Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,900,000 | $4,900,000 | $4,900,000 | $4,900,000 | $4,900,000 | $4,900,000 |
1 | $5,022,500 | $5,145,000 | $5,267,500 | $5,390,000 | $5,512,500 | $5,635,000 |
2 | $5,148,063 | $5,402,250 | $5,662,563 | $5,929,000 | $6,201,563 | $6,480,250 |
3 | $5,276,764 | $5,672,363 | $6,087,255 | $6,521,900 | $6,976,758 | $7,452,288 |
4 | $5,408,683 | $5,955,981 | $6,543,799 | $7,174,090 | $7,848,853 | $8,570,131 |