Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,200,000 | $6,200,000 | $6,200,000 | $6,200,000 | $6,200,000 | $6,200,000 |
1 | $6,355,000 | $6,510,000 | $6,665,000 | $6,820,000 | $6,975,000 | $7,130,000 |
2 | $6,513,875 | $6,835,500 | $7,164,875 | $7,502,000 | $7,846,875 | $8,199,500 |
3 | $6,676,722 | $7,177,275 | $7,702,241 | $8,252,200 | $8,827,734 | $9,429,425 |
4 | $6,843,640 | $7,536,139 | $8,279,909 | $9,077,420 | $9,931,201 | $10,843,839 |
5 | $7,014,731 | $7,912,946 | $8,900,902 | $9,985,162 | $11,172,601 | $12,470,415 |
6 | $7,190,099 | $8,308,593 | $9,568,469 | $10,983,678 | $12,569,176 | $14,340,977 |
7 | $7,369,852 | $8,724,023 | $10,286,105 | $12,082,046 | $14,140,324 | $16,492,123 |
8 | $7,554,098 | $9,160,224 | $11,057,563 | $13,290,251 | $15,907,864 | $18,965,942 |
9 | $7,742,950 | $9,618,235 | $11,886,880 | $14,619,276 | $17,896,347 | $21,810,833 |
10 | $7,936,524 | $10,099,147 | $12,778,396 | $16,081,203 | $20,133,390 | $25,082,458 |