Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $50,500 | $50,500 | $50,500 | $50,500 | $50,500 | $50,500 |
1 | $51,763 | $53,025 | $54,288 | $55,550 | $56,813 | $58,075 |
2 | $53,057 | $55,676 | $58,359 | $61,105 | $63,914 | $66,786 |
3 | $54,383 | $58,460 | $62,736 | $67,216 | $71,903 | $76,804 |
4 | $55,743 | $61,383 | $67,441 | $73,937 | $80,891 | $88,325 |