Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,300,000 | $8,300,000 | $8,300,000 | $8,300,000 | $8,300,000 | $8,300,000 |
1 | $8,507,500 | $8,715,000 | $8,922,500 | $9,130,000 | $9,337,500 | $9,545,000 |
2 | $8,720,188 | $9,150,750 | $9,591,688 | $10,043,000 | $10,504,688 | $10,976,750 |
3 | $8,938,192 | $9,608,288 | $10,311,064 | $11,047,300 | $11,817,773 | $12,623,263 |
4 | $9,161,647 | $10,088,702 | $11,084,394 | $12,152,030 | $13,294,995 | $14,516,752 |
5 | $9,390,688 | $10,593,137 | $11,915,723 | $13,367,233 | $14,956,870 | $16,694,265 |