Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,600,000 | $3,600,000 | $3,600,000 | $3,600,000 | $3,600,000 | $3,600,000 |
1 | $3,690,000 | $3,780,000 | $3,870,000 | $3,960,000 | $4,050,000 | $4,140,000 |
2 | $3,782,250 | $3,969,000 | $4,160,250 | $4,356,000 | $4,556,250 | $4,761,000 |
3 | $3,876,806 | $4,167,450 | $4,472,269 | $4,791,600 | $5,125,781 | $5,475,150 |