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 |