Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,700,000 | $3,700,000 | $3,700,000 | $3,700,000 | $3,700,000 | $3,700,000 |
1 | $3,792,500 | $3,885,000 | $3,977,500 | $4,070,000 | $4,162,500 | $4,255,000 |
2 | $3,887,313 | $4,079,250 | $4,275,813 | $4,477,000 | $4,682,813 | $4,893,250 |
3 | $3,984,495 | $4,283,213 | $4,596,498 | $4,924,700 | $5,268,164 | $5,627,238 |
4 | $4,084,108 | $4,497,373 | $4,941,236 | $5,417,170 | $5,926,685 | $6,471,323 |
5 | $4,186,210 | $4,722,242 | $5,311,829 | $5,958,887 | $6,667,520 | $7,442,022 |