Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 | $2,300,000 |
1 | $2,357,500 | $2,415,000 | $2,472,500 | $2,530,000 | $2,587,500 | $2,645,000 |
2 | $2,416,438 | $2,535,750 | $2,657,938 | $2,783,000 | $2,910,938 | $3,041,750 |
3 | $2,476,848 | $2,662,538 | $2,857,283 | $3,061,300 | $3,274,805 | $3,498,013 |
4 | $2,538,770 | $2,795,664 | $3,071,579 | $3,367,430 | $3,684,155 | $4,022,714 |