Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 |
1 | $29,725 | $30,450 | $31,175 | $31,900 | $32,625 | $33,350 |
2 | $30,468 | $31,973 | $33,513 | $35,090 | $36,703 | $38,353 |
3 | $31,230 | $33,571 | $36,027 | $38,599 | $41,291 | $44,105 |
4 | $32,011 | $35,250 | $38,729 | $42,459 | $46,452 | $50,721 |
5 | $32,811 | $37,012 | $41,633 | $46,705 | $52,259 | $58,329 |
6 | $33,631 | $38,863 | $44,756 | $51,375 | $58,791 | $67,079 |
7 | $34,472 | $40,806 | $48,112 | $56,513 | $66,140 | $77,141 |
8 | $35,334 | $42,846 | $51,721 | $62,164 | $74,408 | $88,712 |
9 | $36,217 | $44,989 | $55,600 | $68,380 | $83,709 | $102,018 |
10 | $37,122 | $47,238 | $59,770 | $75,219 | $94,172 | $117,321 |
11 | $38,051 | $49,600 | $64,253 | $82,740 | $105,944 | $134,919 |
12 | $39,002 | $52,080 | $69,072 | $91,014 | $119,187 | $155,157 |
13 | $39,977 | $54,684 | $74,252 | $100,116 | $134,085 | $178,431 |
14 | $40,976 | $57,418 | $79,821 | $110,127 | $150,846 | $205,195 |
15 | $42,001 | $60,289 | $85,807 | $121,140 | $169,702 | $235,975 |
16 | $43,051 | $63,303 | $92,243 | $133,254 | $190,914 | $271,371 |
17 | $44,127 | $66,469 | $99,161 | $146,580 | $214,779 | $312,077 |
18 | $45,230 | $69,792 | $106,598 | $161,238 | $241,626 | $358,888 |
19 | $46,361 | $73,282 | $114,593 | $177,361 | $271,829 | $412,721 |
20 | $47,520 | $76,946 | $123,188 | $195,097 | $305,808 | $474,630 |
21 | $48,708 | $80,793 | $132,427 | $214,607 | $344,034 | $545,824 |
22 | $49,926 | $84,833 | $142,359 | $236,068 | $387,038 | $627,698 |
23 | $51,174 | $89,074 | $153,036 | $259,675 | $435,418 | $721,852 |
24 | $52,453 | $93,528 | $164,513 | $285,642 | $489,845 | $830,130 |
25 | $53,764 | $98,204 | $176,852 | $314,206 | $551,075 | $954,650 |
26 | $55,108 | $103,115 | $190,116 | $345,627 | $619,960 | $1,097,847 |
27 | $56,486 | $108,270 | $204,374 | $380,190 | $697,455 | $1,262,524 |
28 | $57,898 | $113,684 | $219,702 | $418,209 | $784,637 | $1,451,903 |
29 | $59,346 | $119,368 | $236,180 | $460,030 | $882,716 | $1,669,688 |
30 | $60,829 | $125,336 | $253,894 | $506,033 | $993,056 | $1,920,141 |