Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 |
1 | $95,325 | $97,650 | $99,975 | $102,300 | $104,625 | $106,950 |
2 | $97,708 | $102,533 | $107,473 | $112,530 | $117,703 | $122,993 |
3 | $100,151 | $107,659 | $115,534 | $123,783 | $132,416 | $141,441 |
4 | $102,655 | $113,042 | $124,199 | $136,161 | $148,968 | $162,658 |
5 | $105,221 | $118,694 | $133,514 | $149,777 | $167,589 | $187,056 |