Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,300,000 | $1,300,000 | $1,300,000 | $1,300,000 | $1,300,000 | $1,300,000 |
1 | $1,332,500 | $1,365,000 | $1,397,500 | $1,430,000 | $1,462,500 | $1,495,000 |
2 | $1,365,813 | $1,433,250 | $1,502,313 | $1,573,000 | $1,645,313 | $1,719,250 |
3 | $1,399,958 | $1,504,913 | $1,614,986 | $1,730,300 | $1,850,977 | $1,977,138 |
4 | $1,434,957 | $1,580,158 | $1,736,110 | $1,903,330 | $2,082,349 | $2,273,708 |