Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,700,000 | $7,700,000 | $7,700,000 | $7,700,000 | $7,700,000 | $7,700,000 |
1 | $7,892,500 | $8,085,000 | $8,277,500 | $8,470,000 | $8,662,500 | $8,855,000 |
2 | $8,089,813 | $8,489,250 | $8,898,313 | $9,317,000 | $9,745,313 | $10,183,250 |
3 | $8,292,058 | $8,913,713 | $9,565,686 | $10,248,700 | $10,963,477 | $11,710,738 |