Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,700,000 | $8,700,000 | $8,700,000 | $8,700,000 | $8,700,000 | $8,700,000 |
1 | $8,917,500 | $9,135,000 | $9,352,500 | $9,570,000 | $9,787,500 | $10,005,000 |
2 | $9,140,438 | $9,591,750 | $10,053,938 | $10,527,000 | $11,010,938 | $11,505,750 |
3 | $9,368,948 | $10,071,338 | $10,807,983 | $11,579,700 | $12,387,305 | $13,231,613 |
4 | $9,603,172 | $10,574,904 | $11,618,582 | $12,737,670 | $13,935,718 | $15,216,354 |