Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,300,000 | $7,300,000 | $7,300,000 | $7,300,000 | $7,300,000 | $7,300,000 |
1 | $7,482,500 | $7,665,000 | $7,847,500 | $8,030,000 | $8,212,500 | $8,395,000 |
2 | $7,669,563 | $8,048,250 | $8,436,063 | $8,833,000 | $9,239,063 | $9,654,250 |
3 | $7,861,302 | $8,450,663 | $9,068,767 | $9,716,300 | $10,393,945 | $11,102,388 |