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 |