Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,200,000 | $6,200,000 | $6,200,000 | $6,200,000 | $6,200,000 | $6,200,000 |
1 | $6,355,000 | $6,510,000 | $6,665,000 | $6,820,000 | $6,975,000 | $7,130,000 |
2 | $6,513,875 | $6,835,500 | $7,164,875 | $7,502,000 | $7,846,875 | $8,199,500 |
3 | $6,676,722 | $7,177,275 | $7,702,241 | $8,252,200 | $8,827,734 | $9,429,425 |