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 |
6 | $59,144 | $68,345 | $78,708 | $90,350 | $103,392 | $117,966 |
7 | $60,623 | $71,762 | $84,612 | $99,385 | $116,316 | $135,661 |
8 | $62,139 | $75,350 | $90,957 | $109,323 | $130,855 | $156,010 |
9 | $63,692 | $79,118 | $97,779 | $120,255 | $147,212 | $179,412 |
10 | $65,284 | $83,074 | $105,113 | $132,281 | $165,613 | $206,323 |
11 | $66,916 | $87,227 | $112,996 | $145,509 | $186,315 | $237,272 |
12 | $68,589 | $91,589 | $121,471 | $160,060 | $209,604 | $272,863 |
13 | $70,304 | $96,168 | $130,581 | $176,066 | $235,805 | $313,792 |
14 | $72,062 | $100,977 | $140,375 | $193,672 | $265,281 | $360,861 |
15 | $73,863 | $106,025 | $150,903 | $213,040 | $298,441 | $414,990 |