Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $26,500 | $26,500 | $26,500 | $26,500 | $26,500 | $26,500 |
1 | $27,163 | $27,825 | $28,488 | $29,150 | $29,813 | $30,475 |
2 | $27,842 | $29,216 | $30,624 | $32,065 | $33,539 | $35,046 |
3 | $28,538 | $30,677 | $32,921 | $35,272 | $37,731 | $40,303 |
4 | $29,251 | $32,211 | $35,390 | $38,799 | $42,448 | $46,349 |
5 | $29,982 | $33,821 | $38,044 | $42,679 | $47,754 | $53,301 |
6 | $30,732 | $35,513 | $40,897 | $46,946 | $53,723 | $61,296 |
7 | $31,500 | $37,288 | $43,965 | $51,641 | $60,438 | $70,491 |
8 | $32,288 | $39,153 | $47,262 | $56,805 | $67,993 | $81,064 |
9 | $33,095 | $41,110 | $50,807 | $62,486 | $76,492 | $93,224 |
10 | $33,922 | $43,166 | $54,617 | $68,734 | $86,054 | $107,207 |
11 | $34,770 | $45,324 | $58,714 | $75,608 | $96,811 | $123,288 |
12 | $35,640 | $47,590 | $63,117 | $83,168 | $108,912 | $141,782 |
13 | $36,531 | $49,970 | $67,851 | $91,485 | $122,526 | $163,049 |
14 | $37,444 | $52,468 | $72,940 | $100,634 | $137,842 | $187,506 |
15 | $38,380 | $55,092 | $78,410 | $110,697 | $155,072 | $215,632 |