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 |