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 |
4 | $3,532,201 | $3,889,620 | $4,273,501 | $4,685,120 | $5,125,781 | $5,596,820 |
5 | $3,620,506 | $4,084,101 | $4,594,014 | $5,153,632 | $5,766,504 | $6,436,343 |