Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $93,500 | $93,500 | $93,500 | $93,500 | $93,500 | $93,500 |
1 | $95,838 | $98,175 | $100,513 | $102,850 | $105,188 | $107,525 |
2 | $98,233 | $103,084 | $108,051 | $113,135 | $118,336 | $123,654 |
3 | $100,689 | $108,238 | $116,155 | $124,449 | $133,128 | $142,202 |
4 | $103,207 | $113,650 | $124,866 | $136,893 | $149,769 | $163,532 |
5 | $105,787 | $119,332 | $134,231 | $150,583 | $168,490 | $188,062 |