Initial amount $10,000

Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7

Growing at 10% for 20 years

$11,000.0 $12,100.0 $13,310.0 $14,641.0 $16,105.1 $17,715.6 $19,487.2

Growing @ 5% 15% 5%

$10,500.00 $11,025.00 $12,678.75 $14,580.56 $16,767.65 $17,606.03 $18,486.33

Growing @ 5% 15%

$10,500.00 $11,025.00 $11,576.25 $13,312.69 $15,309.59 $17,606.03 $20,246.93

Growing @ 5%

$10,500.00 $11,025.00 $11,576.25 $12,155.06 $12,762.82 $13,400.96 $14,071.00

1st scenario

2nd scenario

3rd scenario

4th scenario

Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15

Growing at 10% for 20 years

$21,435.9 $23,579.5 $25,937.4 $28,531.2 $31,384.3 $34,522.7 $37,975.0 $41,772.5

15% 5% 15%

$21,259.28 $24,448.17 $28,115.40 $29,521.17 $30,997.23 $35,646.81 $40,993.83 $47,142.91

15% 5% 15%

$23,283.97 $24,448.17 $25,670.58 $26,954.11 $30,997.23 $35,646.81 $40,993.83 $47,142.91

Growing @ 5% 15%

$14,774.55 $15,513.28 $16,288.95 $18,732.29 $21,542.13 $24,773.45 $28,489.47 $32,762.89

Year 16 Year 17 Year 18 Year 19 Year 20

Growing at 10% for 20 years

$45,949.7 $50,544.7 $55,599.2 $61,159.1 $67,275.0

5% 15% Difference vs 1)

$49,500.05 $51,975.05 $59,771.31 $68,737.01 $79,047.56 $11,772.56

15% 10% Difference vs 1)

$54,214.34 $59,635.78 $65,599.35 $72,159.29 $79,375.22 $12,100.22

15% Difference vs 1)

$37,677.32 $43,328.92 $49,828.26 $57,302.50 $65,897.87 ($1,377.13)