Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $19,500 | $19,500 | $19,500 | $19,500 | $19,500 | $19,500 |
1 | $19,988 | $20,475 | $20,963 | $21,450 | $21,938 | $22,425 |
2 | $20,487 | $21,499 | $22,535 | $23,595 | $24,680 | $25,789 |
3 | $20,999 | $22,574 | $24,225 | $25,955 | $27,765 | $29,657 |
4 | $21,524 | $23,702 | $26,042 | $28,550 | $31,235 | $34,106 |
5 | $22,062 | $24,887 | $27,995 | $31,405 | $35,140 | $39,221 |
6 | $22,614 | $26,132 | $30,094 | $34,545 | $39,532 | $45,105 |
7 | $23,179 | $27,438 | $32,351 | $38,000 | $44,474 | $51,870 |
8 | $23,759 | $28,810 | $34,778 | $41,800 | $50,033 | $59,651 |
9 | $24,353 | $30,251 | $37,386 | $45,980 | $56,287 | $68,599 |
10 | $24,962 | $31,763 | $40,190 | $50,578 | $63,323 | $78,888 |
11 | $25,586 | $33,352 | $43,204 | $55,636 | $71,238 | $90,722 |
12 | $26,225 | $35,019 | $46,445 | $61,199 | $80,143 | $104,330 |
13 | $26,881 | $36,770 | $49,928 | $67,319 | $90,161 | $119,979 |
14 | $27,553 | $38,609 | $53,673 | $74,051 | $101,431 | $137,976 |
15 | $28,242 | $40,539 | $57,698 | $81,456 | $114,110 | $158,673 |
16 | $28,948 | $42,566 | $62,025 | $89,602 | $128,373 | $182,474 |
17 | $29,672 | $44,694 | $66,677 | $98,562 | $144,420 | $209,845 |
18 | $30,413 | $46,929 | $71,678 | $108,418 | $162,473 | $241,321 |
19 | $31,174 | $49,276 | $77,054 | $119,260 | $182,782 | $277,520 |
20 | $31,953 | $51,739 | $82,833 | $131,186 | $205,629 | $319,147 |
21 | $32,752 | $54,326 | $89,046 | $144,305 | $231,333 | $367,020 |
22 | $33,571 | $57,043 | $95,724 | $158,735 | $260,250 | $422,073 |
23 | $34,410 | $59,895 | $102,903 | $174,609 | $292,781 | $485,383 |
24 | $35,270 | $62,889 | $110,621 | $192,070 | $329,378 | $558,191 |
25 | $36,152 | $66,034 | $118,918 | $211,277 | $370,551 | $641,920 |
26 | $37,056 | $69,336 | $127,836 | $232,404 | $416,870 | $738,208 |
27 | $37,982 | $72,802 | $137,424 | $255,645 | $468,978 | $848,939 |
28 | $38,932 | $76,443 | $147,731 | $281,209 | $527,601 | $976,279 |
29 | $39,905 | $80,265 | $158,811 | $309,330 | $593,551 | $1,122,721 |
30 | $40,903 | $84,278 | $170,722 | $340,263 | $667,744 | $1,291,130 |