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 |