Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,100,000 | $8,100,000 | $8,100,000 | $8,100,000 | $8,100,000 | $8,100,000 |
1 | $8,302,500 | $8,505,000 | $8,707,500 | $8,910,000 | $9,112,500 | $9,315,000 |
2 | $8,510,063 | $8,930,250 | $9,360,563 | $9,801,000 | $10,251,563 | $10,712,250 |
3 | $8,722,814 | $9,376,763 | $10,062,605 | $10,781,100 | $11,533,008 | $12,319,088 |
4 | $8,940,884 | $9,845,601 | $10,817,300 | $11,859,210 | $12,974,634 | $14,166,951 |