Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,200,000 | $8,200,000 | $8,200,000 | $8,200,000 | $8,200,000 | $8,200,000 |
1 | $8,405,000 | $8,610,000 | $8,815,000 | $9,020,000 | $9,225,000 | $9,430,000 |
2 | $8,615,125 | $9,040,500 | $9,476,125 | $9,922,000 | $10,378,125 | $10,844,500 |
3 | $8,830,503 | $9,492,525 | $10,186,834 | $10,914,200 | $11,675,391 | $12,471,175 |
4 | $9,051,266 | $9,967,151 | $10,950,847 | $12,005,620 | $13,134,814 | $14,341,851 |
5 | $9,277,547 | $10,465,509 | $11,772,160 | $13,206,182 | $14,776,666 | $16,493,129 |