Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 |
1 | $25,625 | $26,250 | $26,875 | $27,500 | $28,125 | $28,750 |
2 | $26,266 | $27,563 | $28,891 | $30,250 | $31,641 | $33,063 |
3 | $26,922 | $28,941 | $31,057 | $33,275 | $35,596 | $38,022 |
4 | $27,595 | $30,388 | $33,387 | $36,603 | $40,045 | $43,725 |
5 | $28,285 | $31,907 | $35,891 | $40,263 | $45,051 | $50,284 |
6 | $28,992 | $33,502 | $38,583 | $44,289 | $50,682 | $57,827 |
7 | $29,717 | $35,178 | $41,476 | $48,718 | $57,017 | $66,500 |
8 | $30,460 | $36,936 | $44,587 | $53,590 | $64,145 | $76,476 |
9 | $31,222 | $38,783 | $47,931 | $58,949 | $72,163 | $87,947 |
10 | $32,002 | $40,722 | $51,526 | $64,844 | $81,183 | $101,139 |
11 | $32,802 | $42,758 | $55,390 | $71,328 | $91,331 | $116,310 |
12 | $33,622 | $44,896 | $59,544 | $78,461 | $102,747 | $133,756 |
13 | $34,463 | $47,141 | $64,010 | $86,307 | $115,591 | $153,820 |
14 | $35,324 | $49,498 | $68,811 | $94,937 | $130,040 | $176,893 |
15 | $36,207 | $51,973 | $73,972 | $104,431 | $146,294 | $203,427 |
16 | $37,113 | $54,572 | $79,520 | $114,874 | $164,581 | $233,941 |
17 | $38,040 | $57,300 | $85,484 | $126,362 | $185,154 | $269,032 |
18 | $38,991 | $60,165 | $91,895 | $138,998 | $208,298 | $309,386 |
19 | $39,966 | $63,174 | $98,787 | $152,898 | $234,335 | $355,794 |
20 | $40,965 | $66,332 | $106,196 | $168,187 | $263,627 | $409,163 |
21 | $41,990 | $69,649 | $114,161 | $185,006 | $296,581 | $470,538 |
22 | $43,039 | $73,132 | $122,723 | $203,507 | $333,653 | $541,119 |
23 | $44,115 | $76,788 | $131,927 | $223,858 | $375,360 | $622,286 |
24 | $45,218 | $80,627 | $141,822 | $246,243 | $422,280 | $715,629 |
25 | $46,349 | $84,659 | $152,458 | $270,868 | $475,065 | $822,974 |
26 | $47,507 | $88,892 | $163,893 | $297,954 | $534,448 | $946,420 |
27 | $48,695 | $93,336 | $176,185 | $327,750 | $601,254 | $1,088,383 |
28 | $49,912 | $98,003 | $189,399 | $360,525 | $676,411 | $1,251,640 |
29 | $51,160 | $102,903 | $203,604 | $396,577 | $760,962 | $1,439,386 |
30 | $52,439 | $108,049 | $218,874 | $436,235 | $856,083 | $1,655,294 |