Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,800,000 | $7,800,000 | $7,800,000 | $7,800,000 | $7,800,000 | $7,800,000 |
1 | $7,995,000 | $8,190,000 | $8,385,000 | $8,580,000 | $8,775,000 | $8,970,000 |
2 | $8,194,875 | $8,599,500 | $9,013,875 | $9,438,000 | $9,871,875 | $10,315,500 |
3 | $8,399,747 | $9,029,475 | $9,689,916 | $10,381,800 | $11,105,859 | $11,862,825 |