Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,400,000 | $5,400,000 | $5,400,000 | $5,400,000 | $5,400,000 | $5,400,000 |
1 | $5,535,000 | $5,670,000 | $5,805,000 | $5,940,000 | $6,075,000 | $6,210,000 |
2 | $5,673,375 | $5,953,500 | $6,240,375 | $6,534,000 | $6,834,375 | $7,141,500 |
3 | $5,815,209 | $6,251,175 | $6,708,403 | $7,187,400 | $7,688,672 | $8,212,725 |
4 | $5,960,590 | $6,563,734 | $7,211,533 | $7,906,140 | $8,649,756 | $9,444,634 |
5 | $6,109,604 | $6,891,920 | $7,752,398 | $8,696,754 | $9,730,975 | $10,861,329 |
6 | $6,262,344 | $7,236,516 | $8,333,828 | $9,566,429 | $10,947,347 | $12,490,528 |
7 | $6,418,903 | $7,598,342 | $8,958,865 | $10,523,072 | $12,315,766 | $14,364,107 |
8 | $6,579,376 | $7,978,259 | $9,630,780 | $11,575,380 | $13,855,236 | $16,518,723 |
9 | $6,743,860 | $8,377,172 | $10,353,089 | $12,732,918 | $15,587,141 | $18,996,532 |
10 | $6,912,457 | $8,796,031 | $11,129,570 | $14,006,209 | $17,535,534 | $21,846,012 |