Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $24,500 | $24,500 | $24,500 | $24,500 | $24,500 | $24,500 |
1 | $25,113 | $25,725 | $26,338 | $26,950 | $27,563 | $28,175 |
2 | $25,740 | $27,011 | $28,313 | $29,645 | $31,008 | $32,401 |
3 | $26,384 | $28,362 | $30,436 | $32,610 | $34,884 | $37,261 |
4 | $27,043 | $29,780 | $32,719 | $35,870 | $39,244 | $42,851 |
5 | $27,720 | $31,269 | $35,173 | $39,457 | $44,150 | $49,278 |
6 | $28,412 | $32,832 | $37,811 | $43,403 | $49,669 | $56,670 |
7 | $29,123 | $34,474 | $40,647 | $47,744 | $55,877 | $65,170 |
8 | $29,851 | $36,198 | $43,695 | $52,518 | $62,862 | $74,946 |
9 | $30,597 | $38,008 | $46,972 | $57,770 | $70,719 | $86,188 |
10 | $31,362 | $39,908 | $50,495 | $63,547 | $79,559 | $99,116 |
11 | $32,146 | $41,903 | $54,282 | $69,901 | $89,504 | $113,984 |
12 | $32,950 | $43,998 | $58,354 | $76,891 | $100,692 | $131,081 |
13 | $33,774 | $46,198 | $62,730 | $84,581 | $113,279 | $150,743 |
14 | $34,618 | $48,508 | $67,435 | $93,039 | $127,439 | $173,355 |
15 | $35,483 | $50,934 | $72,492 | $102,343 | $143,369 | $199,358 |
16 | $36,370 | $53,480 | $77,929 | $112,577 | $161,290 | $229,262 |
17 | $37,280 | $56,154 | $83,774 | $123,835 | $181,451 | $263,651 |
18 | $38,212 | $58,962 | $90,057 | $136,218 | $204,132 | $303,199 |
19 | $39,167 | $61,910 | $96,811 | $149,840 | $229,649 | $348,678 |
20 | $40,146 | $65,006 | $104,072 | $164,824 | $258,355 | $400,980 |