Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,900,000 | $8,900,000 | $8,900,000 | $8,900,000 | $8,900,000 | $8,900,000 |
1 | $9,122,500 | $9,345,000 | $9,567,500 | $9,790,000 | $10,012,500 | $10,235,000 |
2 | $9,350,563 | $9,812,250 | $10,285,063 | $10,769,000 | $11,264,063 | $11,770,250 |
3 | $9,584,327 | $10,302,863 | $11,056,442 | $11,845,900 | $12,672,070 | $13,535,788 |
4 | $9,823,935 | $10,818,006 | $11,885,675 | $13,030,490 | $14,256,079 | $15,566,156 |
5 | $10,069,533 | $11,358,906 | $12,777,101 | $14,333,539 | $16,038,089 | $17,901,079 |