Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $23,500 | $23,500 | $23,500 | $23,500 | $23,500 | $23,500 |
1 | $24,088 | $24,675 | $25,263 | $25,850 | $26,438 | $27,025 |
2 | $24,690 | $25,909 | $27,157 | $28,435 | $29,742 | $31,079 |
3 | $25,307 | $27,204 | $29,194 | $31,279 | $33,460 | $35,741 |
4 | $25,940 | $28,564 | $31,384 | $34,406 | $37,642 | $41,102 |
5 | $26,588 | $29,993 | $33,737 | $37,847 | $42,348 | $47,267 |
6 | $27,253 | $31,492 | $36,268 | $41,632 | $47,641 | $54,357 |
7 | $27,934 | $33,067 | $38,988 | $45,795 | $53,596 | $62,510 |
8 | $28,632 | $34,720 | $41,912 | $50,374 | $60,296 | $71,887 |
9 | $29,348 | $36,456 | $45,055 | $55,412 | $67,833 | $82,670 |
10 | $30,082 | $38,279 | $48,434 | $60,953 | $76,312 | $95,071 |
11 | $30,834 | $40,193 | $52,067 | $67,048 | $85,851 | $109,331 |
12 | $31,605 | $42,203 | $55,972 | $73,753 | $96,582 | $125,731 |
13 | $32,395 | $44,313 | $60,170 | $81,128 | $108,655 | $144,591 |
14 | $33,205 | $46,528 | $64,682 | $89,241 | $122,237 | $166,279 |
15 | $34,035 | $48,855 | $69,534 | $98,165 | $137,517 | $191,221 |