Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 |
1 | $4,920,000 | $5,040,000 | $5,160,000 | $5,280,000 | $5,400,000 | $5,520,000 |
2 | $5,043,000 | $5,292,000 | $5,547,000 | $5,808,000 | $6,075,000 | $6,348,000 |
3 | $5,169,075 | $5,556,600 | $5,963,025 | $6,388,800 | $6,834,375 | $7,300,200 |
4 | $5,298,302 | $5,834,430 | $6,410,252 | $7,027,680 | $7,688,672 | $8,395,230 |
5 | $5,430,759 | $6,126,152 | $6,891,021 | $7,730,448 | $8,649,756 | $9,654,515 |
6 | $5,566,528 | $6,432,459 | $7,407,847 | $8,503,493 | $9,730,975 | $11,102,692 |
7 | $5,705,692 | $6,754,082 | $7,963,436 | $9,353,842 | $10,947,347 | $12,768,095 |
8 | $5,848,334 | $7,091,786 | $8,560,694 | $10,289,226 | $12,315,766 | $14,683,310 |
9 | $5,994,542 | $7,446,375 | $9,202,746 | $11,318,149 | $13,855,236 | $16,885,806 |
10 | $6,144,406 | $7,818,694 | $9,892,951 | $12,449,964 | $15,587,141 | $19,418,677 |