Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $51,500 | $51,500 | $51,500 | $51,500 | $51,500 | $51,500 |
1 | $52,788 | $54,075 | $55,363 | $56,650 | $57,938 | $59,225 |
2 | $54,107 | $56,779 | $59,515 | $62,315 | $65,180 | $68,109 |
3 | $55,460 | $59,618 | $63,978 | $68,547 | $73,327 | $78,325 |
4 | $56,846 | $62,599 | $68,777 | $75,401 | $82,493 | $90,074 |