Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 |
1 | $8,200,000 | $8,400,000 | $8,600,000 | $8,800,000 | $9,000,000 | $9,200,000 |
2 | $8,405,000 | $8,820,000 | $9,245,000 | $9,680,000 | $10,125,000 | $10,580,000 |
3 | $8,615,125 | $9,261,000 | $9,938,375 | $10,648,000 | $11,390,625 | $12,167,000 |