Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 |
1 | $19,475 | $19,950 | $20,425 | $20,900 | $21,375 | $21,850 |
2 | $19,962 | $20,948 | $21,957 | $22,990 | $24,047 | $25,128 |
3 | $20,461 | $21,995 | $23,604 | $25,289 | $27,053 | $28,897 |
4 | $20,972 | $23,095 | $25,374 | $27,818 | $30,434 | $33,231 |
5 | $21,497 | $24,249 | $27,277 | $30,600 | $34,239 | $38,216 |
6 | $22,034 | $25,462 | $29,323 | $33,660 | $38,518 | $43,948 |
7 | $22,585 | $26,735 | $31,522 | $37,026 | $43,333 | $50,540 |
8 | $23,150 | $28,072 | $33,886 | $40,728 | $48,750 | $58,121 |
9 | $23,728 | $29,475 | $36,428 | $44,801 | $54,844 | $66,840 |
10 | $24,322 | $30,949 | $39,160 | $49,281 | $61,699 | $76,866 |
11 | $24,930 | $32,496 | $42,097 | $54,209 | $69,411 | $88,395 |
12 | $25,553 | $34,121 | $45,254 | $59,630 | $78,088 | $101,655 |
13 | $26,192 | $35,827 | $48,648 | $65,593 | $87,849 | $116,903 |
14 | $26,847 | $37,619 | $52,296 | $72,152 | $98,830 | $134,438 |
15 | $27,518 | $39,500 | $56,219 | $79,368 | $111,184 | $154,604 |
16 | $28,206 | $41,475 | $60,435 | $87,304 | $125,082 | $177,795 |
17 | $28,911 | $43,548 | $64,968 | $96,035 | $140,717 | $204,464 |
18 | $29,634 | $45,726 | $69,840 | $105,638 | $158,307 | $235,134 |
19 | $30,374 | $48,012 | $75,078 | $116,202 | $178,095 | $270,404 |
20 | $31,134 | $50,413 | $80,709 | $127,822 | $200,357 | $310,964 |
21 | $31,912 | $52,933 | $86,762 | $140,605 | $225,401 | $357,609 |
22 | $32,710 | $55,580 | $93,270 | $154,665 | $253,577 | $411,250 |
23 | $33,528 | $58,359 | $100,265 | $170,132 | $285,274 | $472,938 |
24 | $34,366 | $61,277 | $107,785 | $187,145 | $320,933 | $543,878 |
25 | $35,225 | $64,341 | $115,868 | $205,859 | $361,049 | $625,460 |
26 | $36,106 | $67,558 | $124,559 | $226,445 | $406,181 | $719,279 |
27 | $37,008 | $70,936 | $133,900 | $249,090 | $456,953 | $827,171 |
28 | $37,933 | $74,482 | $143,943 | $273,999 | $514,072 | $951,247 |
29 | $38,882 | $78,207 | $154,739 | $301,399 | $578,331 | $1,093,934 |
30 | $39,854 | $82,117 | $166,344 | $331,539 | $650,623 | $1,258,024 |