Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,100,000 | $2,100,000 | $2,100,000 | $2,100,000 | $2,100,000 | $2,100,000 |
1 | $2,152,500 | $2,205,000 | $2,257,500 | $2,310,000 | $2,362,500 | $2,415,000 |
2 | $2,206,313 | $2,315,250 | $2,426,813 | $2,541,000 | $2,657,813 | $2,777,250 |
3 | $2,261,470 | $2,431,013 | $2,608,823 | $2,795,100 | $2,990,039 | $3,193,838 |
4 | $2,318,007 | $2,552,563 | $2,804,485 | $3,074,610 | $3,363,794 | $3,672,913 |
5 | $2,375,957 | $2,680,191 | $3,014,822 | $3,382,071 | $3,784,268 | $4,223,850 |