Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,400,000 | $8,400,000 | $8,400,000 | $8,400,000 | $8,400,000 | $8,400,000 |
1 | $8,610,000 | $8,820,000 | $9,030,000 | $9,240,000 | $9,450,000 | $9,660,000 |
2 | $8,825,250 | $9,261,000 | $9,707,250 | $10,164,000 | $10,631,250 | $11,109,000 |
3 | $9,045,881 | $9,724,050 | $10,435,294 | $11,180,400 | $11,960,156 | $12,775,350 |
4 | $9,272,028 | $10,210,253 | $11,217,941 | $12,298,440 | $13,455,176 | $14,691,653 |
5 | $9,503,829 | $10,720,765 | $12,059,286 | $13,528,284 | $15,137,073 | $16,895,400 |
6 | $9,741,425 | $11,256,803 | $12,963,733 | $14,881,112 | $17,029,207 | $19,429,710 |
7 | $9,984,960 | $11,819,644 | $13,936,013 | $16,369,224 | $19,157,858 | $22,344,167 |
8 | $10,234,584 | $12,410,626 | $14,981,214 | $18,006,146 | $21,552,590 | $25,695,792 |
9 | $10,490,449 | $13,031,157 | $16,104,805 | $19,806,761 | $24,246,664 | $29,550,161 |
10 | $10,752,710 | $13,682,715 | $17,312,665 | $21,787,437 | $27,277,497 | $33,982,685 |