Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,900,000 | $9,900,000 | $9,900,000 | $9,900,000 | $9,900,000 | $9,900,000 |
1 | $10,147,500 | $10,395,000 | $10,642,500 | $10,890,000 | $11,137,500 | $11,385,000 |
2 | $10,401,188 | $10,914,750 | $11,440,688 | $11,979,000 | $12,529,688 | $13,092,750 |
3 | $10,661,217 | $11,460,488 | $12,298,739 | $13,176,900 | $14,095,898 | $15,056,663 |
4 | $10,927,748 | $12,033,512 | $13,221,144 | $14,494,590 | $15,857,886 | $17,315,162 |
5 | $11,200,941 | $12,635,187 | $14,212,730 | $15,944,049 | $17,840,121 | $19,912,436 |
6 | $11,480,965 | $13,266,947 | $15,278,685 | $17,538,454 | $20,070,137 | $22,899,302 |
7 | $11,767,989 | $13,930,294 | $16,424,586 | $19,292,299 | $22,578,904 | $26,334,197 |
8 | $12,062,189 | $14,626,809 | $17,656,430 | $21,221,529 | $25,401,267 | $30,284,326 |
9 | $12,363,743 | $15,358,149 | $18,980,663 | $23,343,682 | $28,576,425 | $34,826,975 |
10 | $12,672,837 | $16,126,057 | $20,404,212 | $25,678,050 | $32,148,478 | $40,051,022 |