Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 |
1 | $4,715,000 | $4,830,000 | $4,945,000 | $5,060,000 | $5,175,000 | $5,290,000 |
2 | $4,832,875 | $5,071,500 | $5,315,875 | $5,566,000 | $5,821,875 | $6,083,500 |
3 | $4,953,697 | $5,325,075 | $5,714,566 | $6,122,600 | $6,549,609 | $6,996,025 |
4 | $5,077,539 | $5,591,329 | $6,143,158 | $6,734,860 | $7,368,311 | $8,045,429 |