Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,600,000 | $5,600,000 | $5,600,000 | $5,600,000 | $5,600,000 | $5,600,000 |
1 | $5,740,000 | $5,880,000 | $6,020,000 | $6,160,000 | $6,300,000 | $6,440,000 |
2 | $5,883,500 | $6,174,000 | $6,471,500 | $6,776,000 | $7,087,500 | $7,406,000 |
3 | $6,030,588 | $6,482,700 | $6,956,863 | $7,453,600 | $7,973,438 | $8,516,900 |
4 | $6,181,352 | $6,806,835 | $7,478,627 | $8,198,960 | $8,970,117 | $9,794,435 |
5 | $6,335,886 | $7,147,177 | $8,039,524 | $9,018,856 | $10,091,382 | $11,263,600 |