Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 |
1 | $119,925 | $122,850 | $125,775 | $128,700 | $131,625 | $134,550 |
2 | $122,923 | $128,993 | $135,208 | $141,570 | $148,078 | $154,733 |
3 | $125,996 | $135,442 | $145,349 | $155,727 | $166,588 | $177,942 |
4 | $129,146 | $142,214 | $156,250 | $171,300 | $187,411 | $204,634 |
5 | $132,375 | $149,325 | $167,969 | $188,430 | $210,838 | $235,329 |