Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $90,500 | $90,500 | $90,500 | $90,500 | $90,500 | $90,500 |
1 | $92,763 | $95,025 | $97,288 | $99,550 | $101,813 | $104,075 |
2 | $95,082 | $99,776 | $104,584 | $109,505 | $114,539 | $119,686 |
3 | $97,459 | $104,765 | $112,428 | $120,456 | $128,856 | $137,639 |
4 | $99,895 | $110,003 | $120,860 | $132,501 | $144,964 | $158,285 |