Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 |
1 | $7,687,500 | $7,875,000 | $8,062,500 | $8,250,000 | $8,437,500 | $8,625,000 |
2 | $7,879,688 | $8,268,750 | $8,667,188 | $9,075,000 | $9,492,188 | $9,918,750 |
3 | $8,076,680 | $8,682,188 | $9,317,227 | $9,982,500 | $10,678,711 | $11,406,563 |
4 | $8,278,597 | $9,116,297 | $10,016,019 | $10,980,750 | $12,013,550 | $13,117,547 |
5 | $8,485,562 | $9,572,112 | $10,767,220 | $12,078,825 | $13,515,244 | $15,085,179 |
6 | $8,697,701 | $10,050,717 | $11,574,761 | $13,286,708 | $15,204,649 | $17,347,956 |
7 | $8,915,143 | $10,553,253 | $12,442,869 | $14,615,378 | $17,105,230 | $19,950,149 |
8 | $9,138,022 | $11,080,916 | $13,376,084 | $16,076,916 | $19,243,384 | $22,942,671 |
9 | $9,366,472 | $11,634,962 | $14,379,290 | $17,684,608 | $21,648,807 | $26,384,072 |
10 | $9,600,634 | $12,216,710 | $15,457,737 | $19,453,068 | $24,354,908 | $30,341,683 |