Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,300,000 | $6,300,000 | $6,300,000 | $6,300,000 | $6,300,000 | $6,300,000 |
1 | $6,457,500 | $6,615,000 | $6,772,500 | $6,930,000 | $7,087,500 | $7,245,000 |
2 | $6,618,938 | $6,945,750 | $7,280,438 | $7,623,000 | $7,973,438 | $8,331,750 |
3 | $6,784,411 | $7,293,038 | $7,826,470 | $8,385,300 | $8,970,117 | $9,581,513 |
4 | $6,954,021 | $7,657,689 | $8,413,456 | $9,223,830 | $10,091,382 | $11,018,739 |
5 | $7,127,872 | $8,040,574 | $9,044,465 | $10,146,213 | $11,352,805 | $12,671,550 |
6 | $7,306,069 | $8,442,603 | $9,722,800 | $11,160,834 | $12,771,905 | $14,572,283 |
7 | $7,488,720 | $8,864,733 | $10,452,010 | $12,276,918 | $14,368,393 | $16,758,125 |
8 | $7,675,938 | $9,307,969 | $11,235,910 | $13,504,610 | $16,164,442 | $19,271,844 |
9 | $7,867,837 | $9,773,368 | $12,078,604 | $14,855,070 | $18,184,998 | $22,162,621 |
10 | $8,064,533 | $10,262,036 | $12,984,499 | $16,340,577 | $20,458,122 | $25,487,014 |
11 | $8,266,146 | $10,775,138 | $13,958,336 | $17,974,635 | $23,015,388 | $29,310,066 |
12 | $8,472,800 | $11,313,895 | $15,005,211 | $19,772,099 | $25,892,311 | $33,706,576 |
13 | $8,684,620 | $11,879,590 | $16,130,602 | $21,749,309 | $29,128,850 | $38,762,562 |
14 | $8,901,735 | $12,473,569 | $17,340,398 | $23,924,240 | $32,769,956 | $44,576,946 |
15 | $9,124,278 | $13,097,248 | $18,640,927 | $26,316,663 | $36,866,201 | $51,263,488 |