Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $96,500 | $96,500 | $96,500 | $96,500 | $96,500 | $96,500 |
1 | $98,913 | $101,325 | $103,738 | $106,150 | $108,563 | $110,975 |
2 | $101,385 | $106,391 | $111,518 | $116,765 | $122,133 | $127,621 |
3 | $103,920 | $111,711 | $119,882 | $128,442 | $137,399 | $146,764 |
4 | $106,518 | $117,296 | $128,873 | $141,286 | $154,574 | $168,779 |
5 | $109,181 | $123,161 | $138,538 | $155,414 | $173,896 | $194,096 |