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 |
11 | $9,184,607 | $11,972,376 | $15,509,263 | $19,971,817 | $25,572,653 | $32,566,740 |
12 | $9,414,222 | $12,570,994 | $16,672,457 | $21,968,999 | $28,769,235 | $37,451,751 |
13 | $9,649,577 | $13,199,544 | $17,922,891 | $24,165,899 | $32,365,389 | $43,069,513 |
14 | $9,890,817 | $13,859,521 | $19,267,108 | $26,582,488 | $36,411,063 | $49,529,940 |
15 | $10,138,087 | $14,552,497 | $20,712,141 | $29,240,737 | $40,962,446 | $56,959,431 |
16 | $10,391,539 | $15,280,122 | $22,265,552 | $32,164,811 | $46,082,751 | $65,503,346 |
17 | $10,651,328 | $16,044,128 | $23,935,468 | $35,381,292 | $51,843,095 | $75,328,848 |
18 | $10,917,611 | $16,846,335 | $25,730,629 | $38,919,421 | $58,323,482 | $86,628,175 |
19 | $11,190,551 | $17,688,651 | $27,660,426 | $42,811,363 | $65,613,917 | $99,622,402 |
20 | $11,470,315 | $18,573,084 | $29,734,958 | $47,092,500 | $73,815,657 | $114,565,762 |
21 | $11,757,073 | $19,501,738 | $31,965,080 | $51,801,750 | $83,042,614 | $131,750,626 |
22 | $12,051,000 | $20,476,825 | $34,362,460 | $56,981,925 | $93,422,941 | $151,513,220 |
23 | $12,352,275 | $21,500,666 | $36,939,645 | $62,680,117 | $105,100,808 | $174,240,203 |
24 | $12,661,082 | $22,575,700 | $39,710,118 | $68,948,129 | $118,238,409 | $200,376,233 |
25 | $12,977,609 | $23,704,485 | $42,688,377 | $75,842,942 | $133,018,211 | $230,432,668 |