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 |