Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $92,500 | $92,500 | $92,500 | $92,500 | $92,500 | $92,500 |
1 | $94,813 | $97,125 | $99,438 | $101,750 | $104,063 | $106,375 |
2 | $97,183 | $101,981 | $106,895 | $111,925 | $117,070 | $122,331 |
3 | $99,612 | $107,080 | $114,912 | $123,118 | $131,704 | $140,681 |
4 | $102,103 | $112,434 | $123,531 | $135,429 | $148,167 | $161,783 |
5 | $104,655 | $118,056 | $132,796 | $148,972 | $166,688 | $186,051 |