Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,100,000 | $1,100,000 | $1,100,000 | $1,100,000 | $1,100,000 | $1,100,000 |
1 | $1,127,500 | $1,155,000 | $1,182,500 | $1,210,000 | $1,237,500 | $1,265,000 |
2 | $1,155,688 | $1,212,750 | $1,271,188 | $1,331,000 | $1,392,188 | $1,454,750 |
3 | $1,184,580 | $1,273,388 | $1,366,527 | $1,464,100 | $1,566,211 | $1,672,963 |