Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $18,000 | $18,000 | $18,000 | $18,000 | $18,000 | $18,000 |
1 | $18,450 | $18,900 | $19,350 | $19,800 | $20,250 | $20,700 |
2 | $18,911 | $19,845 | $20,801 | $21,780 | $22,781 | $23,805 |
3 | $19,384 | $20,837 | $22,361 | $23,958 | $25,629 | $27,376 |
4 | $19,869 | $21,879 | $24,038 | $26,354 | $28,833 | $31,482 |
5 | $20,365 | $22,973 | $25,841 | $28,989 | $32,437 | $36,204 |
6 | $20,874 | $24,122 | $27,779 | $31,888 | $36,491 | $41,635 |
7 | $21,396 | $25,328 | $29,863 | $35,077 | $41,053 | $47,880 |
8 | $21,931 | $26,594 | $32,103 | $38,585 | $46,184 | $55,062 |
9 | $22,480 | $27,924 | $34,510 | $42,443 | $51,957 | $63,322 |
10 | $23,042 | $29,320 | $37,099 | $46,687 | $58,452 | $72,820 |
11 | $23,618 | $30,786 | $39,881 | $51,356 | $65,758 | $83,743 |
12 | $24,208 | $32,325 | $42,872 | $56,492 | $73,978 | $96,305 |
13 | $24,813 | $33,942 | $46,087 | $62,141 | $83,225 | $110,750 |
14 | $25,434 | $35,639 | $49,544 | $68,355 | $93,628 | $127,363 |
15 | $26,069 | $37,421 | $53,260 | $75,190 | $105,332 | $146,467 |
16 | $26,721 | $39,292 | $57,254 | $82,710 | $118,499 | $168,437 |
17 | $27,389 | $41,256 | $61,548 | $90,980 | $133,311 | $193,703 |
18 | $28,074 | $43,319 | $66,164 | $100,079 | $149,975 | $222,758 |
19 | $28,776 | $45,485 | $71,127 | $110,086 | $168,722 | $256,172 |
20 | $29,495 | $47,759 | $76,461 | $121,095 | $189,812 | $294,598 |
21 | $30,232 | $50,147 | $82,196 | $133,204 | $213,538 | $338,787 |
22 | $30,988 | $52,655 | $88,361 | $146,525 | $240,230 | $389,605 |
23 | $31,763 | $55,287 | $94,988 | $161,177 | $270,259 | $448,046 |
24 | $32,557 | $58,052 | $102,112 | $177,295 | $304,042 | $515,253 |
25 | $33,371 | $60,954 | $109,770 | $195,025 | $342,047 | $592,541 |
26 | $34,205 | $64,002 | $118,003 | $214,527 | $384,803 | $681,422 |
27 | $35,060 | $67,202 | $126,853 | $235,980 | $432,903 | $783,636 |
28 | $35,937 | $70,562 | $136,367 | $259,578 | $487,016 | $901,181 |
29 | $36,835 | $74,090 | $146,595 | $285,536 | $547,893 | $1,036,358 |
30 | $37,756 | $77,795 | $157,589 | $314,089 | $616,379 | $1,191,812 |