Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 |
1 | $5,637,500 | $5,775,000 | $5,912,500 | $6,050,000 | $6,187,500 | $6,325,000 |
2 | $5,778,438 | $6,063,750 | $6,355,938 | $6,655,000 | $6,960,938 | $7,273,750 |
3 | $5,922,898 | $6,366,938 | $6,832,633 | $7,320,500 | $7,831,055 | $8,364,813 |
4 | $6,070,971 | $6,685,284 | $7,345,080 | $8,052,550 | $8,809,937 | $9,619,534 |