Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,100,000 | $5,100,000 | $5,100,000 | $5,100,000 | $5,100,000 | $5,100,000 |
1 | $5,227,500 | $5,355,000 | $5,482,500 | $5,610,000 | $5,737,500 | $5,865,000 |
2 | $5,358,188 | $5,622,750 | $5,893,688 | $6,171,000 | $6,454,688 | $6,744,750 |
3 | $5,492,142 | $5,903,888 | $6,335,714 | $6,788,100 | $7,261,523 | $7,756,463 |
4 | $5,629,446 | $6,199,082 | $6,810,893 | $7,466,910 | $8,169,214 | $8,919,932 |
5 | $5,770,182 | $6,509,036 | $7,321,710 | $8,213,601 | $9,190,366 | $10,257,922 |
6 | $5,914,436 | $6,834,488 | $7,870,838 | $9,034,961 | $10,339,161 | $11,796,610 |
7 | $6,062,297 | $7,176,212 | $8,461,151 | $9,938,457 | $11,631,556 | $13,566,101 |
8 | $6,213,855 | $7,535,023 | $9,095,737 | $10,932,303 | $13,085,501 | $15,601,017 |
9 | $6,369,201 | $7,911,774 | $9,777,917 | $12,025,533 | $14,721,189 | $17,941,169 |
10 | $6,528,431 | $8,307,363 | $10,511,261 | $13,228,087 | $16,561,337 | $20,632,344 |
11 | $6,691,642 | $8,722,731 | $11,299,606 | $14,550,895 | $18,631,504 | $23,727,196 |
12 | $6,858,933 | $9,158,867 | $12,147,076 | $16,005,985 | $20,960,442 | $27,286,276 |
13 | $7,030,406 | $9,616,811 | $13,058,107 | $17,606,583 | $23,580,498 | $31,379,217 |
14 | $7,206,166 | $10,097,651 | $14,037,465 | $19,367,242 | $26,528,060 | $36,086,099 |
15 | $7,386,321 | $10,602,534 | $15,090,274 | $21,303,966 | $29,844,067 | $41,499,014 |