Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 |
1 | $4,100,000 | $4,200,000 | $4,300,000 | $4,400,000 | $4,500,000 | $4,600,000 |
2 | $4,202,500 | $4,410,000 | $4,622,500 | $4,840,000 | $5,062,500 | $5,290,000 |
3 | $4,307,563 | $4,630,500 | $4,969,188 | $5,324,000 | $5,695,313 | $6,083,500 |