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 |