Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,200,000 | $9,200,000 | $9,200,000 | $9,200,000 | $9,200,000 | $9,200,000 |
1 | $9,430,000 | $9,660,000 | $9,890,000 | $10,120,000 | $10,350,000 | $10,580,000 |
2 | $9,665,750 | $10,143,000 | $10,631,750 | $11,132,000 | $11,643,750 | $12,167,000 |