Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,900,000 | $6,900,000 | $6,900,000 | $6,900,000 | $6,900,000 | $6,900,000 |
1 | $7,072,500 | $7,245,000 | $7,417,500 | $7,590,000 | $7,762,500 | $7,935,000 |
2 | $7,249,313 | $7,607,250 | $7,973,813 | $8,349,000 | $8,732,813 | $9,125,250 |
3 | $7,430,545 | $7,987,613 | $8,571,848 | $9,183,900 | $9,824,414 | $10,494,038 |