Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 |
1 | $20,500 | $21,000 | $21,500 | $22,000 | $22,500 | $23,000 |
2 | $21,013 | $22,050 | $23,113 | $24,200 | $25,313 | $26,450 |
3 | $21,538 | $23,153 | $24,846 | $26,620 | $28,477 | $30,418 |
4 | $22,076 | $24,310 | $26,709 | $29,282 | $32,036 | $34,980 |
5 | $22,628 | $25,526 | $28,713 | $32,210 | $36,041 | $40,227 |
6 | $23,194 | $26,802 | $30,866 | $35,431 | $40,546 | $46,261 |
7 | $23,774 | $28,142 | $33,181 | $38,974 | $45,614 | $53,200 |
8 | $24,368 | $29,549 | $35,670 | $42,872 | $51,316 | $61,180 |
9 | $24,977 | $31,027 | $38,345 | $47,159 | $57,730 | $70,358 |
10 | $25,602 | $32,578 | $41,221 | $51,875 | $64,946 | $80,911 |
11 | $26,242 | $34,207 | $44,312 | $57,062 | $73,065 | $93,048 |
12 | $26,898 | $35,917 | $47,636 | $62,769 | $82,198 | $107,005 |
13 | $27,570 | $37,713 | $51,208 | $69,045 | $92,473 | $123,056 |
14 | $28,259 | $39,599 | $55,049 | $75,950 | $104,032 | $141,514 |
15 | $28,966 | $41,579 | $59,178 | $83,545 | $117,036 | $162,741 |
16 | $29,690 | $43,657 | $63,616 | $91,899 | $131,665 | $187,152 |
17 | $30,432 | $45,840 | $68,387 | $101,089 | $148,123 | $215,225 |
18 | $31,193 | $48,132 | $73,516 | $111,198 | $166,639 | $247,509 |
19 | $31,973 | $50,539 | $79,030 | $122,318 | $187,468 | $284,635 |
20 | $32,772 | $53,066 | $84,957 | $134,550 | $210,902 | $327,331 |
21 | $33,592 | $55,719 | $91,329 | $148,005 | $237,265 | $376,430 |
22 | $34,431 | $58,505 | $98,178 | $162,805 | $266,923 | $432,895 |
23 | $35,292 | $61,430 | $105,542 | $179,086 | $300,288 | $497,829 |
24 | $36,175 | $64,502 | $113,457 | $196,995 | $337,824 | $572,504 |
25 | $37,079 | $67,727 | $121,967 | $216,694 | $380,052 | $658,379 |
26 | $38,006 | $71,113 | $131,114 | $238,364 | $427,559 | $757,136 |
27 | $38,956 | $74,669 | $140,948 | $262,200 | $481,003 | $870,706 |
28 | $39,930 | $78,403 | $151,519 | $288,420 | $541,129 | $1,001,312 |
29 | $40,928 | $82,323 | $162,883 | $317,262 | $608,770 | $1,151,509 |
30 | $41,951 | $86,439 | $175,099 | $348,988 | $684,866 | $1,324,235 |