Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 |
1 | $105,575 | $108,150 | $110,725 | $113,300 | $115,875 | $118,450 |
2 | $108,214 | $113,558 | $119,029 | $124,630 | $130,359 | $136,218 |
3 | $110,920 | $119,235 | $127,957 | $137,093 | $146,654 | $156,650 |