Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 |
1 | $7,175,000 | $7,350,000 | $7,525,000 | $7,700,000 | $7,875,000 | $8,050,000 |
2 | $7,354,375 | $7,717,500 | $8,089,375 | $8,470,000 | $8,859,375 | $9,257,500 |
3 | $7,538,234 | $8,103,375 | $8,696,078 | $9,317,000 | $9,966,797 | $10,646,125 |
4 | $7,726,690 | $8,508,544 | $9,348,284 | $10,248,700 | $11,212,646 | $12,243,044 |
5 | $7,919,857 | $8,933,971 | $10,049,405 | $11,273,570 | $12,614,227 | $14,079,500 |
6 | $8,117,854 | $9,380,669 | $10,803,111 | $12,400,927 | $14,191,006 | $16,191,425 |
7 | $8,320,800 | $9,849,703 | $11,613,344 | $13,641,020 | $15,964,881 | $18,620,139 |
8 | $8,528,820 | $10,342,188 | $12,484,345 | $15,005,122 | $17,960,492 | $21,413,160 |
9 | $8,742,041 | $10,859,298 | $13,420,671 | $16,505,634 | $20,205,553 | $24,625,134 |
10 | $8,960,592 | $11,402,262 | $14,427,221 | $18,156,197 | $22,731,247 | $28,318,904 |