Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $990,000 | $990,000 | $990,000 | $990,000 | $990,000 | $990,000 |
1 | $1,014,750 | $1,039,500 | $1,064,250 | $1,089,000 | $1,113,750 | $1,138,500 |
2 | $1,040,119 | $1,091,475 | $1,144,069 | $1,197,900 | $1,252,969 | $1,309,275 |
3 | $1,066,122 | $1,146,049 | $1,229,874 | $1,317,690 | $1,409,590 | $1,505,666 |
4 | $1,092,775 | $1,203,351 | $1,322,114 | $1,449,459 | $1,585,789 | $1,731,516 |
5 | $1,120,094 | $1,263,519 | $1,421,273 | $1,594,405 | $1,784,012 | $1,991,244 |
6 | $1,148,096 | $1,326,695 | $1,527,869 | $1,753,845 | $2,007,014 | $2,289,930 |
7 | $1,176,799 | $1,393,029 | $1,642,459 | $1,929,230 | $2,257,890 | $2,633,420 |
8 | $1,206,219 | $1,462,681 | $1,765,643 | $2,122,153 | $2,540,127 | $3,028,433 |
9 | $1,236,374 | $1,535,815 | $1,898,066 | $2,334,368 | $2,857,643 | $3,482,698 |
10 | $1,267,284 | $1,612,606 | $2,040,421 | $2,567,805 | $3,214,848 | $4,005,102 |