Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $10,100,000 | $10,100,000 | $10,100,000 | $10,100,000 | $10,100,000 | $10,100,000 |
1 | $10,352,500 | $10,605,000 | $10,857,500 | $11,110,000 | $11,362,500 | $11,615,000 |
2 | $10,611,313 | $11,135,250 | $11,671,813 | $12,221,000 | $12,782,813 | $13,357,250 |
3 | $10,876,595 | $11,692,013 | $12,547,198 | $13,443,100 | $14,380,664 | $15,360,838 |
4 | $11,148,510 | $12,276,613 | $13,488,238 | $14,787,410 | $16,178,247 | $17,664,963 |