Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,600,000 | $7,600,000 | $7,600,000 | $7,600,000 | $7,600,000 | $7,600,000 |
1 | $7,790,000 | $7,980,000 | $8,170,000 | $8,360,000 | $8,550,000 | $8,740,000 |
2 | $7,984,750 | $8,379,000 | $8,782,750 | $9,196,000 | $9,618,750 | $10,051,000 |
3 | $8,184,369 | $8,797,950 | $9,441,456 | $10,115,600 | $10,821,094 | $11,558,650 |
4 | $8,388,978 | $9,237,848 | $10,149,565 | $11,127,160 | $12,173,730 | $13,292,448 |