Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $80,500 | $80,500 | $80,500 | $80,500 | $80,500 | $80,500 |
1 | $82,513 | $84,525 | $86,538 | $88,550 | $90,563 | $92,575 |
2 | $84,575 | $88,751 | $93,028 | $97,405 | $101,883 | $106,461 |
3 | $86,690 | $93,189 | $100,005 | $107,146 | $114,618 | $122,430 |
4 | $88,857 | $97,848 | $107,505 | $117,860 | $128,945 | $140,795 |