Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $27,500 | $27,500 | $27,500 | $27,500 | $27,500 | $27,500 |
1 | $28,188 | $28,875 | $29,563 | $30,250 | $30,938 | $31,625 |
2 | $28,892 | $30,319 | $31,780 | $33,275 | $34,805 | $36,369 |
3 | $29,614 | $31,835 | $34,163 | $36,603 | $39,155 | $41,824 |
4 | $30,355 | $33,426 | $36,725 | $40,263 | $44,050 | $48,098 |
5 | $31,114 | $35,098 | $39,480 | $44,289 | $49,556 | $55,312 |
6 | $31,892 | $36,853 | $42,441 | $48,718 | $55,750 | $63,609 |
7 | $32,689 | $38,695 | $45,624 | $53,590 | $62,719 | $73,151 |
8 | $33,506 | $40,630 | $49,046 | $58,949 | $70,559 | $84,123 |
9 | $34,344 | $42,662 | $52,724 | $64,844 | $79,379 | $96,742 |
10 | $35,202 | $44,795 | $56,678 | $71,328 | $89,301 | $111,253 |
11 | $36,082 | $47,034 | $60,929 | $78,461 | $100,464 | $127,941 |
12 | $36,984 | $49,386 | $65,499 | $86,307 | $113,022 | $147,132 |
13 | $37,909 | $51,855 | $70,411 | $94,937 | $127,150 | $169,202 |
14 | $38,857 | $54,448 | $75,692 | $104,431 | $143,043 | $194,582 |
15 | $39,828 | $57,171 | $81,369 | $114,874 | $160,924 | $223,769 |
16 | $40,824 | $60,029 | $87,472 | $126,362 | $181,039 | $257,335 |
17 | $41,845 | $63,031 | $94,032 | $138,998 | $203,669 | $295,935 |
18 | $42,891 | $66,182 | $101,085 | $152,898 | $229,128 | $340,325 |
19 | $43,963 | $69,491 | $108,666 | $168,187 | $257,769 | $391,374 |
20 | $45,062 | $72,966 | $116,816 | $185,006 | $289,990 | $450,080 |
21 | $46,189 | $76,614 | $125,577 | $203,507 | $326,239 | $517,592 |
22 | $47,343 | $80,445 | $134,995 | $223,858 | $367,019 | $595,231 |
23 | $48,527 | $84,467 | $145,120 | $246,243 | $412,896 | $684,515 |
24 | $49,740 | $88,690 | $156,004 | $270,868 | $464,508 | $787,192 |
25 | $50,983 | $93,125 | $167,704 | $297,954 | $522,572 | $905,271 |