Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 | $1,200,000 |
1 | $1,230,000 | $1,260,000 | $1,290,000 | $1,320,000 | $1,350,000 | $1,380,000 |
2 | $1,260,750 | $1,323,000 | $1,386,750 | $1,452,000 | $1,518,750 | $1,587,000 |
3 | $1,292,269 | $1,389,150 | $1,490,756 | $1,597,200 | $1,708,594 | $1,825,050 |
4 | $1,324,575 | $1,458,608 | $1,602,563 | $1,756,920 | $1,922,168 | $2,098,808 |