Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,900,000 | $6,900,000 | $6,900,000 | $6,900,000 | $6,900,000 | $6,900,000 |
1 | $7,072,500 | $7,245,000 | $7,417,500 | $7,590,000 | $7,762,500 | $7,935,000 |
2 | $7,249,313 | $7,607,250 | $7,973,813 | $8,349,000 | $8,732,813 | $9,125,250 |
3 | $7,430,545 | $7,987,613 | $8,571,848 | $9,183,900 | $9,824,414 | $10,494,038 |
4 | $7,616,309 | $8,386,993 | $9,214,737 | $10,102,290 | $11,052,466 | $12,068,143 |
5 | $7,806,717 | $8,806,343 | $9,905,842 | $11,112,519 | $12,434,024 | $13,878,365 |
6 | $8,001,885 | $9,246,660 | $10,648,781 | $12,223,771 | $13,988,277 | $15,960,119 |
7 | $8,201,932 | $9,708,993 | $11,447,439 | $13,446,148 | $15,736,812 | $18,354,137 |
8 | $8,406,980 | $10,194,443 | $12,305,997 | $14,790,763 | $17,703,913 | $21,107,258 |
9 | $8,617,154 | $10,704,165 | $13,228,947 | $16,269,839 | $19,916,902 | $24,273,346 |
10 | $8,832,583 | $11,239,373 | $14,221,118 | $17,896,823 | $22,406,515 | $27,914,348 |