Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $18,500 | $18,500 | $18,500 | $18,500 | $18,500 | $18,500 |
1 | $18,963 | $19,425 | $19,888 | $20,350 | $20,813 | $21,275 |
2 | $19,437 | $20,396 | $21,379 | $22,385 | $23,414 | $24,466 |
3 | $19,922 | $21,416 | $22,982 | $24,624 | $26,341 | $28,136 |
4 | $20,421 | $22,487 | $24,706 | $27,086 | $29,633 | $32,357 |
5 | $20,931 | $23,611 | $26,559 | $29,794 | $33,338 | $37,210 |
6 | $21,454 | $24,792 | $28,551 | $32,774 | $37,505 | $42,792 |
7 | $21,991 | $26,031 | $30,692 | $36,051 | $42,193 | $49,210 |
8 | $22,540 | $27,333 | $32,994 | $39,656 | $47,467 | $56,592 |
9 | $23,104 | $28,700 | $35,469 | $43,622 | $53,400 | $65,081 |
10 | $23,682 | $30,135 | $38,129 | $47,984 | $60,075 | $74,843 |
11 | $24,274 | $31,641 | $40,989 | $52,783 | $67,585 | $86,069 |
12 | $24,880 | $33,223 | $44,063 | $58,061 | $76,033 | $98,980 |
13 | $25,502 | $34,885 | $47,368 | $63,867 | $85,537 | $113,827 |
14 | $26,140 | $36,629 | $50,920 | $70,254 | $96,229 | $130,901 |
15 | $26,794 | $38,460 | $54,739 | $77,279 | $108,258 | $150,536 |
16 | $27,463 | $40,383 | $58,845 | $85,007 | $121,790 | $173,116 |
17 | $28,150 | $42,402 | $63,258 | $93,508 | $137,014 | $199,083 |
18 | $28,854 | $44,522 | $68,002 | $102,858 | $154,141 | $228,946 |
19 | $29,575 | $46,749 | $73,103 | $113,144 | $173,408 | $263,288 |
20 | $30,314 | $49,086 | $78,585 | $124,459 | $195,084 | $302,781 |
21 | $31,072 | $51,540 | $84,479 | $136,905 | $219,470 | $348,198 |
22 | $31,849 | $54,117 | $90,815 | $150,595 | $246,903 | $400,428 |
23 | $32,645 | $56,823 | $97,626 | $165,655 | $277,766 | $460,492 |
24 | $33,461 | $59,664 | $104,948 | $182,220 | $312,487 | $529,566 |
25 | $34,298 | $62,648 | $112,819 | $200,442 | $351,548 | $609,001 |
26 | $35,155 | $65,780 | $121,281 | $220,486 | $395,492 | $700,351 |
27 | $36,034 | $69,069 | $130,377 | $242,535 | $444,928 | $805,403 |
28 | $36,935 | $72,522 | $140,155 | $266,788 | $500,544 | $926,214 |
29 | $37,859 | $76,149 | $150,667 | $293,467 | $563,112 | $1,065,146 |
30 | $38,805 | $79,956 | $161,967 | $322,814 | $633,501 | $1,224,918 |