Offer price = 16
Bid offer price = 4.5%
Units = 25,000
Policy fee = 1,800
Admin and Mortality charges = 8,750
Top up fee 700
Admin top up 2,000
Presuming all the charges are deducted by canceling units and that the bid price increases by 8%, what is the withdrawal value after a year?