Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,100,000 | $9,100,000 | $9,100,000 | $9,100,000 | $9,100,000 | $9,100,000 |
1 | $9,327,500 | $9,555,000 | $9,782,500 | $10,010,000 | $10,237,500 | $10,465,000 |
2 | $9,560,688 | $10,032,750 | $10,516,188 | $11,011,000 | $11,517,188 | $12,034,750 |
3 | $9,799,705 | $10,534,388 | $11,304,902 | $12,112,100 | $12,956,836 | $13,839,963 |