Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $960,000 | $960,000 | $960,000 | $960,000 | $960,000 | $960,000 |
1 | $984,000 | $1,008,000 | $1,032,000 | $1,056,000 | $1,080,000 | $1,104,000 |
2 | $1,008,600 | $1,058,400 | $1,109,400 | $1,161,600 | $1,215,000 | $1,269,600 |
3 | $1,033,815 | $1,111,320 | $1,192,605 | $1,277,760 | $1,366,875 | $1,460,040 |
4 | $1,059,660 | $1,166,886 | $1,282,050 | $1,405,536 | $1,537,734 | $1,679,046 |
5 | $1,086,152 | $1,225,230 | $1,378,204 | $1,546,090 | $1,729,951 | $1,930,903 |
6 | $1,113,306 | $1,286,492 | $1,481,569 | $1,700,699 | $1,946,195 | $2,220,538 |
7 | $1,141,138 | $1,350,816 | $1,592,687 | $1,870,768 | $2,189,469 | $2,553,619 |
8 | $1,169,667 | $1,418,357 | $1,712,139 | $2,057,845 | $2,463,153 | $2,936,662 |
9 | $1,198,908 | $1,489,275 | $1,840,549 | $2,263,630 | $2,771,047 | $3,377,161 |
10 | $1,228,881 | $1,563,739 | $1,978,590 | $2,489,993 | $3,117,428 | $3,883,735 |