Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $49,500 | $49,500 | $49,500 | $49,500 | $49,500 | $49,500 |
1 | $50,738 | $51,975 | $53,213 | $54,450 | $55,688 | $56,925 |
2 | $52,006 | $54,574 | $57,203 | $59,895 | $62,648 | $65,464 |
3 | $53,306 | $57,302 | $61,494 | $65,885 | $70,479 | $75,283 |
4 | $54,639 | $60,168 | $66,106 | $72,473 | $79,289 | $86,576 |
5 | $56,005 | $63,176 | $71,064 | $79,720 | $89,201 | $99,562 |
6 | $57,405 | $66,335 | $76,393 | $87,692 | $100,351 | $114,497 |
7 | $58,840 | $69,651 | $82,123 | $96,461 | $112,895 | $131,671 |
8 | $60,311 | $73,134 | $88,282 | $106,108 | $127,006 | $151,422 |
9 | $61,819 | $76,791 | $94,903 | $116,718 | $142,882 | $174,135 |
10 | $63,364 | $80,630 | $102,021 | $128,390 | $160,742 | $200,255 |