Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 |
1 | $4,612,500 | $4,725,000 | $4,837,500 | $4,950,000 | $5,062,500 | $5,175,000 |
2 | $4,727,813 | $4,961,250 | $5,200,313 | $5,445,000 | $5,695,313 | $5,951,250 |
3 | $4,846,008 | $5,209,313 | $5,590,336 | $5,989,500 | $6,407,227 | $6,843,938 |
4 | $4,967,158 | $5,469,778 | $6,009,611 | $6,588,450 | $7,208,130 | $7,870,528 |