Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $31,500 | $31,500 | $31,500 | $31,500 | $31,500 | $31,500 |
1 | $32,288 | $33,075 | $33,863 | $34,650 | $35,438 | $36,225 |
2 | $33,095 | $34,729 | $36,402 | $38,115 | $39,867 | $41,659 |
3 | $33,922 | $36,465 | $39,132 | $41,927 | $44,851 | $47,908 |
4 | $34,770 | $38,288 | $42,067 | $46,119 | $50,457 | $55,094 |
5 | $35,639 | $40,203 | $45,222 | $50,731 | $56,764 | $63,358 |
6 | $36,530 | $42,213 | $48,614 | $55,804 | $63,860 | $72,861 |
7 | $37,444 | $44,324 | $52,260 | $61,385 | $71,842 | $83,791 |
8 | $38,380 | $46,540 | $56,180 | $67,523 | $80,822 | $96,359 |
9 | $39,339 | $48,867 | $60,393 | $74,275 | $90,925 | $110,813 |
10 | $40,323 | $51,310 | $64,922 | $81,703 | $102,291 | $127,435 |
11 | $41,331 | $53,876 | $69,792 | $89,873 | $115,077 | $146,550 |
12 | $42,364 | $56,569 | $75,026 | $98,860 | $129,462 | $168,533 |
13 | $43,423 | $59,398 | $80,653 | $108,747 | $145,644 | $193,813 |
14 | $44,509 | $62,368 | $86,702 | $119,621 | $163,850 | $222,885 |
15 | $45,621 | $65,486 | $93,205 | $131,583 | $184,331 | $256,317 |
16 | $46,762 | $68,761 | $100,195 | $144,742 | $207,372 | $294,765 |
17 | $47,931 | $72,199 | $107,710 | $159,216 | $233,294 | $338,980 |
18 | $49,129 | $75,809 | $115,788 | $175,137 | $262,456 | $389,827 |
19 | $50,357 | $79,599 | $124,472 | $192,651 | $295,263 | $448,301 |
20 | $51,616 | $83,579 | $133,807 | $211,916 | $332,170 | $515,546 |
21 | $52,907 | $87,758 | $143,843 | $233,108 | $373,692 | $592,878 |
22 | $54,229 | $92,146 | $154,631 | $256,419 | $420,403 | $681,809 |
23 | $55,585 | $96,753 | $166,228 | $282,061 | $472,954 | $784,081 |
24 | $56,975 | $101,591 | $178,696 | $310,267 | $532,073 | $901,693 |
25 | $58,399 | $106,670 | $192,098 | $341,293 | $598,582 | $1,036,947 |