Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,800,000 | $2,800,000 | $2,800,000 | $2,800,000 | $2,800,000 | $2,800,000 |
1 | $2,870,000 | $2,940,000 | $3,010,000 | $3,080,000 | $3,150,000 | $3,220,000 |
2 | $2,941,750 | $3,087,000 | $3,235,750 | $3,388,000 | $3,543,750 | $3,703,000 |
3 | $3,015,294 | $3,241,350 | $3,478,431 | $3,726,800 | $3,986,719 | $4,258,450 |
4 | $3,090,676 | $3,403,418 | $3,739,314 | $4,099,480 | $4,485,059 | $4,897,218 |
5 | $3,167,943 | $3,573,588 | $4,019,762 | $4,509,428 | $5,045,691 | $5,631,800 |