Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 |
1 | $55,350 | $56,700 | $58,050 | $59,400 | $60,750 | $62,100 |
2 | $56,734 | $59,535 | $62,404 | $65,340 | $68,344 | $71,415 |
3 | $58,152 | $62,512 | $67,084 | $71,874 | $76,887 | $82,127 |
4 | $59,606 | $65,637 | $72,115 | $79,061 | $86,498 | $94,446 |
5 | $61,096 | $68,919 | $77,524 | $86,968 | $97,310 | $108,613 |
6 | $62,623 | $72,365 | $83,338 | $95,664 | $109,473 | $124,905 |
7 | $64,189 | $75,983 | $89,589 | $105,231 | $123,158 | $143,641 |
8 | $65,794 | $79,783 | $96,308 | $115,754 | $138,552 | $165,187 |
9 | $67,439 | $83,772 | $103,531 | $127,329 | $155,871 | $189,965 |
10 | $69,125 | $87,960 | $111,296 | $140,062 | $175,355 | $218,460 |
11 | $70,853 | $92,358 | $119,643 | $154,068 | $197,275 | $251,229 |
12 | $72,624 | $96,976 | $128,616 | $169,475 | $221,934 | $288,914 |
13 | $74,440 | $101,825 | $138,262 | $186,423 | $249,676 | $332,251 |
14 | $76,301 | $106,916 | $148,632 | $205,065 | $280,885 | $382,088 |
15 | $78,208 | $112,262 | $159,779 | $225,571 | $315,996 | $439,401 |