Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,300,000 | $3,300,000 | $3,300,000 | $3,300,000 | $3,300,000 | $3,300,000 |
1 | $3,382,500 | $3,465,000 | $3,547,500 | $3,630,000 | $3,712,500 | $3,795,000 |
2 | $3,467,063 | $3,638,250 | $3,813,563 | $3,993,000 | $4,176,563 | $4,364,250 |
3 | $3,553,739 | $3,820,163 | $4,099,580 | $4,392,300 | $4,698,633 | $5,018,888 |
4 | $3,642,583 | $4,011,171 | $4,407,048 | $4,831,530 | $5,285,962 | $5,771,721 |