Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 |
1 | $48,175 | $49,350 | $50,525 | $51,700 | $52,875 | $54,050 |
2 | $49,379 | $51,818 | $54,314 | $56,870 | $59,484 | $62,158 |
3 | $50,614 | $54,408 | $58,388 | $62,557 | $66,920 | $71,481 |
4 | $51,879 | $57,129 | $62,767 | $68,813 | $75,285 | $82,203 |