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 |
21 | $41,150 | $68,256 | $111,878 | $181,306 | $290,649 | $461,127 |
22 | $42,178 | $71,669 | $120,269 | $199,437 | $326,980 | $530,296 |
23 | $43,233 | $75,252 | $129,289 | $219,380 | $367,853 | $609,841 |
24 | $44,314 | $79,015 | $138,985 | $241,318 | $413,834 | $701,317 |
25 | $45,422 | $82,966 | $149,409 | $265,450 | $465,564 | $806,514 |
26 | $46,557 | $87,114 | $160,615 | $291,995 | $523,759 | $927,491 |
27 | $47,721 | $91,470 | $172,661 | $321,195 | $589,229 | $1,066,615 |
28 | $48,914 | $96,043 | $185,611 | $353,314 | $662,883 | $1,226,607 |
29 | $50,137 | $100,845 | $199,532 | $388,646 | $745,743 | $1,410,599 |
30 | $51,390 | $105,888 | $214,496 | $427,510 | $838,961 | $1,622,188 |