Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,700,000 | $4,700,000 | $4,700,000 | $4,700,000 | $4,700,000 | $4,700,000 |
1 | $4,817,500 | $4,935,000 | $5,052,500 | $5,170,000 | $5,287,500 | $5,405,000 |
2 | $4,937,938 | $5,181,750 | $5,431,438 | $5,687,000 | $5,948,438 | $6,215,750 |
3 | $5,061,386 | $5,440,838 | $5,838,795 | $6,255,700 | $6,691,992 | $7,148,113 |
4 | $5,187,921 | $5,712,879 | $6,276,705 | $6,881,270 | $7,528,491 | $8,220,329 |
5 | $5,317,619 | $5,998,523 | $6,747,458 | $7,569,397 | $8,469,553 | $9,453,379 |