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 |
11 | $1,259,603 | $1,641,926 | $2,126,985 | $2,738,992 | $3,507,107 | $4,466,296 |
12 | $1,291,093 | $1,724,022 | $2,286,508 | $3,012,891 | $3,945,495 | $5,136,240 |
13 | $1,323,371 | $1,810,223 | $2,457,997 | $3,314,180 | $4,438,682 | $5,906,676 |
14 | $1,356,455 | $1,900,734 | $2,642,346 | $3,645,598 | $4,993,517 | $6,792,678 |
15 | $1,390,366 | $1,995,771 | $2,840,522 | $4,010,158 | $5,617,707 | $7,811,579 |