Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 |
1 | $31,775 | $32,550 | $33,325 | $34,100 | $34,875 | $35,650 |
2 | $32,569 | $34,178 | $35,824 | $37,510 | $39,234 | $40,998 |
3 | $33,384 | $35,886 | $38,511 | $41,261 | $44,139 | $47,147 |
4 | $34,218 | $37,681 | $41,400 | $45,387 | $49,656 | $54,219 |
5 | $35,074 | $39,565 | $44,505 | $49,926 | $55,863 | $62,352 |
6 | $35,950 | $41,543 | $47,842 | $54,918 | $62,846 | $71,705 |
7 | $36,849 | $43,620 | $51,431 | $60,410 | $70,702 | $82,461 |
8 | $37,770 | $45,801 | $55,288 | $66,451 | $79,539 | $94,830 |
9 | $38,715 | $48,091 | $59,434 | $73,096 | $89,482 | $109,054 |
10 | $39,683 | $50,496 | $63,892 | $80,406 | $100,667 | $125,412 |
11 | $40,675 | $53,021 | $68,684 | $88,447 | $113,250 | $144,224 |
12 | $41,692 | $55,672 | $73,835 | $97,291 | $127,407 | $165,858 |
13 | $42,734 | $58,455 | $79,373 | $107,020 | $143,332 | $190,736 |
14 | $43,802 | $61,378 | $85,326 | $117,722 | $161,249 | $219,347 |
15 | $44,897 | $64,447 | $91,725 | $129,495 | $181,405 | $252,249 |
16 | $46,020 | $67,669 | $98,605 | $142,444 | $204,081 | $290,086 |
17 | $47,170 | $71,053 | $106,000 | $156,689 | $229,591 | $333,599 |
18 | $48,349 | $74,605 | $113,950 | $172,357 | $258,290 | $383,639 |
19 | $49,558 | $78,335 | $122,496 | $189,593 | $290,576 | $441,185 |
20 | $50,797 | $82,252 | $131,683 | $208,552 | $326,898 | $507,363 |
21 | $52,067 | $86,365 | $141,560 | $229,408 | $367,760 | $583,467 |
22 | $53,369 | $90,683 | $152,177 | $252,349 | $413,730 | $670,987 |
23 | $54,703 | $95,217 | $163,590 | $277,583 | $465,446 | $771,635 |
24 | $56,071 | $99,978 | $175,859 | $305,342 | $523,627 | $887,380 |
25 | $57,472 | $104,977 | $189,049 | $335,876 | $589,081 | $1,020,488 |