|
$3,000 with 7.5% escalator every 5 years
<br />Year
<br />7.5% increase
<br />Monthly
<br />Total Year
<br />2025
<br />$ 3,000.00
<br />$ 36,000.00
<br />2026
<br />$ 3,000.00
<br />$ 36,000.00
<br />2027
<br />$ 3,000.00
<br />$ 36,000.00
<br />2028
<br />$ 3, 000.00
<br />$ 36, 000.00
<br />2029
<br />$ 3, 000.00
<br />$ 36, 000.00
<br />2030
<br />$ 2,700.00
<br />$ 3, 225.00
<br />$ 38, 700.00
<br />2031
<br />$ 3, 225.00
<br />$ 38, 700.00
<br />2032
<br />$ 3, 225.00
<br />$ 38, 700.00
<br />2033
<br />$ 3, 225.00
<br />$ 38, 700.00
<br />2034
<br />$ 3, 225.00
<br />$ 38, 700.00
<br />2035
<br />$ 2,902.50
<br />$ 3, 466.88
<br />$ 41, 602.50
<br />2036
<br />$ 3, 466.88
<br />$ 41, 602.50
<br />2037
<br />$ 3, 466.88
<br />$ 41, 602.50
<br />2038
<br />$ 3,466.88
<br />$ 41, 602.50
<br />2039
<br />$ 3, 466.88
<br />$ 41, 602.50
<br />2040
<br />$ 3,120.19
<br />$ 3, 726.89
<br />$ 44, 722.69
<br />2041
<br />$ 3, 726.89
<br />$ 44, 722.69
<br />2042
<br />$ 3, 726.89
<br />$ 44, 722.69
<br />2043
<br />$ 3, 726.89
<br />$ 44, 722.69
<br />2044
<br />$ 3, 726.89
<br />$ 44, 722.69
<br />2045
<br />$ 3,354.20
<br />$ 4, 006.41
<br />$ 48, 076.89
<br />2046
<br />$ 4, 006.41
<br />$ 48, 076.89
<br />2047
<br />$ 4, 006.41
<br />$ 48, 076.89
<br />2048
<br />$ 4, 006.41
<br />$ 48, 076.89
<br />2049
<br />$ 4, 006.41
<br />$ 48, 076.89
<br />2050
<br />$ 3,605.77
<br />$ 4, 306.89
<br />$ 51, 682.66
<br />1.1
<br />
|