| Year |
|
| 1 |
$60,000 |
| 2 |
$65,000 |
| 3 |
$70,000 |
| 4 |
$75,000 |
| 5 |
$80,000 |
| 6 |
$90,000 |
| 7 |
$95,000 |
| 8 |
$100,000 |
| 9 |
$120,000 |
| 10 |
$130,000 |
|
$885,000 |
| 11 |
Retired |
|
| Income |
Fees |
NetIncome |
| $57,000 |
$24,000 |
$33,000 |
| $61,750 |
$24,000 |
$37,750 |
| $66,500 |
$24,000 |
$42,500 |
| $71,250 |
$24,000 |
$47,250 |
| $76,000 |
$24,000 |
$52,000 |
| $85,500 |
$24,000 |
$61,500 |
| $90,250 |
$24,000 |
$66,250 |
| $95,000 |
$24,000 |
$71,000 |
| $114,000 |
$24,000 |
$90,000 |
| $123,500 |
$24,000 |
$99,500 |
| $840,750 |
²$240,000 |
$600,750 |
| $0 |
$0 |
$0 |
|
| Income |
Fees |
NetIncome |
| $36,000 |
$2,520 |
$33,480 |
| $39,000 |
$2,730 |
$36,270 |
| $42,000 |
$2,940 |
$39,060 |
| $45,000 |
$3,150 |
$41,850 |
| $48,000 |
$3,360 |
$44,640 |
| $54,000 |
$3,780 |
$50,220 |
| $57,000 |
$3,990 |
$53,010 |
| $60,000 |
$4,200 |
$55,800 |
| $72,000 |
$5,040 |
$66,960 |
| $78,000 |
$5,460 |
$72,540 |
| $531,000 |
²$37,170 |
$493,830 |
| $0 |
$0 |
$0 |
|
| Income |
Fees |
NetIncome |
| $42,000 |
$2,700 |
$12,000 |
| $45,500 |
$2,700 |
$24,000 |
| $49,000 |
$2,700 |
$36,000 |
| $52,500 |
$2,700 |
$48,000 |
| $56,000 |
$2,700 |
$60,000 |
| $63,000 |
$2,700 |
$72,000 |
| $66,500 |
$2,700 |
$84,000 |
| $70,000 |
$2,700 |
$96,000 |
| $88,000 |
$2,700 |
$108,000 |
| $97,000 |
$2,700 |
$120,000 |
| $629,500 |
²$27,000 |
$660,000 |
| $0 |
$0 |
³ $84,000 |
|
| Total |
| $51,300 |
| $66,800 |
| $82,300 |
| $97,800 |
| $113,000 |
| $132,300 |
| $147,800 |
| $163,300 |
| $193,300 |
| $214,300 |
| $1,262,200 |
| ³$84,000 |
|