10% vs Linear 10%

Table 1

10% vs 5% Rate Linear 10% Linear 5% $1,800,000.00

0 $100,000.00 $100,000.00 $100,000.00 $100,000.00

1 $110,000.00 $105,000.00 $110,000.00 $105,000.00

2 $121,000.00 $110,250.00 $120,000.00 $110,000.00 $1,350,000.00

3 $133,100.00 $115,762.50 $130,000.00 $115,000.00

4 $146,410.00 $121,550.63 $140,000.00 $120,000.00

5 $161,051.00 $127,628.16 $150,000.00 $125,000.00 $900,000.00

6 $177,156.10 $134,009.56 $160,000.00 $130,000.00

7 $194,871.71 $140,710.04 $170,000.00 $135,000.00

8 $214,358.88 $147,745.54 $180,000.00 $140,000.00 $450,000.00

9 $235,794.77 $155,132.82 $190,000.00 $145,000.00

10 $259,374.25 $162,889.46 $200,000.00 $150,000.00

11 $285,311.67 $171,033.94 $210,000.00 $155,000.00 $0.00

0 2 4 6 8 10 12 14 16 18 20 22 24 26 28 30
12 $313,842.84 $179,585.63 $220,000.00 $160,000.00

13 $345,227.12 $188,564.91 $230,000.00 $165,000.00

14 $379,749.83 $197,993.16 $240,000.00 $170,000.00

15 $417,724.82 $207,892.82 $250,000.00 $175,000.00 10% vs 5% Rate

16 $459,497.30 $218,287.46 $260,000.00 $180,000.00

$1,800,000.00
17 $505,447.03 $229,201.83 $270,000.00 $185,000.00

18 $555,991.73 $240,661.92 $280,000.00 $190,000.00

19 $611,590.90 $252,695.02 $290,000.00 $195,000.00

$1,350,000.00
20 $672,749.99 $265,329.77 $300,000.00 $200,000.00

21 $740,024.99 $278,596.26 $310,000.00 $205,000.00

22 $814,027.49 $292,526.07 $320,000.00 $210,000.00

$900,000.00
23 $895,430.24 $307,152.38 $330,000.00 $215,000.00
Exponential curves at different rates
24 $984,973.27 $322,509.99 $340,000.00 $220,000.00 DIVERGE.
25 $1,083,470.59 $338,635.49 $350,000.00 $225,000.00
$450,000.00
26 $1,191,817.65 $355,567.27 $360,000.00 $230,000.00

27 $1,310,999.42 $373,345.63 $370,000.00 $235,000.00

28 $1,442,099.36 $392,012.91 $380,000.00 $240,000.00

$0.00
29 $1,586,309.30 $411,613.56 $390,000.00 $245,000.00 0 2 4 6 8 10 12 14 16 18 20 22 24 26 28 30
30 $1,744,940.23 $432,194.24 $400,000.00 $250,000.00