Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,200,000 | $8,200,000 | $8,200,000 | $8,200,000 | $8,200,000 | $8,200,000 |
1 | $8,405,000 | $8,610,000 | $8,815,000 | $9,020,000 | $9,225,000 | $9,430,000 |
2 | $8,615,125 | $9,040,500 | $9,476,125 | $9,922,000 | $10,378,125 | $10,844,500 |
3 | $8,830,503 | $9,492,525 | $10,186,834 | $10,914,200 | $11,675,391 | $12,471,175 |