Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 |
1 | $118,900 | $121,800 | $124,700 | $127,600 | $130,500 | $133,400 |
2 | $121,873 | $127,890 | $134,053 | $140,360 | $146,813 | $153,410 |
3 | $124,919 | $134,285 | $144,106 | $154,396 | $165,164 | $176,422 |