Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $53,500 | $53,500 | $53,500 | $53,500 | $53,500 | $53,500 |
1 | $54,838 | $56,175 | $57,513 | $58,850 | $60,188 | $61,525 |
2 | $56,208 | $58,984 | $61,826 | $64,735 | $67,711 | $70,754 |
3 | $57,614 | $61,933 | $66,463 | $71,209 | $76,175 | $81,367 |
4 | $59,054 | $65,030 | $71,448 | $78,329 | $85,697 | $93,572 |
5 | $60,530 | $68,281 | $76,806 | $86,162 | $96,409 | $107,608 |
6 | $62,044 | $71,695 | $82,567 | $94,779 | $108,460 | $123,749 |
7 | $63,595 | $75,280 | $88,759 | $104,256 | $122,017 | $142,311 |
8 | $65,185 | $79,044 | $95,416 | $114,682 | $137,269 | $163,658 |
9 | $66,814 | $82,996 | $102,572 | $126,150 | $154,428 | $188,206 |
10 | $68,485 | $87,146 | $110,265 | $138,765 | $173,732 | $216,437 |
11 | $70,197 | $91,503 | $118,535 | $152,642 | $195,448 | $248,903 |
12 | $71,952 | $96,078 | $127,425 | $167,906 | $219,879 | $286,238 |
13 | $73,750 | $100,882 | $136,982 | $184,697 | $247,364 | $329,174 |
14 | $75,594 | $105,926 | $147,256 | $203,166 | $278,285 | $378,550 |
15 | $77,484 | $111,223 | $158,300 | $223,483 | $313,070 | $435,333 |