 | $14,911,859 | $22,461,780 | $33,509,656 | $49,533,809 | $72,580,333 | $105,460,387 |
18 | $15,284,655 | $23,584,868 | $36,022,880 | $54,487,190 | $81,652,875 | $121,279,445 |
19 | $15,666,772 | $24,764,112 | $38,724,596 | $59,935,909 | $91,859,484 | $139,471,362 |
20 | $16,058,441 | $26,002,318 | $41,628,941 | $65,929,500 | $103,341,920 | $160,392,066 |
21 | $16,459,902 | $27,302,433 | $44,751,111 | $72,522,449 | $116,259,660 | $184,450,876 |
22 | $16,871,400 | $28,667,555 | $48,107,445 | $79,774,694 | $130,792,117 | $212,118,508 |
23 | $17,293,185 | $30,100,933 | $51,715,503 | $87,752,164 | $147,141,132 | $243,936,284 |
24 | $17,725,514 | $31,605,979 | $55,594,166 | $96,527,380 | $165,533,773 | $280,526,727 |
25 | $18,168,652 | $33,186,278 | $59,763,728 | $106,180,118 | $186,225,495 | $322,605,736 |