Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,400,000 | $5,400,000 | $5,400,000 | $5,400,000 | $5,400,000 | $5,400,000 |
1 | $5,535,000 | $5,670,000 | $5,805,000 | $5,940,000 | $6,075,000 | $6,210,000 |
2 | $5,673,375 | $5,953,500 | $6,240,375 | $6,534,000 | $6,834,375 | $7,141,500 |
3 | $5,815,209 | $6,251,175 | $6,708,403 | $7,187,400 | $7,688,672 | $8,212,725 |