Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 |
1 | $3,587,500 | $3,675,000 | $3,762,500 | $3,850,000 | $3,937,500 | $4,025,000 |
2 | $3,677,188 | $3,858,750 | $4,044,688 | $4,235,000 | $4,429,688 | $4,628,750 |
3 | $3,769,117 | $4,051,688 | $4,348,039 | $4,658,500 | $4,983,398 | $5,323,063 |
4 | $3,863,345 | $4,254,272 | $4,674,142 | $5,124,350 | $5,606,323 | $6,121,522 |
5 | $3,959,929 | $4,466,985 | $5,024,703 | $5,636,785 | $6,307,114 | $7,039,750 |