Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $76,500 | $76,500 | $76,500 | $76,500 | $76,500 | $76,500 |
1 | $78,413 | $80,325 | $82,238 | $84,150 | $86,063 | $87,975 |
2 | $80,373 | $84,341 | $88,405 | $92,565 | $96,820 | $101,171 |
3 | $82,382 | $88,558 | $95,036 | $101,822 | $108,923 | $116,347 |
4 | $84,442 | $92,986 | $102,163 | $112,004 | $122,538 | $133,799 |