Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 |
1 | $35,875 | $36,750 | $37,625 | $38,500 | $39,375 | $40,250 |
2 | $36,772 | $38,588 | $40,447 | $42,350 | $44,297 | $46,288 |
3 | $37,691 | $40,517 | $43,480 | $46,585 | $49,834 | $53,231 |
4 | $38,633 | $42,543 | $46,741 | $51,244 | $56,063 | $61,215 |
5 | $39,599 | $44,670 | $50,247 | $56,368 | $63,071 | $70,398 |
6 | $40,589 | $46,903 | $54,016 | $62,005 | $70,955 | $80,957 |
7 | $41,604 | $49,249 | $58,067 | $68,205 | $79,824 | $93,101 |
8 | $42,644 | $51,711 | $62,422 | $75,026 | $89,802 | $107,066 |
9 | $43,710 | $54,296 | $67,103 | $82,528 | $101,028 | $123,126 |
10 | $44,803 | $57,011 | $72,136 | $90,781 | $113,656 | $141,595 |
11 | $45,923 | $59,862 | $77,546 | $99,859 | $127,863 | $162,834 |
12 | $47,071 | $62,855 | $83,362 | $109,845 | $143,846 | $187,259 |
13 | $48,248 | $65,998 | $89,614 | $120,829 | $161,827 | $215,348 |
14 | $49,454 | $69,298 | $96,336 | $132,912 | $182,055 | $247,650 |
15 | $50,690 | $72,762 | $103,561 | $146,204 | $204,812 | $284,797 |
16 | $51,958 | $76,401 | $111,328 | $160,824 | $230,414 | $327,517 |
17 | $53,257 | $80,221 | $119,677 | $176,906 | $259,215 | $376,644 |
18 | $54,588 | $84,232 | $128,653 | $194,597 | $291,617 | $433,141 |
19 | $55,953 | $88,443 | $138,302 | $214,057 | $328,070 | $498,112 |
20 | $57,352 | $92,865 | $148,675 | $235,462 | $369,078 | $572,829 |
21 | $58,785 | $97,509 | $159,825 | $259,009 | $415,213 | $658,753 |
22 | $60,255 | $102,384 | $171,812 | $284,910 | $467,115 | $757,566 |
23 | $61,761 | $107,503 | $184,698 | $313,401 | $525,504 | $871,201 |
24 | $63,305 | $112,878 | $198,551 | $344,741 | $591,192 | $1,001,881 |
25 | $64,888 | $118,522 | $213,442 | $379,215 | $665,091 | $1,152,163 |