Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 |
1 | $53,300 | $54,600 | $55,900 | $57,200 | $58,500 | $59,800 |
2 | $54,633 | $57,330 | $60,093 | $62,920 | $65,813 | $68,770 |
3 | $55,998 | $60,197 | $64,599 | $69,212 | $74,039 | $79,086 |
4 | $57,398 | $63,206 | $69,444 | $76,133 | $83,294 | $90,948 |
5 | $58,833 | $66,367 | $74,653 | $83,747 | $93,706 | $104,591 |
6 | $60,304 | $69,685 | $80,252 | $92,121 | $105,419 | $120,279 |
7 | $61,812 | $73,169 | $86,271 | $101,333 | $118,596 | $138,321 |
8 | $63,357 | $76,828 | $92,741 | $111,467 | $133,421 | $159,069 |
9 | $64,941 | $80,669 | $99,696 | $122,613 | $150,098 | $182,930 |
10 | $66,564 | $84,703 | $107,174 | $134,875 | $168,861 | $210,369 |
11 | $68,229 | $88,938 | $115,212 | $148,362 | $189,968 | $241,924 |
12 | $69,934 | $93,385 | $123,853 | $163,198 | $213,714 | $278,213 |
13 | $71,683 | $98,054 | $133,141 | $179,518 | $240,429 | $319,945 |
14 | $73,475 | $102,956 | $143,127 | $197,470 | $270,482 | $367,937 |
15 | $75,312 | $108,104 | $153,862 | $217,217 | $304,292 | $423,127 |
16 | $77,194 | $113,509 | $165,401 | $238,939 | $342,329 | $486,596 |
17 | $79,124 | $119,185 | $177,806 | $262,832 | $385,120 | $559,586 |
18 | $81,102 | $125,144 | $191,142 | $289,116 | $433,260 | $643,524 |
19 | $83,130 | $131,401 | $205,477 | $318,027 | $487,418 | $740,052 |
20 | $85,208 | $137,971 | $220,888 | $349,830 | $548,345 | $851,060 |
21 | $87,338 | $144,870 | $237,455 | $384,813 | $616,888 | $978,719 |
22 | $89,522 | $152,114 | $255,264 | $423,294 | $693,999 | $1,125,527 |
23 | $91,760 | $159,719 | $274,409 | $465,624 | $780,749 | $1,294,356 |
24 | $94,054 | $167,705 | $294,989 | $512,186 | $878,342 | $1,488,509 |
25 | $96,405 | $176,090 | $317,114 | $563,405 | $988,135 | $1,711,786 |