Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,300,000 | $4,300,000 | $4,300,000 | $4,300,000 | $4,300,000 | $4,300,000 |
1 | $4,407,500 | $4,515,000 | $4,622,500 | $4,730,000 | $4,837,500 | $4,945,000 |
2 | $4,517,688 | $4,740,750 | $4,969,188 | $5,203,000 | $5,442,188 | $5,686,750 |
3 | $4,630,630 | $4,977,788 | $5,341,877 | $5,723,300 | $6,122,461 | $6,539,763 |
4 | $4,746,395 | $5,226,677 | $5,742,517 | $6,295,630 | $6,887,769 | $7,520,727 |
5 | $4,865,055 | $5,488,011 | $6,173,206 | $6,925,193 | $7,748,740 | $8,648,836 |