Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,400,000 | $3,400,000 | $3,400,000 | $3,400,000 | $3,400,000 | $3,400,000 |
1 | $3,485,000 | $3,570,000 | $3,655,000 | $3,740,000 | $3,825,000 | $3,910,000 |
2 | $3,572,125 | $3,748,500 | $3,929,125 | $4,114,000 | $4,303,125 | $4,496,500 |
3 | $3,661,428 | $3,935,925 | $4,223,809 | $4,525,400 | $4,841,016 | $5,170,975 |