Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 |
1 | $5,330,000 | $5,460,000 | $5,590,000 | $5,720,000 | $5,850,000 | $5,980,000 |
2 | $5,463,250 | $5,733,000 | $6,009,250 | $6,292,000 | $6,581,250 | $6,877,000 |
3 | $5,599,831 | $6,019,650 | $6,459,944 | $6,921,200 | $7,403,906 | $7,908,550 |
4 | $5,739,827 | $6,320,633 | $6,944,440 | $7,613,320 | $8,329,395 | $9,094,833 |