Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 |
1 | $31,775 | $32,550 | $33,325 | $34,100 | $34,875 | $35,650 |
2 | $32,569 | $34,178 | $35,824 | $37,510 | $39,234 | $40,998 |
3 | $33,384 | $35,886 | $38,511 | $41,261 | $44,139 | $47,147 |
4 | $34,218 | $37,681 | $41,400 | $45,387 | $49,656 | $54,219 |