Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $54,500 | $54,500 | $54,500 | $54,500 | $54,500 | $54,500 |
1 | $55,863 | $57,225 | $58,588 | $59,950 | $61,313 | $62,675 |
2 | $57,259 | $60,086 | $62,982 | $65,945 | $68,977 | $72,076 |
3 | $58,691 | $63,091 | $67,705 | $72,540 | $77,599 | $82,888 |
4 | $60,158 | $66,245 | $72,783 | $79,793 | $87,298 | $95,321 |
5 | $61,662 | $69,557 | $78,242 | $87,773 | $98,211 | $109,619 |
6 | $63,203 | $73,035 | $84,110 | $96,550 | $110,487 | $126,062 |
7 | $64,783 | $76,687 | $90,418 | $106,205 | $124,298 | $144,971 |
8 | $66,403 | $80,521 | $97,200 | $116,826 | $139,835 | $166,717 |
9 | $68,063 | $84,547 | $104,490 | $128,508 | $157,315 | $191,724 |
10 | $69,765 | $88,775 | $112,326 | $141,359 | $176,979 | $220,483 |
11 | $71,509 | $93,213 | $120,751 | $155,495 | $199,101 | $253,555 |
12 | $73,296 | $97,874 | $129,807 | $171,044 | $223,989 | $291,589 |
13 | $75,129 | $102,768 | $139,543 | $188,149 | $251,988 | $335,327 |
14 | $77,007 | $107,906 | $150,008 | $206,964 | $283,486 | $385,626 |
15 | $78,932 | $113,302 | $161,259 | $227,660 | $318,922 | $443,470 |