Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,900,000 | $9,900,000 | $9,900,000 | $9,900,000 | $9,900,000 | $9,900,000 |
1 | $10,147,500 | $10,395,000 | $10,642,500 | $10,890,000 | $11,137,500 | $11,385,000 |
2 | $10,401,188 | $10,914,750 | $11,440,688 | $11,979,000 | $12,529,688 | $13,092,750 |
3 | $10,661,217 | $11,460,488 | $12,298,739 | $13,176,900 | $14,095,898 | $15,056,663 |
4 | $10,927,748 | $12,033,512 | $13,221,144 | $14,494,590 | $15,857,886 | $17,315,162 |