Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 | $3,800,000 |
1 | $3,895,000 | $3,990,000 | $4,085,000 | $4,180,000 | $4,275,000 | $4,370,000 |
2 | $3,992,375 | $4,189,500 | $4,391,375 | $4,598,000 | $4,809,375 | $5,025,500 |
3 | $4,092,184 | $4,398,975 | $4,720,728 | $5,057,800 | $5,410,547 | $5,779,325 |