Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,900,000 | $3,900,000 | $3,900,000 | $3,900,000 | $3,900,000 | $3,900,000 |
1 | $3,997,500 | $4,095,000 | $4,192,500 | $4,290,000 | $4,387,500 | $4,485,000 |
2 | $4,097,438 | $4,299,750 | $4,506,938 | $4,719,000 | $4,935,938 | $5,157,750 |
3 | $4,199,873 | $4,514,738 | $4,844,958 | $5,190,900 | $5,552,930 | $5,931,413 |
4 | $4,304,870 | $4,740,474 | $5,208,330 | $5,709,990 | $6,247,046 | $6,821,124 |