Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $79,500 | $79,500 | $79,500 | $79,500 | $79,500 | $79,500 |
1 | $81,488 | $83,475 | $85,463 | $87,450 | $89,438 | $91,425 |
2 | $83,525 | $87,649 | $91,872 | $96,195 | $100,617 | $105,139 |
3 | $85,613 | $92,031 | $98,763 | $105,815 | $113,194 | $120,910 |
4 | $87,753 | $96,633 | $106,170 | $116,396 | $127,344 | $139,046 |
5 | $89,947 | $101,464 | $114,133 | $128,036 | $143,262 | $159,903 |