Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 |
1 | $120,950 | $123,900 | $126,850 | $129,800 | $132,750 | $135,700 |
2 | $123,974 | $130,095 | $136,364 | $142,780 | $149,344 | $156,055 |
3 | $127,073 | $136,600 | $146,591 | $157,058 | $168,012 | $179,463 |
4 | $130,250 | $143,430 | $157,585 | $172,764 | $189,013 | $206,383 |
5 | $133,506 | $150,601 | $169,404 | $190,040 | $212,640 | $237,340 |