Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,900,000 | $4,900,000 | $4,900,000 | $4,900,000 | $4,900,000 | $4,900,000 |
1 | $5,022,500 | $5,145,000 | $5,267,500 | $5,390,000 | $5,512,500 | $5,635,000 |
2 | $5,148,063 | $5,402,250 | $5,662,563 | $5,929,000 | $6,201,563 | $6,480,250 |
3 | $5,276,764 | $5,672,363 | $6,087,255 | $6,521,900 | $6,976,758 | $7,452,288 |
4 | $5,408,683 | $5,955,981 | $6,543,799 | $7,174,090 | $7,848,853 | $8,570,131 |
5 | $5,543,900 | $6,253,780 | $7,034,584 | $7,891,499 | $8,829,959 | $9,855,650 |
6 | $5,682,498 | $6,566,469 | $7,562,177 | $8,680,649 | $9,933,704 | $11,333,998 |
7 | $5,824,560 | $6,894,792 | $8,129,341 | $9,548,714 | $11,175,417 | $13,034,097 |
8 | $5,970,174 | $7,239,532 | $8,739,041 | $10,503,585 | $12,572,344 | $14,989,212 |
9 | $6,119,429 | $7,601,508 | $9,394,469 | $11,553,944 | $14,143,887 | $17,237,594 |
10 | $6,272,414 | $7,981,584 | $10,099,055 | $12,709,338 | $15,911,873 | $19,823,233 |