Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,400,000 | $8,400,000 | $8,400,000 | $8,400,000 | $8,400,000 | $8,400,000 |
1 | $8,610,000 | $8,820,000 | $9,030,000 | $9,240,000 | $9,450,000 | $9,660,000 |
2 | $8,825,250 | $9,261,000 | $9,707,250 | $10,164,000 | $10,631,250 | $11,109,000 |
3 | $9,045,881 | $9,724,050 | $10,435,294 | $11,180,400 | $11,960,156 | $12,775,350 |