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 |