Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $33,500 | $33,500 | $33,500 | $33,500 | $33,500 | $33,500 |
1 | $34,338 | $35,175 | $36,013 | $36,850 | $37,688 | $38,525 |
2 | $35,196 | $36,934 | $38,713 | $40,535 | $42,398 | $44,304 |
3 | $36,076 | $38,780 | $41,617 | $44,589 | $47,698 | $50,949 |
4 | $36,978 | $40,719 | $44,738 | $49,047 | $53,661 | $58,592 |
5 | $37,902 | $42,755 | $48,094 | $53,952 | $60,368 | $67,380 |
6 | $38,850 | $44,893 | $51,701 | $59,347 | $67,914 | $77,488 |
7 | $39,821 | $47,138 | $55,578 | $65,282 | $76,403 | $89,111 |
8 | $40,816 | $49,495 | $59,747 | $71,810 | $85,954 | $102,477 |
9 | $41,837 | $51,969 | $64,227 | $78,991 | $96,698 | $117,849 |
10 | $42,883 | $54,568 | $69,045 | $86,890 | $108,785 | $135,526 |
11 | $43,955 | $57,296 | $74,223 | $95,579 | $122,383 | $155,855 |
12 | $45,054 | $60,161 | $79,790 | $105,137 | $137,681 | $179,233 |
13 | $46,180 | $63,169 | $85,774 | $115,651 | $154,892 | $206,118 |
14 | $47,335 | $66,328 | $92,207 | $127,216 | $174,253 | $237,036 |
15 | $48,518 | $69,644 | $99,122 | $139,938 | $196,035 | $272,592 |
16 | $49,731 | $73,126 | $106,557 | $153,932 | $220,539 | $313,480 |
17 | $50,974 | $76,783 | $114,548 | $169,325 | $248,106 | $360,502 |
18 | $52,249 | $80,622 | $123,139 | $186,257 | $279,120 | $414,578 |
19 | $53,555 | $84,653 | $132,375 | $204,883 | $314,009 | $476,764 |
20 | $54,894 | $88,885 | $142,303 | $225,371 | $353,261 | $548,279 |
21 | $56,266 | $93,330 | $152,976 | $247,908 | $397,418 | $630,521 |
22 | $57,673 | $97,996 | $164,449 | $272,699 | $447,096 | $725,099 |
23 | $59,114 | $102,896 | $176,783 | $299,969 | $502,982 | $833,864 |
24 | $60,592 | $108,041 | $190,041 | $329,966 | $565,855 | $958,943 |
25 | $62,107 | $113,443 | $204,294 | $362,963 | $636,587 | $1,102,785 |
26 | $63,660 | $119,115 | $219,616 | $399,259 | $716,161 | $1,268,203 |
27 | $65,251 | $125,071 | $236,088 | $439,185 | $805,681 | $1,458,433 |
28 | $66,883 | $131,324 | $253,794 | $483,103 | $906,391 | $1,677,198 |
29 | $68,555 | $137,891 | $272,829 | $531,414 | $1,019,690 | $1,928,778 |
30 | $70,269 | $144,785 | $293,291 | $584,555 | $1,147,151 | $2,218,094 |