Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 |
1 | $3,075,000 | $3,150,000 | $3,225,000 | $3,300,000 | $3,375,000 | $3,450,000 |
2 | $3,151,875 | $3,307,500 | $3,466,875 | $3,630,000 | $3,796,875 | $3,967,500 |
3 | $3,230,672 | $3,472,875 | $3,726,891 | $3,993,000 | $4,271,484 | $4,562,625 |
4 | $3,311,439 | $3,646,519 | $4,006,407 | $4,392,300 | $4,805,420 | $5,247,019 |