Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,700,000 | $2,700,000 | $2,700,000 | $2,700,000 | $2,700,000 | $2,700,000 |
1 | $2,767,500 | $2,835,000 | $2,902,500 | $2,970,000 | $3,037,500 | $3,105,000 |
2 | $2,836,688 | $2,976,750 | $3,120,188 | $3,267,000 | $3,417,188 | $3,570,750 |
3 | $2,907,605 | $3,125,588 | $3,354,202 | $3,593,700 | $3,844,336 | $4,106,363 |