Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,600,000 | $9,600,000 | $9,600,000 | $9,600,000 | $9,600,000 | $9,600,000 |
1 | $9,840,000 | $10,080,000 | $10,320,000 | $10,560,000 | $10,800,000 | $11,040,000 |
2 | $10,086,000 | $10,584,000 | $11,094,000 | $11,616,000 | $12,150,000 | $12,696,000 |
3 | $10,338,150 | $11,113,200 | $11,926,050 | $12,777,600 | $13,668,750 | $14,600,400 |
4 | $10,596,604 | $11,668,860 | $12,820,504 | $14,055,360 | $15,377,344 | $16,790,460 |