Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,900,000 | $7,900,000 | $7,900,000 | $7,900,000 | $7,900,000 | $7,900,000 |
1 | $8,097,500 | $8,295,000 | $8,492,500 | $8,690,000 | $8,887,500 | $9,085,000 |
2 | $8,299,938 | $8,709,750 | $9,129,438 | $9,559,000 | $9,998,438 | $10,447,750 |
3 | $8,507,436 | $9,145,238 | $9,814,145 | $10,514,900 | $11,248,242 | $12,014,913 |
4 | $8,720,122 | $9,602,499 | $10,550,206 | $11,566,390 | $12,654,272 | $13,817,149 |