Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 |
1 | $114,800 | $117,600 | $120,400 | $123,200 | $126,000 | $128,800 |
2 | $117,670 | $123,480 | $129,430 | $135,520 | $141,750 | $148,120 |
3 | $120,612 | $129,654 | $139,137 | $149,072 | $159,469 | $170,338 |