1. annual accumulated
diff annual diff
1st yr base $46,800 $45,500 $1,300
1st yr total $51,480 $47,548 $3,933 $3,933
2nd yr base $48,672.00 $46,410.00 $2,262
2nd yr total $53,539.20 $48,498.45 $5,041 $8,973
3rd yr base $50,618.88 $47,338.20 $3,281
3rd yr total $55,680.77 $49,468.42 $6,212 $15,186
4th yr base $52,643.64 $48,284.96 $4,359
4th yr total $57,908.00 $50,457.79 $7,450 $22,636
5th yr base $54,749.38 $49,250.66 $5,499
5th yr total $60,224.32 $51,466.94 $8,757 $31,393