Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 |
1 | $54,325 | $55,650 | $56,975 | $58,300 | $59,625 | $60,950 |
2 | $55,683 | $58,433 | $61,248 | $64,130 | $67,078 | $70,093 |
3 | $57,075 | $61,354 | $65,842 | $70,543 | $75,463 | $80,606 |
4 | $58,502 | $64,422 | $70,780 | $77,597 | $84,896 | $92,697 |
5 | $59,965 | $67,643 | $76,088 | $85,357 | $95,508 | $106,602 |
6 | $61,464 | $71,025 | $81,795 | $93,893 | $107,446 | $122,592 |
7 | $63,000 | $74,576 | $87,930 | $103,282 | $120,877 | $140,981 |
8 | $64,575 | $78,305 | $94,524 | $113,610 | $135,987 | $162,128 |
9 | $66,190 | $82,220 | $101,614 | $124,971 | $152,985 | $186,447 |
10 | $67,844 | $86,331 | $109,235 | $137,468 | $172,108 | $214,415 |
11 | $69,541 | $90,648 | $117,427 | $151,215 | $193,622 | $246,577 |
12 | $71,279 | $95,180 | $126,234 | $166,337 | $217,824 | $283,563 |
13 | $73,061 | $99,939 | $135,702 | $182,970 | $245,052 | $326,098 |
14 | $74,888 | $104,936 | $145,880 | $201,267 | $275,684 | $375,012 |
15 | $76,760 | $110,183 | $156,820 | $221,394 | $310,144 | $431,264 |