Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 |
1 | $77,900 | $79,800 | $81,700 | $83,600 | $85,500 | $87,400 |
2 | $79,848 | $83,790 | $87,828 | $91,960 | $96,188 | $100,510 |
3 | $81,844 | $87,980 | $94,415 | $101,156 | $108,211 | $115,587 |
4 | $83,890 | $92,378 | $101,496 | $111,272 | $121,737 | $132,924 |