Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,700,000 | $9,700,000 | $9,700,000 | $9,700,000 | $9,700,000 | $9,700,000 |
1 | $9,942,500 | $10,185,000 | $10,427,500 | $10,670,000 | $10,912,500 | $11,155,000 |
2 | $10,191,063 | $10,694,250 | $11,209,563 | $11,737,000 | $12,276,563 | $12,828,250 |
3 | $10,445,839 | $11,228,963 | $12,050,280 | $12,910,700 | $13,811,133 | $14,752,488 |