Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 | $7,200,000 |
1 | $7,380,000 | $7,560,000 | $7,740,000 | $7,920,000 | $8,100,000 | $8,280,000 |
2 | $7,564,500 | $7,938,000 | $8,320,500 | $8,712,000 | $9,112,500 | $9,522,000 |
3 | $7,753,613 | $8,334,900 | $8,944,538 | $9,583,200 | $10,251,563 | $10,950,300 |
4 | $7,947,453 | $8,751,645 | $9,615,378 | $10,541,520 | $11,533,008 | $12,592,845 |
5 | $8,146,139 | $9,189,227 | $10,336,531 | $11,595,672 | $12,974,634 | $14,481,772 |