Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 |
1 | $111,725 | $114,450 | $117,175 | $119,900 | $122,625 | $125,350 |
2 | $114,518 | $120,173 | $125,963 | $131,890 | $137,953 | $144,153 |
3 | $117,381 | $126,181 | $135,410 | $145,079 | $155,197 | $165,775 |
4 | $120,316 | $132,490 | $145,566 | $159,587 | $174,597 | $190,642 |
5 | $123,323 | $139,115 | $156,484 | $175,546 | $196,422 | $219,238 |