Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,100,000 | $7,100,000 | $7,100,000 | $7,100,000 | $7,100,000 | $7,100,000 |
1 | $7,277,500 | $7,455,000 | $7,632,500 | $7,810,000 | $7,987,500 | $8,165,000 |
2 | $7,459,438 | $7,827,750 | $8,204,938 | $8,591,000 | $8,985,938 | $9,389,750 |
3 | $7,645,923 | $8,219,138 | $8,820,308 | $9,450,100 | $10,109,180 | $10,798,213 |