Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 |
1 | $80,975 | $82,950 | $84,925 | $86,900 | $88,875 | $90,850 |
2 | $82,999 | $87,098 | $91,294 | $95,590 | $99,984 | $104,478 |
3 | $85,074 | $91,452 | $98,141 | $105,149 | $112,482 | $120,149 |
4 | $87,201 | $96,025 | $105,502 | $115,664 | $126,543 | $138,171 |