Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $910,000 | $910,000 | $910,000 | $910,000 | $910,000 | $910,000 |
1 | $932,750 | $955,500 | $978,250 | $1,001,000 | $1,023,750 | $1,046,500 |
2 | $956,069 | $1,003,275 | $1,051,619 | $1,101,100 | $1,151,719 | $1,203,475 |
3 | $979,970 | $1,053,439 | $1,130,490 | $1,211,210 | $1,295,684 | $1,383,996 |
4 | $1,004,470 | $1,106,111 | $1,215,277 | $1,332,331 | $1,457,644 | $1,591,596 |
5 | $1,029,581 | $1,161,416 | $1,306,423 | $1,465,564 | $1,639,850 | $1,830,335 |
6 | $1,055,321 | $1,219,487 | $1,404,404 | $1,612,121 | $1,844,831 | $2,104,885 |
7 | $1,081,704 | $1,280,461 | $1,509,735 | $1,773,333 | $2,075,435 | $2,420,618 |
8 | $1,108,747 | $1,344,484 | $1,622,965 | $1,950,666 | $2,334,864 | $2,783,711 |
9 | $1,136,465 | $1,411,709 | $1,744,687 | $2,145,732 | $2,626,722 | $3,201,267 |
10 | $1,164,877 | $1,482,294 | $1,875,539 | $2,360,306 | $2,955,062 | $3,681,458 |