Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $880,000 | $880,000 | $880,000 | $880,000 | $880,000 | $880,000 |
1 | $902,000 | $924,000 | $946,000 | $968,000 | $990,000 | $1,012,000 |
2 | $924,550 | $970,200 | $1,016,950 | $1,064,800 | $1,113,750 | $1,163,800 |
3 | $947,664 | $1,018,710 | $1,093,221 | $1,171,280 | $1,252,969 | $1,338,370 |
4 | $971,355 | $1,069,646 | $1,175,213 | $1,288,408 | $1,409,590 | $1,539,126 |
5 | $995,639 | $1,123,128 | $1,263,354 | $1,417,249 | $1,585,789 | $1,769,994 |
6 | $1,020,530 | $1,179,284 | $1,358,105 | $1,558,974 | $1,784,012 | $2,035,493 |
7 | $1,046,043 | $1,238,248 | $1,459,963 | $1,714,871 | $2,007,014 | $2,340,817 |
8 | $1,072,195 | $1,300,161 | $1,569,460 | $1,886,358 | $2,257,890 | $2,691,940 |
9 | $1,098,999 | $1,365,169 | $1,687,170 | $2,074,994 | $2,540,127 | $3,095,731 |
10 | $1,126,474 | $1,433,427 | $1,813,708 | $2,282,493 | $2,857,643 | $3,560,091 |