|
$3,000 with 15% escalator every 5 years
<br />Year
<br />15% increase
<br />Monthly
<br />Total Year
<br />2025
<br />$ 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 />$ 5,400.00
<br />$ 3, 450.00
<br />$ 41, 400.00
<br />2031
<br />$ 3, 450.00
<br />$ 41, 400.00
<br />2032
<br />$ 3, 450.00
<br />$ 41, 400.00
<br />2033
<br />$ 3,450.00
<br />$ 41,400.00
<br />2034
<br />$ 3,450.00
<br />$ 41,400.00
<br />2035
<br />$ 6,210.00
<br />$ 3, 967.50
<br />$ 47, 610.00
<br />2036
<br />$ 3, 967.50
<br />$ 47, 610.00
<br />2037
<br />$ 3, 967.50
<br />$ 47, 610.00
<br />2038
<br />$ 3, 967.50
<br />$ 47, 610.00
<br />2039
<br />$ 3, 967.50
<br />$ 47, 610.00
<br />2040
<br />$ 7,141.50
<br />$ 4, 562.63
<br />$ 54, 751.50
<br />2041
<br />$ 4, 562.63
<br />$ 54, 751.50
<br />2042
<br />$ 4, 562.63
<br />$ 54, 751.50
<br />2043
<br />$ 4, 562.63
<br />$ 54, 751.50
<br />2044
<br />$ 4, 562.63
<br />$ 54, 751.50
<br />2045
<br />$ 8,212.73
<br />$ 5, 247.02
<br />$ 62, 964.23
<br />2046
<br />$ 5, 247.02
<br />$ 62, 964.23
<br />2047
<br />$ 5, 247.02
<br />$ 62, 964.23
<br />2048
<br />$ 5, 247.02
<br />$ 62, 964.23
<br />2049
<br />$ 5, 247.02
<br />$ 62, 964.23
<br />2050
<br />$ 9,444.63
<br />$ 6, 034.07
<br />$ 72, 408.86
<br />M
<br />
|