Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 |
1 | $6,662,500 | $6,825,000 | $6,987,500 | $7,150,000 | $7,312,500 | $7,475,000 |
2 | $6,829,063 | $7,166,250 | $7,511,563 | $7,865,000 | $8,226,563 | $8,596,250 |
3 | $6,999,789 | $7,524,563 | $8,074,930 | $8,651,500 | $9,254,883 | $9,885,688 |
4 | $7,174,784 | $7,900,791 | $8,680,549 | $9,516,650 | $10,411,743 | $11,368,541 |
5 | $7,354,153 | $8,295,830 | $9,331,591 | $10,468,315 | $11,713,211 | $13,073,822 |
6 | $7,538,007 | $8,710,622 | $10,031,460 | $11,515,147 | $13,177,362 | $15,034,895 |
7 | $7,726,457 | $9,146,153 | $10,783,819 | $12,666,661 | $14,824,533 | $17,290,129 |
8 | $7,919,619 | $9,603,460 | $11,592,606 | $13,933,327 | $16,677,599 | $19,883,649 |
9 | $8,117,609 | $10,083,633 | $12,462,051 | $15,326,660 | $18,762,299 | $22,866,196 |
10 | $8,320,550 | $10,587,815 | $13,396,705 | $16,859,326 | $21,107,587 | $26,296,125 |