Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $32,500 | $32,500 | $32,500 | $32,500 | $32,500 | $32,500 |
1 | $33,313 | $34,125 | $34,938 | $35,750 | $36,563 | $37,375 |
2 | $34,145 | $35,831 | $37,558 | $39,325 | $41,133 | $42,981 |
3 | $34,999 | $37,623 | $40,375 | $43,258 | $46,274 | $49,428 |
4 | $35,874 | $39,504 | $43,403 | $47,583 | $52,059 | $56,843 |
5 | $36,771 | $41,479 | $46,658 | $52,342 | $58,566 | $65,369 |
6 | $37,690 | $43,553 | $50,157 | $57,576 | $65,887 | $75,174 |
7 | $38,632 | $45,731 | $53,919 | $63,333 | $74,123 | $86,451 |
8 | $39,598 | $48,017 | $57,963 | $69,667 | $83,388 | $99,418 |
9 | $40,588 | $50,418 | $62,310 | $76,633 | $93,811 | $114,331 |
10 | $41,603 | $52,939 | $66,984 | $84,297 | $105,538 | $131,481 |
11 | $42,643 | $55,586 | $72,007 | $92,726 | $118,730 | $151,203 |
12 | $43,709 | $58,365 | $77,408 | $101,999 | $133,571 | $173,883 |
13 | $44,802 | $61,284 | $83,213 | $112,199 | $150,268 | $199,966 |
14 | $45,922 | $64,348 | $89,454 | $123,419 | $169,051 | $229,960 |
15 | $47,070 | $67,565 | $96,164 | $135,761 | $190,183 | $264,455 |