Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 |
1 | $4,715,000 | $4,830,000 | $4,945,000 | $5,060,000 | $5,175,000 | $5,290,000 |
2 | $4,832,875 | $5,071,500 | $5,315,875 | $5,566,000 | $5,821,875 | $6,083,500 |
3 | $4,953,697 | $5,325,075 | $5,714,566 | $6,122,600 | $6,549,609 | $6,996,025 |
4 | $5,077,539 | $5,591,329 | $6,143,158 | $6,734,860 | $7,368,311 | $8,045,429 |
5 | $5,204,478 | $5,870,895 | $6,603,895 | $7,408,346 | $8,289,349 | $9,252,243 |
6 | $5,334,590 | $6,164,440 | $7,099,187 | $8,149,181 | $9,325,518 | $10,640,080 |
7 | $5,467,954 | $6,472,662 | $7,631,626 | $8,964,099 | $10,491,208 | $12,236,091 |
8 | $5,604,653 | $6,796,295 | $8,203,998 | $9,860,509 | $11,802,609 | $14,071,505 |
9 | $5,744,770 | $7,136,110 | $8,819,298 | $10,846,559 | $13,277,935 | $16,182,231 |
10 | $5,888,389 | $7,492,915 | $9,480,745 | $11,931,215 | $14,937,677 | $18,609,566 |