Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,600,000 | $8,600,000 | $8,600,000 | $8,600,000 | $8,600,000 | $8,600,000 |
1 | $8,815,000 | $9,030,000 | $9,245,000 | $9,460,000 | $9,675,000 | $9,890,000 |
2 | $9,035,375 | $9,481,500 | $9,938,375 | $10,406,000 | $10,884,375 | $11,373,500 |
3 | $9,261,259 | $9,955,575 | $10,683,753 | $11,446,600 | $12,244,922 | $13,079,525 |
4 | $9,492,791 | $10,453,354 | $11,485,035 | $12,591,260 | $13,775,537 | $15,041,454 |