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 |
5 | $58,268 | $65,729 | $73,935 | $82,941 | $92,805 | $103,585 |
6 | $59,724 | $69,015 | $79,480 | $91,235 | $104,405 | $119,123 |
7 | $61,217 | $72,466 | $85,441 | $100,359 | $117,456 | $136,991 |
8 | $62,748 | $76,089 | $91,849 | $110,395 | $132,138 | $157,540 |
9 | $64,316 | $79,893 | $98,738 | $121,434 | $148,655 | $181,171 |
10 | $65,924 | $83,888 | $106,143 | $133,578 | $167,237 | $208,346 |
11 | $67,572 | $88,082 | $114,104 | $146,936 | $188,142 | $239,598 |
12 | $69,262 | $92,487 | $122,662 | $161,629 | $211,659 | $275,538 |
13 | $70,993 | $97,111 | $131,861 | $177,792 | $238,117 | $316,869 |
14 | $72,768 | $101,966 | $141,751 | $195,571 | $267,881 | $364,399 |
15 | $74,587 | $107,065 | $152,382 | $215,128 | $301,367 | $419,059 |