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 |