Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $10,200,000 | $10,200,000 | $10,200,000 | $10,200,000 | $10,200,000 | $10,200,000 |
1 | $10,455,000 | $10,710,000 | $10,965,000 | $11,220,000 | $11,475,000 | $11,730,000 |
2 | $10,716,375 | $11,245,500 | $11,787,375 | $12,342,000 | $12,909,375 | $13,489,500 |
3 | $10,984,284 | $11,807,775 | $12,671,428 | $13,576,200 | $14,523,047 | $15,512,925 |