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 |
11 | $7,872,520 | $10,262,036 | $13,293,654 | $17,118,700 | $21,919,417 | $27,914,348 |
12 | $8,069,333 | $10,775,138 | $14,290,678 | $18,830,570 | $24,659,344 | $32,101,501 |
13 | $8,271,066 | $11,313,895 | $15,362,478 | $20,713,627 | $27,741,762 | $36,916,726 |
14 | $8,477,843 | $11,879,590 | $16,514,664 | $22,784,990 | $31,209,482 | $42,454,235 |
15 | $8,689,789 | $12,473,569 | $17,753,264 | $25,063,489 | $35,110,668 | $48,822,370 |
16 | $8,907,034 | $13,097,248 | $19,084,759 | $27,569,838 | $39,499,501 | $56,145,725 |
17 | $9,129,710 | $13,752,110 | $20,516,116 | $30,326,822 | $44,436,939 | $64,567,584 |
18 | $9,357,952 | $14,439,715 | $22,054,825 | $33,359,504 | $49,991,556 | $74,252,722 |
19 | $9,591,901 | $15,161,701 | $23,708,936 | $36,695,454 | $56,240,500 | $85,390,630 |
20 | $9,831,699 | $15,919,786 | $25,487,107 | $40,365,000 | $63,270,563 | $98,199,224 |
21 | $10,077,491 | $16,715,776 | $27,398,640 | $44,401,500 | $71,179,383 | $112,929,108 |
22 | $10,329,428 | $17,551,564 | $29,453,538 | $48,841,650 | $80,076,806 | $129,868,474 |
23 | $10,587,664 | $18,429,143 | $31,662,553 | $53,725,815 | $90,086,407 | $149,348,745 |
24 | $10,852,356 | $19,350,600 | $34,037,244 | $59,098,396 | $101,347,208 | $171,751,057 |
25 | $11,123,665 | $20,318,130 | $36,590,038 | $65,008,236 | $114,015,609 | $197,513,716 |