Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 |
1 | $4,612,500 | $4,725,000 | $4,837,500 | $4,950,000 | $5,062,500 | $5,175,000 |
2 | $4,727,813 | $4,961,250 | $5,200,313 | $5,445,000 | $5,695,313 | $5,951,250 |
3 | $4,846,008 | $5,209,313 | $5,590,336 | $5,989,500 | $6,407,227 | $6,843,938 |
4 | $4,967,158 | $5,469,778 | $6,009,611 | $6,588,450 | $7,208,130 | $7,870,528 |
5 | $5,091,337 | $5,743,267 | $6,460,332 | $7,247,295 | $8,109,146 | $9,051,107 |
6 | $5,218,620 | $6,030,430 | $6,944,857 | $7,972,025 | $9,122,789 | $10,408,773 |
7 | $5,349,086 | $6,331,952 | $7,465,721 | $8,769,227 | $10,263,138 | $11,970,089 |
8 | $5,482,813 | $6,648,549 | $8,025,650 | $9,646,150 | $11,546,030 | $13,765,603 |
9 | $5,619,883 | $6,980,977 | $8,627,574 | $10,610,765 | $12,989,284 | $15,830,443 |
10 | $5,760,380 | $7,330,026 | $9,274,642 | $11,671,841 | $14,612,945 | $18,205,010 |