Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 |
1 | $78,925 | $80,850 | $82,775 | $84,700 | $86,625 | $88,550 |
2 | $80,898 | $84,893 | $88,983 | $93,170 | $97,453 | $101,833 |
3 | $82,921 | $89,137 | $95,657 | $102,487 | $109,635 | $117,107 |
4 | $84,994 | $93,594 | $102,831 | $112,736 | $123,339 | $134,673 |