Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $970,000 | $970,000 | $970,000 | $970,000 | $970,000 | $970,000 |
1 | $994,250 | $1,018,500 | $1,042,750 | $1,067,000 | $1,091,250 | $1,115,500 |
2 | $1,019,106 | $1,069,425 | $1,120,956 | $1,173,700 | $1,227,656 | $1,282,825 |
3 | $1,044,584 | $1,122,896 | $1,205,028 | $1,291,070 | $1,381,113 | $1,475,249 |
4 | $1,070,699 | $1,179,041 | $1,295,405 | $1,420,177 | $1,553,752 | $1,696,536 |
5 | $1,097,466 | $1,237,993 | $1,392,560 | $1,562,195 | $1,747,971 | $1,951,016 |
6 | $1,124,903 | $1,299,893 | $1,497,002 | $1,718,414 | $1,966,468 | $2,243,669 |
7 | $1,153,025 | $1,364,887 | $1,609,278 | $1,890,256 | $2,212,276 | $2,580,219 |
8 | $1,181,851 | $1,433,132 | $1,729,973 | $2,079,281 | $2,488,811 | $2,967,252 |
9 | $1,211,397 | $1,504,788 | $1,859,722 | $2,287,209 | $2,799,912 | $3,412,340 |
10 | $1,241,682 | $1,580,028 | $1,999,201 | $2,515,930 | $3,149,901 | $3,924,191 |