Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 | $4,800,000 |
1 | $4,920,000 | $5,040,000 | $5,160,000 | $5,280,000 | $5,400,000 | $5,520,000 |
2 | $5,043,000 | $5,292,000 | $5,547,000 | $5,808,000 | $6,075,000 | $6,348,000 |
3 | $5,169,075 | $5,556,600 | $5,963,025 | $6,388,800 | $6,834,375 | $7,300,200 |