Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 |
1 | $5,330,000 | $5,460,000 | $5,590,000 | $5,720,000 | $5,850,000 | $5,980,000 |
2 | $5,463,250 | $5,733,000 | $6,009,250 | $6,292,000 | $6,581,250 | $6,877,000 |
3 | $5,599,831 | $6,019,650 | $6,459,944 | $6,921,200 | $7,403,906 | $7,908,550 |
4 | $5,739,827 | $6,320,633 | $6,944,440 | $7,613,320 | $8,329,395 | $9,094,833 |
5 | $5,883,323 | $6,636,664 | $7,465,272 | $8,374,652 | $9,370,569 | $10,459,057 |
6 | $6,030,406 | $6,968,497 | $8,025,168 | $9,212,117 | $10,541,890 | $12,027,916 |
7 | $6,181,166 | $7,316,922 | $8,627,056 | $10,133,329 | $11,859,626 | $13,832,103 |
8 | $6,335,695 | $7,682,768 | $9,274,085 | $11,146,662 | $13,342,079 | $15,906,919 |
9 | $6,494,087 | $8,066,907 | $9,969,641 | $12,261,328 | $15,009,839 | $18,292,957 |
10 | $6,656,440 | $8,470,252 | $10,717,364 | $13,487,461 | $16,886,069 | $21,036,900 |