Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $16,000 | $16,000 | $16,000 | $16,000 | $16,000 | $16,000 |
1 | $16,400 | $16,800 | $17,200 | $17,600 | $18,000 | $18,400 |
2 | $16,810 | $17,640 | $18,490 | $19,360 | $20,250 | $21,160 |
3 | $17,230 | $18,522 | $19,877 | $21,296 | $22,781 | $24,334 |
4 | $17,661 | $19,448 | $21,368 | $23,426 | $25,629 | $27,984 |
5 | $18,103 | $20,421 | $22,970 | $25,768 | $28,833 | $32,182 |
6 | $18,555 | $21,442 | $24,693 | $28,345 | $32,437 | $37,009 |
7 | $19,019 | $22,514 | $26,545 | $31,179 | $36,491 | $42,560 |
8 | $19,494 | $23,639 | $28,536 | $34,297 | $41,053 | $48,944 |
9 | $19,982 | $24,821 | $30,676 | $37,727 | $46,184 | $56,286 |
10 | $20,481 | $26,062 | $32,977 | $41,500 | $51,957 | $64,729 |
11 | $20,993 | $27,365 | $35,450 | $45,650 | $58,452 | $74,438 |
12 | $21,518 | $28,734 | $38,108 | $50,215 | $65,758 | $85,604 |
13 | $22,056 | $30,170 | $40,967 | $55,236 | $73,978 | $98,445 |
14 | $22,608 | $31,679 | $44,039 | $60,760 | $83,225 | $113,211 |
15 | $23,173 | $33,263 | $47,342 | $66,836 | $93,628 | $130,193 |
16 | $23,752 | $34,926 | $50,893 | $73,520 | $105,332 | $149,722 |
17 | $24,346 | $36,672 | $54,710 | $80,872 | $118,499 | $172,180 |
18 | $24,955 | $38,506 | $58,813 | $88,959 | $133,311 | $198,007 |
19 | $25,578 | $40,431 | $63,224 | $97,855 | $149,975 | $227,708 |
20 | $26,218 | $42,453 | $67,966 | $107,640 | $168,722 | $261,865 |
21 | $26,873 | $44,575 | $73,063 | $118,404 | $189,812 | $301,144 |
22 | $27,545 | $46,804 | $78,543 | $130,244 | $213,538 | $346,316 |
23 | $28,234 | $49,144 | $84,433 | $143,269 | $240,230 | $398,263 |
24 | $28,940 | $51,602 | $90,766 | $157,596 | $270,259 | $458,003 |
25 | $29,663 | $54,182 | $97,573 | $173,355 | $304,042 | $526,703 |
26 | $30,405 | $56,891 | $104,891 | $190,691 | $342,047 | $605,709 |
27 | $31,165 | $59,735 | $112,758 | $209,760 | $384,803 | $696,565 |
28 | $31,944 | $62,722 | $121,215 | $230,736 | $432,903 | $801,050 |
29 | $32,743 | $65,858 | $130,306 | $253,809 | $487,016 | $921,207 |
30 | $33,561 | $69,151 | $140,079 | $279,190 | $547,893 | $1,059,388 |