Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 |
1 | $36,900 | $37,800 | $38,700 | $39,600 | $40,500 | $41,400 |
2 | $37,823 | $39,690 | $41,603 | $43,560 | $45,563 | $47,610 |
3 | $38,768 | $41,675 | $44,723 | $47,916 | $51,258 | $54,752 |
4 | $39,737 | $43,758 | $48,077 | $52,708 | $57,665 | $62,964 |
5 | $40,731 | $45,946 | $51,683 | $57,978 | $64,873 | $72,409 |
6 | $41,749 | $48,243 | $55,559 | $63,776 | $72,982 | $83,270 |
7 | $42,793 | $50,656 | $59,726 | $70,154 | $82,105 | $95,761 |
8 | $43,863 | $53,188 | $64,205 | $77,169 | $92,368 | $110,125 |
9 | $44,959 | $55,848 | $69,021 | $84,886 | $103,914 | $126,644 |
10 | $46,083 | $58,640 | $74,197 | $93,375 | $116,904 | $145,640 |
11 | $47,235 | $61,572 | $79,762 | $102,712 | $131,517 | $167,486 |
12 | $48,416 | $64,651 | $85,744 | $112,983 | $147,956 | $192,609 |
13 | $49,626 | $67,883 | $92,175 | $124,282 | $166,451 | $221,500 |
14 | $50,867 | $71,278 | $99,088 | $136,710 | $187,257 | $254,725 |
15 | $52,139 | $74,841 | $106,520 | $150,381 | $210,664 | $292,934 |
16 | $53,442 | $78,583 | $114,509 | $165,419 | $236,997 | $336,874 |
17 | $54,778 | $82,513 | $123,097 | $181,961 | $266,622 | $387,406 |
18 | $56,148 | $86,638 | $132,329 | $200,157 | $299,949 | $445,516 |
19 | $57,551 | $90,970 | $142,254 | $220,173 | $337,443 | $512,344 |
20 | $58,990 | $95,519 | $152,923 | $242,190 | $379,623 | $589,195 |
21 | $60,465 | $100,295 | $164,392 | $266,409 | $427,076 | $677,575 |
22 | $61,977 | $105,309 | $176,721 | $293,050 | $480,461 | $779,211 |
23 | $63,526 | $110,575 | $189,975 | $322,355 | $540,518 | $896,092 |
24 | $65,114 | $116,104 | $204,223 | $354,590 | $608,083 | $1,030,506 |
25 | $66,742 | $121,909 | $219,540 | $390,049 | $684,094 | $1,185,082 |