Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $29,500 | $29,500 | $29,500 | $29,500 | $29,500 | $29,500 |
1 | $30,238 | $30,975 | $31,713 | $32,450 | $33,188 | $33,925 |
2 | $30,993 | $32,524 | $34,091 | $35,695 | $37,336 | $39,014 |
3 | $31,768 | $34,150 | $36,648 | $39,265 | $42,003 | $44,866 |
4 | $32,562 | $35,857 | $39,396 | $43,191 | $47,253 | $51,596 |
5 | $33,377 | $37,650 | $42,351 | $47,510 | $53,160 | $59,335 |
6 | $34,211 | $39,533 | $45,527 | $52,261 | $59,805 | $68,235 |
7 | $35,066 | $41,509 | $48,942 | $57,487 | $67,281 | $78,471 |
8 | $35,943 | $43,585 | $52,613 | $63,236 | $75,691 | $90,241 |
9 | $36,841 | $45,764 | $56,559 | $69,559 | $85,152 | $103,777 |
10 | $37,762 | $48,052 | $60,800 | $76,515 | $95,796 | $119,344 |
11 | $38,707 | $50,455 | $65,360 | $84,167 | $107,770 | $137,246 |
12 | $39,674 | $52,978 | $70,262 | $92,584 | $121,242 | $157,832 |
13 | $40,666 | $55,627 | $75,532 | $101,842 | $136,397 | $181,507 |
14 | $41,683 | $58,408 | $81,197 | $112,026 | $153,447 | $208,733 |
15 | $42,725 | $61,328 | $87,287 | $123,229 | $172,627 | $240,043 |