Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 |
1 | $50,225 | $51,450 | $52,675 | $53,900 | $55,125 | $56,350 |
2 | $51,481 | $54,023 | $56,626 | $59,290 | $62,016 | $64,803 |
3 | $52,768 | $56,724 | $60,873 | $65,219 | $69,768 | $74,523 |
4 | $54,087 | $59,560 | $65,438 | $71,741 | $78,489 | $85,701 |
5 | $55,439 | $62,538 | $70,346 | $78,915 | $88,300 | $98,557 |
6 | $56,825 | $65,665 | $75,622 | $86,806 | $99,337 | $113,340 |
7 | $58,246 | $68,948 | $81,293 | $95,487 | $111,754 | $130,341 |
8 | $59,702 | $72,395 | $87,390 | $105,036 | $125,723 | $149,892 |
9 | $61,194 | $76,015 | $93,945 | $115,539 | $141,439 | $172,376 |
10 | $62,724 | $79,816 | $100,991 | $127,093 | $159,119 | $198,232 |