Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,200,000 | $3,200,000 | $3,200,000 | $3,200,000 | $3,200,000 | $3,200,000 |
1 | $3,280,000 | $3,360,000 | $3,440,000 | $3,520,000 | $3,600,000 | $3,680,000 |
2 | $3,362,000 | $3,528,000 | $3,698,000 | $3,872,000 | $4,050,000 | $4,232,000 |
3 | $3,446,050 | $3,704,400 | $3,975,350 | $4,259,200 | $4,556,250 | $4,866,800 |