Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $940,000 | $940,000 | $940,000 | $940,000 | $940,000 | $940,000 |
1 | $963,500 | $987,000 | $1,010,500 | $1,034,000 | $1,057,500 | $1,081,000 |
2 | $987,588 | $1,036,350 | $1,086,288 | $1,137,400 | $1,189,688 | $1,243,150 |
3 | $1,012,277 | $1,088,168 | $1,167,759 | $1,251,140 | $1,338,398 | $1,429,623 |
4 | $1,037,584 | $1,142,576 | $1,255,341 | $1,376,254 | $1,505,698 | $1,644,066 |
5 | $1,063,524 | $1,199,705 | $1,349,492 | $1,513,879 | $1,693,911 | $1,890,676 |
6 | $1,090,112 | $1,259,690 | $1,450,703 | $1,665,267 | $1,905,649 | $2,174,277 |
7 | $1,117,365 | $1,322,674 | $1,559,506 | $1,831,794 | $2,143,856 | $2,500,419 |
8 | $1,145,299 | $1,388,808 | $1,676,469 | $2,014,973 | $2,411,837 | $2,875,481 |
9 | $1,173,931 | $1,458,249 | $1,802,204 | $2,216,471 | $2,713,317 | $3,306,804 |
10 | $1,203,279 | $1,531,161 | $1,937,370 | $2,438,118 | $3,052,482 | $3,802,824 |