Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $30,500 | $30,500 | $30,500 | $30,500 | $30,500 | $30,500 |
1 | $31,263 | $32,025 | $32,788 | $33,550 | $34,313 | $35,075 |
2 | $32,044 | $33,626 | $35,247 | $36,905 | $38,602 | $40,336 |
3 | $32,845 | $35,308 | $37,890 | $40,596 | $43,427 | $46,387 |
4 | $33,666 | $37,073 | $40,732 | $44,655 | $48,855 | $53,345 |
5 | $34,508 | $38,927 | $43,787 | $49,121 | $54,962 | $61,346 |
6 | $35,371 | $40,873 | $47,071 | $54,033 | $61,832 | $70,548 |
7 | $36,255 | $42,917 | $50,601 | $59,436 | $69,561 | $81,131 |
8 | $37,161 | $45,062 | $54,396 | $65,379 | $78,256 | $93,300 |
9 | $38,090 | $47,316 | $58,476 | $71,917 | $88,038 | $107,295 |
10 | $39,043 | $49,681 | $62,861 | $79,109 | $99,043 | $123,390 |
11 | $40,019 | $52,165 | $67,576 | $87,020 | $111,424 | $141,898 |
12 | $41,019 | $54,774 | $72,644 | $95,722 | $125,352 | $163,183 |
13 | $42,045 | $57,512 | $78,093 | $105,294 | $141,021 | $187,660 |
14 | $43,096 | $60,388 | $83,950 | $115,824 | $158,648 | $215,809 |
15 | $44,173 | $63,407 | $90,246 | $127,406 | $178,479 | $248,180 |
16 | $45,277 | $66,578 | $97,014 | $140,147 | $200,789 | $285,407 |
17 | $46,409 | $69,907 | $104,290 | $154,161 | $225,888 | $328,219 |
18 | $47,570 | $73,402 | $112,112 | $169,577 | $254,124 | $377,451 |
19 | $48,759 | $77,072 | $120,520 | $186,535 | $285,889 | $434,069 |
20 | $49,978 | $80,926 | $129,559 | $205,189 | $321,625 | $499,179 |