Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $48,500 | $48,500 | $48,500 | $48,500 | $48,500 | $48,500 |
1 | $49,713 | $50,925 | $52,138 | $53,350 | $54,563 | $55,775 |
2 | $50,955 | $53,471 | $56,048 | $58,685 | $61,383 | $64,141 |
3 | $52,229 | $56,145 | $60,251 | $64,554 | $69,056 | $73,762 |
4 | $53,535 | $58,952 | $64,770 | $71,009 | $77,688 | $84,827 |
5 | $54,873 | $61,900 | $69,628 | $78,110 | $87,399 | $97,551 |