Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,100,000 | $6,100,000 | $6,100,000 | $6,100,000 | $6,100,000 | $6,100,000 |
1 | $6,252,500 | $6,405,000 | $6,557,500 | $6,710,000 | $6,862,500 | $7,015,000 |
2 | $6,408,813 | $6,725,250 | $7,049,313 | $7,381,000 | $7,720,313 | $8,067,250 |
3 | $6,569,033 | $7,061,513 | $7,578,011 | $8,119,100 | $8,685,352 | $9,277,338 |