Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 |
1 | $93,275 | $95,550 | $97,825 | $100,100 | $102,375 | $104,650 |
2 | $95,607 | $100,328 | $105,162 | $110,110 | $115,172 | $120,348 |
3 | $97,997 | $105,344 | $113,049 | $121,121 | $129,568 | $138,400 |
4 | $100,447 | $110,611 | $121,528 | $133,233 | $145,764 | $159,160 |
5 | $102,958 | $116,142 | $130,642 | $146,556 | $163,985 | $183,034 |