Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,200,000 | $4,200,000 | $4,200,000 | $4,200,000 | $4,200,000 | $4,200,000 |
1 | $4,305,000 | $4,410,000 | $4,515,000 | $4,620,000 | $4,725,000 | $4,830,000 |
2 | $4,412,625 | $4,630,500 | $4,853,625 | $5,082,000 | $5,315,625 | $5,554,500 |
3 | $4,522,941 | $4,862,025 | $5,217,647 | $5,590,200 | $5,980,078 | $6,387,675 |
4 | $4,636,014 | $5,105,126 | $5,608,970 | $6,149,220 | $6,727,588 | $7,345,826 |
5 | $4,751,914 | $5,360,383 | $6,029,643 | $6,764,142 | $7,568,536 | $8,447,700 |