Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 |
1 | $10,250,000 | $10,500,000 | $10,750,000 | $11,000,000 | $11,250,000 | $11,500,000 |
2 | $10,506,250 | $11,025,000 | $11,556,250 | $12,100,000 | $12,656,250 | $13,225,000 |
3 | $10,768,906 | $11,576,250 | $12,422,969 | $13,310,000 | $14,238,281 | $15,208,750 |
4 | $11,038,129 | $12,155,063 | $13,354,691 | $14,641,000 | $16,018,066 | $17,490,063 |
5 | $11,314,082 | $12,762,816 | $14,356,293 | $16,105,100 | $18,020,325 | $20,113,572 |
6 | $11,596,934 | $13,400,956 | $15,433,015 | $17,715,610 | $20,272,865 | $23,130,608 |
7 | $11,886,858 | $14,071,004 | $16,590,491 | $19,487,171 | $22,806,973 | $26,600,199 |
8 | $12,184,029 | $14,774,554 | $17,834,778 | $21,435,888 | $25,657,845 | $30,590,229 |
9 | $12,488,630 | $15,513,282 | $19,172,387 | $23,579,477 | $28,865,076 | $35,178,763 |
10 | $12,800,845 | $16,288,946 | $20,610,316 | $25,937,425 | $32,473,210 | $40,455,577 |
11 | $13,120,867 | $17,103,394 | $22,156,089 | $28,531,167 | $36,532,362 | $46,523,914 |
12 | $13,448,888 | $17,958,563 | $23,817,796 | $31,384,284 | $41,098,907 | $53,502,501 |
13 | $13,785,110 | $18,856,491 | $25,604,131 | $34,522,712 | $46,236,270 | $61,527,876 |
14 | $14,129,738 | $19,799,316 | $27,524,440 | $37,974,983 | $52,015,804 | $70,757,058 |
15 | $14,482,982 | $20,789,282 | $29,588,774 | $41,772,482 | $58,517,779 | $81,370,616 |