Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,100,000 | $3,100,000 | $3,100,000 | $3,100,000 | $3,100,000 | $3,100,000 |
1 | $3,177,500 | $3,255,000 | $3,332,500 | $3,410,000 | $3,487,500 | $3,565,000 |
2 | $3,256,938 | $3,417,750 | $3,582,438 | $3,751,000 | $3,923,438 | $4,099,750 |
3 | $3,338,361 | $3,588,638 | $3,851,120 | $4,126,100 | $4,413,867 | $4,714,713 |
4 | $3,421,820 | $3,768,069 | $4,139,954 | $4,538,710 | $4,965,601 | $5,421,919 |