Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $38,500 | $38,500 | $38,500 | $38,500 | $38,500 | $38,500 |
1 | $39,463 | $40,425 | $41,388 | $42,350 | $43,313 | $44,275 |
2 | $40,449 | $42,446 | $44,492 | $46,585 | $48,727 | $50,916 |
3 | $41,460 | $44,569 | $47,828 | $51,244 | $54,817 | $58,554 |
4 | $42,497 | $46,797 | $51,416 | $56,368 | $61,670 | $67,337 |
5 | $43,559 | $49,137 | $55,272 | $62,005 | $69,378 | $77,437 |
6 | $44,648 | $51,594 | $59,417 | $68,205 | $78,051 | $89,053 |
7 | $45,764 | $54,173 | $63,873 | $75,026 | $87,807 | $102,411 |
8 | $46,909 | $56,882 | $68,664 | $82,528 | $98,783 | $117,772 |
9 | $48,081 | $59,726 | $73,814 | $90,781 | $111,131 | $135,438 |
10 | $49,283 | $62,712 | $79,350 | $99,859 | $125,022 | $155,754 |
11 | $50,515 | $65,848 | $85,301 | $109,845 | $140,650 | $179,117 |
12 | $51,778 | $69,140 | $91,699 | $120,829 | $158,231 | $205,985 |
13 | $53,073 | $72,597 | $98,576 | $132,912 | $178,010 | $236,882 |
14 | $54,399 | $76,227 | $105,969 | $146,204 | $200,261 | $272,415 |
15 | $55,759 | $80,039 | $113,917 | $160,824 | $225,293 | $313,277 |
16 | $57,153 | $84,041 | $122,461 | $176,906 | $253,455 | $360,268 |
17 | $58,582 | $88,243 | $131,645 | $194,597 | $285,137 | $414,309 |
18 | $60,047 | $92,655 | $141,518 | $214,057 | $320,779 | $476,455 |
19 | $61,548 | $97,288 | $152,132 | $235,462 | $360,877 | $547,923 |
20 | $63,087 | $102,152 | $163,542 | $259,009 | $405,986 | $630,112 |