Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $46,500 | $46,500 | $46,500 | $46,500 | $46,500 | $46,500 |
1 | $47,663 | $48,825 | $49,988 | $51,150 | $52,313 | $53,475 |
2 | $48,854 | $51,266 | $53,737 | $56,265 | $58,852 | $61,496 |
3 | $50,075 | $53,830 | $57,767 | $61,892 | $66,208 | $70,721 |
4 | $51,327 | $56,521 | $62,099 | $68,081 | $74,484 | $81,329 |
5 | $52,610 | $59,347 | $66,757 | $74,889 | $83,795 | $93,528 |