Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $119,000 | $119,000 | $119,000 | $119,000 | $119,000 | $119,000 |
1 | $121,975 | $124,950 | $127,925 | $130,900 | $133,875 | $136,850 |
2 | $125,024 | $131,198 | $137,519 | $143,990 | $150,609 | $157,378 |
3 | $128,150 | $137,757 | $147,833 | $158,389 | $169,436 | $180,984 |
4 | $131,354 | $144,645 | $158,921 | $174,228 | $190,615 | $208,132 |