Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,700,000 | $5,700,000 | $5,700,000 | $5,700,000 | $5,700,000 | $5,700,000 |
1 | $5,842,500 | $5,985,000 | $6,127,500 | $6,270,000 | $6,412,500 | $6,555,000 |
2 | $5,988,563 | $6,284,250 | $6,587,063 | $6,897,000 | $7,214,063 | $7,538,250 |
3 | $6,138,277 | $6,598,463 | $7,081,092 | $7,586,700 | $8,115,820 | $8,668,988 |
4 | $6,291,733 | $6,928,386 | $7,612,174 | $8,345,370 | $9,130,298 | $9,969,336 |