Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,300,000 | $9,300,000 | $9,300,000 | $9,300,000 | $9,300,000 | $9,300,000 |
1 | $9,532,500 | $9,765,000 | $9,997,500 | $10,230,000 | $10,462,500 | $10,695,000 |
2 | $9,770,813 | $10,253,250 | $10,747,313 | $11,253,000 | $11,770,313 | $12,299,250 |
3 | $10,015,083 | $10,765,913 | $11,553,361 | $12,378,300 | $13,241,602 | $14,144,138 |
4 | $10,265,460 | $11,304,208 | $12,419,863 | $13,616,130 | $14,896,802 | $16,265,758 |