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 |