Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,400,000 | $7,400,000 | $7,400,000 | $7,400,000 | $7,400,000 | $7,400,000 |
1 | $7,585,000 | $7,770,000 | $7,955,000 | $8,140,000 | $8,325,000 | $8,510,000 |
2 | $7,774,625 | $8,158,500 | $8,551,625 | $8,954,000 | $9,365,625 | $9,786,500 |
3 | $7,968,991 | $8,566,425 | $9,192,997 | $9,849,400 | $10,536,328 | $11,254,475 |