Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,800,000 | $5,800,000 | $5,800,000 | $5,800,000 | $5,800,000 | $5,800,000 |
1 | $5,945,000 | $6,090,000 | $6,235,000 | $6,380,000 | $6,525,000 | $6,670,000 |
2 | $6,093,625 | $6,394,500 | $6,702,625 | $7,018,000 | $7,340,625 | $7,670,500 |
3 | $6,245,966 | $6,714,225 | $7,205,322 | $7,719,800 | $8,258,203 | $8,821,075 |
4 | $6,402,115 | $7,049,936 | $7,745,721 | $8,491,780 | $9,290,479 | $10,144,236 |
5 | $6,562,168 | $7,402,433 | $8,326,650 | $9,340,958 | $10,451,788 | $11,665,872 |
6 | $6,726,222 | $7,772,555 | $8,951,149 | $10,275,054 | $11,758,262 | $13,415,752 |
7 | $6,894,377 | $8,161,182 | $9,622,485 | $11,302,559 | $13,228,045 | $15,428,115 |
8 | $7,066,737 | $8,569,242 | $10,344,171 | $12,432,815 | $14,881,550 | $17,742,333 |
9 | $7,243,405 | $8,997,704 | $11,119,984 | $13,676,097 | $16,741,744 | $20,403,682 |
10 | $7,424,490 | $9,447,589 | $11,953,983 | $15,043,706 | $18,834,462 | $23,464,235 |