Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,800,000 | $5,800,000 | $5,800,000 | $5,800,000 | $5,800,000 | $5,800,000 |
1 | $5,945,000 | $6,090,000 | $6,235,000 | $6,380,000 | $6,525,000 | $6,670,000 |
2 | $6,093,625 | $6,394,500 | $6,702,625 | $7,018,000 | $7,340,625 | $7,670,500 |
3 | $6,245,966 | $6,714,225 | $7,205,322 | $7,719,800 | $8,258,203 | $8,821,075 |