Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 |
1 | $17,425 | $17,850 | $18,275 | $18,700 | $19,125 | $19,550 |
2 | $17,861 | $18,743 | $19,646 | $20,570 | $21,516 | $22,483 |
3 | $18,307 | $19,680 | $21,119 | $22,627 | $24,205 | $25,855 |
4 | $18,765 | $20,664 | $22,703 | $24,890 | $27,231 | $29,733 |
5 | $19,234 | $21,697 | $24,406 | $27,379 | $30,635 | $34,193 |
6 | $19,715 | $22,782 | $26,236 | $30,117 | $34,464 | $39,322 |
7 | $20,208 | $23,921 | $28,204 | $33,128 | $38,772 | $45,220 |
8 | $20,713 | $25,117 | $30,319 | $36,441 | $43,618 | $52,003 |
9 | $21,231 | $26,373 | $32,593 | $40,085 | $49,071 | $59,804 |
10 | $21,761 | $27,691 | $35,038 | $44,094 | $55,204 | $68,774 |
11 | $22,305 | $29,076 | $37,665 | $48,503 | $62,105 | $79,091 |
12 | $22,863 | $30,530 | $40,490 | $53,353 | $69,868 | $90,954 |
13 | $23,435 | $32,056 | $43,527 | $58,689 | $78,602 | $104,597 |
14 | $24,021 | $33,659 | $46,792 | $64,557 | $88,427 | $120,287 |
15 | $24,621 | $35,342 | $50,301 | $71,013 | $99,480 | $138,330 |
16 | $25,237 | $37,109 | $54,073 | $78,115 | $111,915 | $159,080 |
17 | $25,868 | $38,964 | $58,129 | $85,926 | $125,905 | $182,941 |
18 | $26,514 | $40,913 | $62,489 | $94,519 | $141,643 | $210,383 |
19 | $27,177 | $42,958 | $67,175 | $103,970 | $159,348 | $241,940 |
20 | $27,856 | $45,106 | $72,213 | $114,367 | $179,267 | $278,231 |
21 | $28,553 | $47,361 | $77,629 | $125,804 | $201,675 | $319,966 |
22 | $29,267 | $49,729 | $83,452 | $138,385 | $226,884 | $367,961 |
23 | $29,998 | $52,216 | $89,711 | $152,223 | $255,245 | $423,155 |
24 | $30,748 | $54,827 | $96,439 | $167,445 | $287,150 | $486,628 |
25 | $31,517 | $57,568 | $103,672 | $184,190 | $323,044 | $559,622 |
26 | $32,305 | $60,446 | $111,447 | $202,609 | $363,425 | $643,566 |
27 | $33,113 | $63,469 | $119,806 | $222,870 | $408,853 | $740,100 |
28 | $33,940 | $66,642 | $128,791 | $245,157 | $459,959 | $851,115 |
29 | $34,789 | $69,974 | $138,450 | $269,673 | $517,454 | $978,783 |
30 | $35,659 | $73,473 | $148,834 | $296,640 | $582,136 | $1,125,600 |