Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $950,000 | $950,000 | $950,000 | $950,000 | $950,000 | $950,000 |
1 | $973,750 | $997,500 | $1,021,250 | $1,045,000 | $1,068,750 | $1,092,500 |
2 | $998,094 | $1,047,375 | $1,097,844 | $1,149,500 | $1,202,344 | $1,256,375 |
3 | $1,023,046 | $1,099,744 | $1,180,182 | $1,264,450 | $1,352,637 | $1,444,831 |
4 | $1,048,622 | $1,154,731 | $1,268,696 | $1,390,895 | $1,521,716 | $1,661,556 |
5 | $1,074,838 | $1,212,467 | $1,363,848 | $1,529,985 | $1,711,931 | $1,910,789 |
6 | $1,101,709 | $1,273,091 | $1,466,136 | $1,682,983 | $1,925,922 | $2,197,408 |
7 | $1,129,251 | $1,336,745 | $1,576,097 | $1,851,281 | $2,166,662 | $2,527,019 |
8 | $1,157,483 | $1,403,583 | $1,694,304 | $2,036,409 | $2,437,495 | $2,906,072 |
9 | $1,186,420 | $1,473,762 | $1,821,377 | $2,240,050 | $2,742,182 | $3,341,982 |
10 | $1,216,080 | $1,547,450 | $1,957,980 | $2,464,055 | $3,084,955 | $3,843,280 |