Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 |
1 | $9,020,000 | $9,240,000 | $9,460,000 | $9,680,000 | $9,900,000 | $10,120,000 |
2 | $9,245,500 | $9,702,000 | $10,169,500 | $10,648,000 | $11,137,500 | $11,638,000 |
3 | $9,476,638 | $10,187,100 | $10,932,213 | $11,712,800 | $12,529,688 | $13,383,700 |
4 | $9,713,553 | $10,696,455 | $11,752,128 | $12,884,080 | $14,095,898 | $15,391,255 |
5 | $9,956,392 | $11,231,278 | $12,633,538 | $14,172,488 | $15,857,886 | $17,699,943 |