Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 |
1 | $52,275 | $53,550 | $54,825 | $56,100 | $57,375 | $58,650 |
2 | $53,582 | $56,228 | $58,937 | $61,710 | $64,547 | $67,448 |
3 | $54,921 | $59,039 | $63,357 | $67,881 | $72,615 | $77,565 |
4 | $56,294 | $61,991 | $68,109 | $74,669 | $81,692 | $89,199 |
5 | $57,702 | $65,090 | $73,217 | $82,136 | $91,904 | $102,579 |