Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,300,000 | $7,300,000 | $7,300,000 | $7,300,000 | $7,300,000 | $7,300,000 |
1 | $7,482,500 | $7,665,000 | $7,847,500 | $8,030,000 | $8,212,500 | $8,395,000 |
2 | $7,669,563 | $8,048,250 | $8,436,063 | $8,833,000 | $9,239,063 | $9,654,250 |
3 | $7,861,302 | $8,450,663 | $9,068,767 | $9,716,300 | $10,393,945 | $11,102,388 |
4 | $8,057,834 | $8,873,196 | $9,748,925 | $10,687,930 | $11,693,188 | $12,767,746 |
5 | $8,259,280 | $9,316,855 | $10,480,094 | $11,756,723 | $13,154,837 | $14,682,907 |
6 | $8,465,762 | $9,782,698 | $11,266,101 | $12,932,395 | $14,799,192 | $16,885,344 |
7 | $8,677,406 | $10,271,833 | $12,111,059 | $14,225,635 | $16,649,091 | $19,418,145 |
8 | $8,894,341 | $10,785,425 | $13,019,388 | $15,648,198 | $18,730,227 | $22,330,867 |
9 | $9,116,700 | $11,324,696 | $13,995,842 | $17,213,018 | $21,071,505 | $25,680,497 |
10 | $9,344,617 | $11,890,931 | $15,045,530 | $18,934,320 | $23,705,443 | $29,532,571 |