Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 |
1 | $82,000 | $84,000 | $86,000 | $88,000 | $90,000 | $92,000 |
2 | $84,050 | $88,200 | $92,450 | $96,800 | $101,250 | $105,800 |
3 | $86,151 | $92,610 | $99,384 | $106,480 | $113,906 | $121,670 |
4 | $88,305 | $97,241 | $106,838 | $117,128 | $128,145 | $139,921 |