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 |