Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,700,000 | $7,700,000 | $7,700,000 | $7,700,000 | $7,700,000 | $7,700,000 |
1 | $7,892,500 | $8,085,000 | $8,277,500 | $8,470,000 | $8,662,500 | $8,855,000 |
2 | $8,089,813 | $8,489,250 | $8,898,313 | $9,317,000 | $9,745,313 | $10,183,250 |
3 | $8,292,058 | $8,913,713 | $9,565,686 | $10,248,700 | $10,963,477 | $11,710,738 |
4 | $8,499,359 | $9,359,398 | $10,283,112 | $11,273,570 | $12,333,911 | $13,467,348 |
5 | $8,711,843 | $9,827,368 | $11,054,346 | $12,400,927 | $13,875,650 | $15,487,450 |