Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 |
1 | $26,650 | $27,300 | $27,950 | $28,600 | $29,250 | $29,900 |
2 | $27,316 | $28,665 | $30,046 | $31,460 | $32,906 | $34,385 |
3 | $27,999 | $30,098 | $32,300 | $34,606 | $37,020 | $39,543 |
4 | $28,699 | $31,603 | $34,722 | $38,067 | $41,647 | $45,474 |
5 | $29,417 | $33,183 | $37,326 | $41,873 | $46,853 | $52,295 |
6 | $30,152 | $34,842 | $40,126 | $46,061 | $52,709 | $60,140 |
7 | $30,906 | $36,585 | $43,135 | $50,667 | $59,298 | $69,161 |
8 | $31,678 | $38,414 | $46,370 | $55,733 | $66,710 | $79,535 |
9 | $32,470 | $40,335 | $49,848 | $61,307 | $75,049 | $91,465 |
10 | $33,282 | $42,351 | $53,587 | $67,437 | $84,430 | $105,185 |
11 | $34,114 | $44,469 | $57,606 | $74,181 | $94,984 | $120,962 |
12 | $34,967 | $46,692 | $61,926 | $81,599 | $106,857 | $139,107 |
13 | $35,841 | $49,027 | $66,571 | $89,759 | $120,214 | $159,972 |
14 | $36,737 | $51,478 | $71,564 | $98,735 | $135,241 | $183,968 |
15 | $37,656 | $54,052 | $76,931 | $108,608 | $152,146 | $211,564 |
16 | $38,597 | $56,755 | $82,701 | $119,469 | $171,165 | $243,298 |
17 | $39,562 | $59,592 | $88,903 | $131,416 | $192,560 | $279,793 |
18 | $40,551 | $62,572 | $95,571 | $144,558 | $216,630 | $321,762 |
19 | $41,565 | $65,701 | $102,739 | $159,014 | $243,709 | $370,026 |
20 | $42,604 | $68,986 | $110,444 | $174,915 | $274,172 | $425,530 |
21 | $43,669 | $72,435 | $118,727 | $192,406 | $308,444 | $489,359 |
22 | $44,761 | $76,057 | $127,632 | $211,647 | $346,999 | $562,763 |
23 | $45,880 | $79,860 | $137,204 | $232,812 | $390,374 | $647,178 |
24 | $47,027 | $83,853 | $147,495 | $256,093 | $439,171 | $744,255 |
25 | $48,203 | $88,045 | $158,557 | $281,702 | $494,068 | $855,893 |
26 | $49,408 | $92,447 | $170,449 | $309,873 | $555,826 | $984,277 |
27 | $50,643 | $97,070 | $183,232 | $340,860 | $625,304 | $1,131,918 |
28 | $51,909 | $101,923 | $196,975 | $374,946 | $703,467 | $1,301,706 |
29 | $53,207 | $107,020 | $211,748 | $412,440 | $791,401 | $1,496,962 |
30 | $54,537 | $112,371 | $227,629 | $453,684 | $890,326 | $1,721,506 |