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 |
11 | $12,989,658 | $16,932,360 | $21,934,528 | $28,245,855 | $36,167,038 | $46,058,675 |
12 | $13,314,399 | $17,778,978 | $23,579,618 | $31,070,441 | $40,687,918 | $52,967,476 |
13 | $13,647,259 | $18,667,927 | $25,348,089 | $34,177,485 | $45,773,907 | $60,912,597 |
14 | $13,988,441 | $19,601,323 | $27,249,196 | $37,595,234 | $51,495,646 | $70,049,487 |
15 | $14,338,152 | $20,581,389 | $29,292,886 | $41,354,757 | $57,932,602 | $80,556,910 |
16 | $14,696,606 | $21,610,458 | $31,489,852 | $45,490,233 | $65,174,177 | $92,640,447 |
17 | $15,064,021 | $22,690,981 | $33,851,591 | $50,039,256 | $73,320,949 | $106,536,514 |
18 | $15,440,621 | $23,825,530 | $36,390,460 | $55,043,181 | $82,486,067 | $122,516,991 |
19 | $15,826,637 | $25,016,807 | $39,119,745 | $60,547,500 | $92,796,826 | $140,894,539 |
20 | $16,222,303 | $26,267,647 | $42,053,726 | $66,602,249 | $104,396,429 | $162,028,720 |
21 | $16,627,860 | $27,581,030 | $45,207,755 | $73,262,474 | $117,445,983 | $186,333,028 |
22 | $17,043,557 | $28,960,081 | $48,598,337 | $80,588,722 | $132,126,731 | $214,282,982 |
23 | $17,469,646 | $30,408,085 | $52,243,212 | $88,647,594 | $148,642,572 | $246,425,430 |
24 | $17,906,387 | $31,928,489 | $56,161,453 | $97,512,353 | $167,222,893 | $283,389,244 |
25 | $18,354,047 | $33,524,914 | $60,373,562 | $107,263,589 | $188,125,755 | $325,897,631 |
26 | $18,812,898 | $35,201,160 | $64,901,579 | $117,989,948 | $211,641,474 | $374,782,276 |
27 | $19,283,220 | $36,961,218 | $69,769,198 | $129,788,942 | $238,096,659 | $430,999,617 |
28 | $19,765,301 | $38,809,278 | $75,001,888 | $142,767,837 | $267,858,741 | $495,649,559 |
29 | $20,259,433 | $40,749,742 | $80,627,029 | $157,044,620 | $301,341,084 | $569,996,993 |
30 | $20,765,919 | $42,787,230 | $86,674,056 | $172,749,082 | $339,008,719 | $655,496,542 |