Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 |
1 | $32,800 | $33,600 | $34,400 | $35,200 | $36,000 | $36,800 |
2 | $33,620 | $35,280 | $36,980 | $38,720 | $40,500 | $42,320 |
3 | $34,461 | $37,044 | $39,754 | $42,592 | $45,563 | $48,668 |
4 | $35,322 | $38,896 | $42,735 | $46,851 | $51,258 | $55,968 |
5 | $36,205 | $40,841 | $45,940 | $51,536 | $57,665 | $64,363 |
6 | $37,110 | $42,883 | $49,386 | $56,690 | $64,873 | $74,018 |
7 | $38,038 | $45,027 | $53,090 | $62,359 | $72,982 | $85,121 |
8 | $38,989 | $47,279 | $57,071 | $68,595 | $82,105 | $97,889 |
9 | $39,964 | $49,643 | $61,352 | $75,454 | $92,368 | $112,572 |
10 | $40,963 | $52,125 | $65,953 | $83,000 | $103,914 | $129,458 |
11 | $41,987 | $54,731 | $70,899 | $91,300 | $116,904 | $148,877 |
12 | $43,036 | $57,467 | $76,217 | $100,430 | $131,517 | $171,208 |
13 | $44,112 | $60,341 | $81,933 | $110,473 | $147,956 | $196,889 |
14 | $45,215 | $63,358 | $88,078 | $121,520 | $166,451 | $226,423 |
15 | $46,346 | $66,526 | $94,684 | $133,672 | $187,257 | $260,386 |
16 | $47,504 | $69,852 | $101,785 | $147,039 | $210,664 | $299,444 |
17 | $48,692 | $73,345 | $109,419 | $161,743 | $236,997 | $344,360 |
18 | $49,909 | $77,012 | $117,626 | $177,917 | $266,622 | $396,015 |
19 | $51,157 | $80,862 | $126,448 | $195,709 | $299,949 | $455,417 |
20 | $52,436 | $84,906 | $135,931 | $215,280 | $337,443 | $523,729 |
21 | $53,747 | $89,151 | $146,126 | $236,808 | $379,623 | $602,289 |
22 | $55,090 | $93,608 | $157,086 | $260,489 | $427,076 | $692,632 |
23 | $56,468 | $98,289 | $168,867 | $286,538 | $480,461 | $796,527 |
24 | $57,879 | $103,203 | $181,532 | $315,191 | $540,518 | $916,006 |
25 | $59,326 | $108,363 | $195,147 | $346,711 | $608,083 | $1,053,406 |
26 | $60,809 | $113,782 | $209,783 | $381,382 | $684,094 | $1,211,417 |
27 | $62,330 | $119,471 | $225,517 | $419,520 | $769,605 | $1,393,130 |
28 | $63,888 | $125,444 | $242,430 | $461,472 | $865,806 | $1,602,100 |
29 | $65,485 | $131,716 | $260,613 | $507,619 | $974,032 | $1,842,415 |
30 | $67,122 | $138,302 | $280,159 | $558,381 | $1,095,786 | $2,118,777 |