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 |
11 | $49,859 | $64,993 | $84,193 | $108,418 | $138,823 | $176,791 |
12 | $51,106 | $68,243 | $90,508 | $119,260 | $156,176 | $203,310 |
13 | $52,383 | $71,655 | $97,296 | $131,186 | $175,698 | $233,806 |
14 | $53,693 | $75,237 | $104,593 | $144,305 | $197,660 | $268,877 |
15 | $55,035 | $78,999 | $112,437 | $158,735 | $222,368 | $309,208 |
16 | $56,411 | $82,949 | $120,870 | $174,609 | $250,164 | $355,590 |
17 | $57,821 | $87,097 | $129,935 | $192,070 | $281,434 | $408,928 |
18 | $59,267 | $91,452 | $139,681 | $211,277 | $316,613 | $470,267 |
19 | $60,749 | $96,024 | $150,157 | $232,405 | $356,190 | $540,807 |
20 | $62,267 | $100,825 | $161,418 | $255,645 | $400,714 | $621,928 |
21 | $63,824 | $105,867 | $173,525 | $281,209 | $450,803 | $715,218 |
22 | $65,420 | $111,160 | $186,539 | $309,330 | $507,153 | $822,500 |
23 | $67,055 | $116,718 | $200,530 | $340,263 | $570,547 | $945,875 |
24 | $68,732 | $122,554 | $215,569 | $374,290 | $641,866 | $1,087,757 |
25 | $70,450 | $128,681 | $231,737 | $411,719 | $722,099 | $1,250,920 |