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 |
4 | $3,973,726 | $4,375,823 | $4,807,689 | $5,270,760 | $5,766,504 | $6,296,423 |
5 | $4,073,070 | $4,594,614 | $5,168,266 | $5,797,836 | $6,487,317 | $7,240,886 |