Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,800,000 | $9,800,000 | $9,800,000 | $9,800,000 | $9,800,000 | $9,800,000 |
1 | $10,045,000 | $10,290,000 | $10,535,000 | $10,780,000 | $11,025,000 | $11,270,000 |
2 | $10,296,125 | $10,804,500 | $11,325,125 | $11,858,000 | $12,403,125 | $12,960,500 |
3 | $10,553,528 | $11,344,725 | $12,174,509 | $13,043,800 | $13,953,516 | $14,904,575 |
4 | $10,817,366 | $11,911,961 | $13,087,598 | $14,348,180 | $15,697,705 | $17,140,261 |
5 | $11,087,800 | $12,507,559 | $14,069,167 | $15,782,998 | $17,659,918 | $19,711,300 |
6 | $11,364,995 | $13,132,937 | $15,124,355 | $17,361,298 | $19,867,408 | $22,667,996 |
7 | $11,649,120 | $13,789,584 | $16,258,682 | $19,097,428 | $22,350,834 | $26,068,195 |
8 | $11,940,348 | $14,479,063 | $17,478,083 | $21,007,170 | $25,144,688 | $29,978,424 |
9 | $12,238,857 | $15,203,017 | $18,788,939 | $23,107,887 | $28,287,774 | $34,475,188 |
10 | $12,544,829 | $15,963,167 | $20,198,109 | $25,418,676 | $31,823,746 | $39,646,466 |