Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,700,000 | $6,700,000 | $6,700,000 | $6,700,000 | $6,700,000 | $6,700,000 |
1 | $6,867,500 | $7,035,000 | $7,202,500 | $7,370,000 | $7,537,500 | $7,705,000 |
2 | $7,039,188 | $7,386,750 | $7,742,688 | $8,107,000 | $8,479,688 | $8,860,750 |
3 | $7,215,167 | $7,756,088 | $8,323,389 | $8,917,700 | $9,539,648 | $10,189,863 |
4 | $7,395,546 | $8,143,892 | $8,947,643 | $9,809,470 | $10,732,104 | $11,718,342 |
5 | $7,580,435 | $8,551,086 | $9,618,716 | $10,790,417 | $12,073,618 | $13,476,093 |
6 | $7,769,946 | $8,978,641 | $10,340,120 | $11,869,459 | $13,582,820 | $15,497,507 |
7 | $7,964,195 | $9,427,573 | $11,115,629 | $13,056,405 | $15,280,672 | $17,822,133 |
8 | $8,163,299 | $9,898,951 | $11,949,301 | $14,362,045 | $17,190,756 | $20,495,453 |
9 | $8,367,382 | $10,393,899 | $12,845,499 | $15,798,250 | $19,339,601 | $23,569,771 |
10 | $8,576,566 | $10,913,594 | $13,808,911 | $17,378,074 | $21,757,051 | $27,105,237 |
11 | $8,790,981 | $11,459,274 | $14,844,580 | $19,115,882 | $24,476,682 | $31,171,022 |
12 | $9,010,755 | $12,032,237 | $15,957,923 | $21,027,470 | $27,536,268 | $35,846,676 |
13 | $9,236,024 | $12,633,849 | $17,154,768 | $23,130,217 | $30,978,301 | $41,223,677 |
14 | $9,466,925 | $13,265,542 | $18,441,375 | $25,443,239 | $34,850,589 | $47,407,229 |
15 | $9,703,598 | $13,928,819 | $19,824,478 | $27,987,563 | $39,206,912 | $54,518,313 |