Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,800,000 | $6,800,000 | $6,800,000 | $6,800,000 | $6,800,000 | $6,800,000 |
1 | $6,970,000 | $7,140,000 | $7,310,000 | $7,480,000 | $7,650,000 | $7,820,000 |
2 | $7,144,250 | $7,497,000 | $7,858,250 | $8,228,000 | $8,606,250 | $8,993,000 |
3 | $7,322,856 | $7,871,850 | $8,447,619 | $9,050,800 | $9,682,031 | $10,341,950 |
4 | $7,505,928 | $8,265,443 | $9,081,190 | $9,955,880 | $10,892,285 | $11,893,243 |
5 | $7,693,576 | $8,678,715 | $9,762,279 | $10,951,468 | $12,253,821 | $13,677,229 |
6 | $7,885,915 | $9,112,650 | $10,494,450 | $12,046,615 | $13,785,548 | $15,728,813 |
7 | $8,083,063 | $9,568,283 | $11,281,534 | $13,251,276 | $15,508,742 | $18,088,135 |
8 | $8,285,140 | $10,046,697 | $12,127,649 | $14,576,404 | $17,447,335 | $20,801,355 |
9 | $8,492,268 | $10,549,032 | $13,037,223 | $16,034,044 | $19,628,252 | $23,921,559 |
10 | $8,704,575 | $11,076,483 | $14,015,015 | $17,637,449 | $22,081,783 | $27,509,793 |
11 | $8,922,189 | $11,630,308 | $15,066,141 | $19,401,194 | $24,842,006 | $31,636,261 |
12 | $9,145,244 | $12,211,823 | $16,196,101 | $21,341,313 | $27,947,257 | $36,381,701 |
13 | $9,373,875 | $12,822,414 | $17,410,809 | $23,475,444 | $31,440,664 | $41,838,956 |
14 | $9,608,222 | $13,463,535 | $18,716,620 | $25,822,989 | $35,370,747 | $48,114,799 |
15 | $9,848,428 | $14,136,712 | $20,120,366 | $28,405,288 | $39,792,090 | $55,332,019 |