Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 |
1 | $38,950 | $39,900 | $40,850 | $41,800 | $42,750 | $43,700 |
2 | $39,924 | $41,895 | $43,914 | $45,980 | $48,094 | $50,255 |
3 | $40,922 | $43,990 | $47,207 | $50,578 | $54,105 | $57,793 |
4 | $41,945 | $46,189 | $50,748 | $55,636 | $60,869 | $66,462 |
5 | $42,994 | $48,499 | $54,554 | $61,199 | $68,477 | $76,432 |
6 | $44,068 | $50,924 | $58,645 | $67,319 | $77,037 | $87,896 |
7 | $45,170 | $53,470 | $63,044 | $74,051 | $86,666 | $101,081 |
8 | $46,299 | $56,143 | $67,772 | $81,456 | $97,500 | $116,243 |
9 | $47,457 | $58,950 | $72,855 | $89,602 | $109,687 | $133,679 |
10 | $48,643 | $61,898 | $78,319 | $98,562 | $123,398 | $153,731 |