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 |
16 | $39,339 | $57,846 | $84,291 | $121,767 | $174,456 | $247,977 |
17 | $40,323 | $60,738 | $90,613 | $133,943 | $196,263 | $285,173 |
18 | $41,331 | $63,775 | $97,409 | $147,338 | $220,796 | $327,950 |
19 | $42,364 | $66,964 | $104,714 | $162,072 | $248,396 | $377,142 |
20 | $43,423 | $70,312 | $112,568 | $178,279 | $279,445 | $433,713 |
21 | $44,509 | $73,828 | $121,011 | $196,107 | $314,376 | $498,770 |
22 | $45,622 | $77,519 | $130,086 | $215,717 | $353,673 | $573,586 |
23 | $46,762 | $81,395 | $139,843 | $237,289 | $397,882 | $659,624 |
24 | $47,931 | $85,465 | $150,331 | $261,018 | $447,617 | $758,567 |
25 | $49,130 | $89,738 | $161,606 | $287,120 | $503,569 | $872,352 |
26 | $50,358 | $94,225 | $173,726 | $315,832 | $566,515 | $1,003,205 |
27 | $51,617 | $98,937 | $186,756 | $347,415 | $637,329 | $1,153,686 |
28 | $52,907 | $103,883 | $200,763 | $382,156 | $716,996 | $1,326,739 |
29 | $54,230 | $109,078 | $215,820 | $420,372 | $806,620 | $1,525,750 |
30 | $55,586 | $114,531 | $232,006 | $462,409 | $907,448 | $1,754,612 |