Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 |
1 | $6,150,000 | $6,300,000 | $6,450,000 | $6,600,000 | $6,750,000 | $6,900,000 |
2 | $6,303,750 | $6,615,000 | $6,933,750 | $7,260,000 | $7,593,750 | $7,935,000 |
3 | $6,461,344 | $6,945,750 | $7,453,781 | $7,986,000 | $8,542,969 | $9,125,250 |
4 | $6,622,877 | $7,293,038 | $8,012,815 | $8,784,600 | $9,610,840 | $10,494,038 |
5 | $6,788,449 | $7,657,689 | $8,613,776 | $9,663,060 | $10,812,195 | $12,068,143 |
6 | $6,958,161 | $8,040,574 | $9,259,809 | $10,629,366 | $12,163,719 | $13,878,365 |
7 | $7,132,115 | $8,442,603 | $9,954,295 | $11,692,303 | $13,684,184 | $15,960,119 |
8 | $7,310,417 | $8,864,733 | $10,700,867 | $12,861,533 | $15,394,707 | $18,354,137 |
9 | $7,493,178 | $9,307,969 | $11,503,432 | $14,147,686 | $17,319,045 | $21,107,258 |
10 | $7,680,507 | $9,773,368 | $12,366,189 | $15,562,455 | $19,483,926 | $24,273,346 |