Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,600,000 | $6,600,000 | $6,600,000 | $6,600,000 | $6,600,000 | $6,600,000 |
1 | $6,765,000 | $6,930,000 | $7,095,000 | $7,260,000 | $7,425,000 | $7,590,000 |
2 | $6,934,125 | $7,276,500 | $7,627,125 | $7,986,000 | $8,353,125 | $8,728,500 |
3 | $7,107,478 | $7,640,325 | $8,199,159 | $8,784,600 | $9,397,266 | $10,037,775 |