Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $20,500 | $20,500 | $20,500 | $20,500 | $20,500 | $20,500 |
1 | $21,013 | $21,525 | $22,038 | $22,550 | $23,063 | $23,575 |
2 | $21,538 | $22,601 | $23,690 | $24,805 | $25,945 | $27,111 |
3 | $22,076 | $23,731 | $25,467 | $27,286 | $29,188 | $31,178 |
4 | $22,628 | $24,918 | $27,377 | $30,014 | $32,837 | $35,855 |
5 | $23,194 | $26,164 | $29,430 | $33,015 | $36,942 | $41,233 |
6 | $23,774 | $27,472 | $31,638 | $36,317 | $41,559 | $47,418 |
7 | $24,368 | $28,846 | $34,011 | $39,949 | $46,754 | $54,530 |
8 | $24,977 | $30,288 | $36,561 | $43,944 | $52,599 | $62,710 |
9 | $25,602 | $31,802 | $39,303 | $48,338 | $59,173 | $72,116 |
10 | $26,242 | $33,392 | $42,251 | $53,172 | $66,570 | $82,934 |
11 | $26,898 | $35,062 | $45,420 | $58,489 | $74,891 | $95,374 |
12 | $27,570 | $36,815 | $48,826 | $64,338 | $84,253 | $109,680 |
13 | $28,259 | $38,656 | $52,488 | $70,772 | $94,784 | $126,132 |
14 | $28,966 | $40,589 | $56,425 | $77,849 | $106,632 | $145,052 |
15 | $29,690 | $42,618 | $60,657 | $85,634 | $119,961 | $166,810 |
16 | $30,432 | $44,749 | $65,206 | $94,197 | $134,957 | $191,831 |
17 | $31,193 | $46,986 | $70,097 | $103,617 | $151,826 | $220,606 |
18 | $31,973 | $49,336 | $75,354 | $113,978 | $170,804 | $253,697 |
19 | $32,772 | $51,802 | $81,006 | $125,376 | $192,155 | $291,751 |
20 | $33,592 | $54,393 | $87,081 | $137,914 | $216,174 | $335,514 |
21 | $34,431 | $57,112 | $93,612 | $151,705 | $243,196 | $385,841 |
22 | $35,292 | $59,968 | $100,633 | $166,876 | $273,596 | $443,717 |
23 | $36,175 | $62,966 | $108,180 | $183,563 | $307,795 | $510,275 |
24 | $37,079 | $66,115 | $116,294 | $201,920 | $346,270 | $586,816 |
25 | $38,006 | $69,420 | $125,016 | $222,111 | $389,553 | $674,839 |