Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 |
1 | $33,825 | $34,650 | $35,475 | $36,300 | $37,125 | $37,950 |
2 | $34,671 | $36,383 | $38,136 | $39,930 | $41,766 | $43,643 |
3 | $35,537 | $38,202 | $40,996 | $43,923 | $46,986 | $50,189 |
4 | $36,426 | $40,112 | $44,070 | $48,315 | $52,860 | $57,717 |
5 | $37,336 | $42,117 | $47,376 | $53,147 | $59,467 | $66,375 |
6 | $38,270 | $44,223 | $50,929 | $58,462 | $66,900 | $76,331 |
7 | $39,227 | $46,434 | $54,749 | $64,308 | $75,263 | $87,781 |
8 | $40,207 | $48,756 | $58,855 | $70,738 | $84,671 | $100,948 |
9 | $41,212 | $51,194 | $63,269 | $77,812 | $95,255 | $116,090 |
10 | $42,243 | $53,754 | $68,014 | $85,594 | $107,162 | $133,503 |
11 | $43,299 | $56,441 | $73,115 | $94,153 | $120,557 | $153,529 |
12 | $44,381 | $59,263 | $78,599 | $103,568 | $135,626 | $176,558 |
13 | $45,491 | $62,226 | $84,494 | $113,925 | $152,580 | $203,042 |
14 | $46,628 | $65,338 | $90,831 | $125,317 | $171,652 | $233,498 |
15 | $47,794 | $68,605 | $97,643 | $137,849 | $193,109 | $268,523 |
16 | $48,989 | $72,035 | $104,966 | $151,634 | $217,247 | $308,801 |
17 | $50,213 | $75,637 | $112,839 | $166,798 | $244,403 | $355,122 |
18 | $51,469 | $79,418 | $121,302 | $183,477 | $274,954 | $408,390 |
19 | $52,755 | $83,389 | $130,399 | $201,825 | $309,323 | $469,648 |
20 | $54,074 | $87,559 | $140,179 | $222,007 | $347,988 | $540,096 |
21 | $55,426 | $91,937 | $150,693 | $244,208 | $391,487 | $621,110 |
22 | $56,812 | $96,534 | $161,994 | $268,629 | $440,422 | $714,277 |
23 | $58,232 | $101,360 | $174,144 | $295,492 | $495,475 | $821,418 |
24 | $59,688 | $106,428 | $187,205 | $325,041 | $557,410 | $944,631 |
25 | $61,180 | $111,750 | $201,245 | $357,545 | $627,086 | $1,086,325 |