Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 |
1 | $53,300 | $54,600 | $55,900 | $57,200 | $58,500 | $59,800 |
2 | $54,633 | $57,330 | $60,093 | $62,920 | $65,813 | $68,770 |
3 | $55,998 | $60,197 | $64,599 | $69,212 | $74,039 | $79,086 |
4 | $57,398 | $63,206 | $69,444 | $76,133 | $83,294 | $90,948 |
5 | $58,833 | $66,367 | $74,653 | $83,747 | $93,706 | $104,591 |
6 | $60,304 | $69,685 | $80,252 | $92,121 | $105,419 | $120,279 |
7 | $61,812 | $73,169 | $86,271 | $101,333 | $118,596 | $138,321 |
8 | $63,357 | $76,828 | $92,741 | $111,467 | $133,421 | $159,069 |
9 | $64,941 | $80,669 | $99,696 | $122,613 | $150,098 | $182,930 |
10 | $66,564 | $84,703 | $107,174 | $134,875 | $168,861 | $210,369 |
11 | $68,229 | $88,938 | $115,212 | $148,362 | $189,968 | $241,924 |
12 | $69,934 | $93,385 | $123,853 | $163,198 | $213,714 | $278,213 |
13 | $71,683 | $98,054 | $133,141 | $179,518 | $240,429 | $319,945 |
14 | $73,475 | $102,956 | $143,127 | $197,470 | $270,482 | $367,937 |
15 | $75,312 | $108,104 | $153,862 | $217,217 | $304,292 | $423,127 |