|
The cost
of maintaining the face of your home for the next 20
years.
(Inflation percentages worked at 15%;18%;20% per
annum)
15%
18% 20%
Years Amount A Amount B Amount
C Amount A Amount B Amount C Amount
A Amount B Amount C
|
Today |
R 3,000.00 |
R 5,000.00 |
R 7,000.00 |
|
R 3,000.00 |
R 5,000.00 |
R 7,000.00 |
|
R 3,000.00
|
R 5,000.00 |
R 7,000.00
|
|
2
|
R 3.450.00
|
R 5,750.00
|
R 8,050.00 |
R 3,540.00 |
R 5,900.00 |
R 8,260.00
|
R 3,600.00
|
R 6,000.00 |
R 8,400.00 |
|
3
|
R 3,967.00
|
R 6,612.00 |
R 9,257.00 |
R 4,177.00 |
R 6,962.00 |
R 9,746.00 |
R 4,320.00 |
R 7,200.00 |
R 10,080.00 |
|
4 |
R 4,562.00 |
R 7,604.00 |
R 10,646.13 |
R 4,929.00 |
R 8,215.16 |
R 11,501.22 |
R 5,184.00 |
R 8,640.00 |
R 12,096.00 |
|
5
|
R 5,247.02 |
R 8,745.03 |
R 12,243.04 |
R 5,816.33 |
R 9,693.89 |
R 13,571.44 |
R 6,220.80 |
R 10,368.00 |
R 14,515.20 |
|
6
|
R 6,034.07 |
R 10,056.79 |
R 14,079.50 |
R 6,863.27 |
R 11,438.79 |
R 16,014.30 |
R 7,464.76 |
R 12,441.60 |
R 17,418.24 |
|
7
|
R 6,939.18 |
R 11,565.30 |
R 16,191.43 |
R 8,098.66 |
R 13,497.77 |
R 18,896.88 |
R 8,957.95 |
R 14,929.92 |
R 20,901.89 |
|
8
|
R 7,980.06 |
R 13,300.10 |
R 18,620.14 |
R 9,556.42 |
R 15,927.37 |
R 22,298.32
|
R 10,749.54 |
R 17,915.90 |
R 25,082.27 |
|
9 |
R 9,177.07 |
R 15,295.11 |
R 21,413.16 |
R 11,276.58 |
R 18,794.30 |
R 26,312.01 |
R 12,899.45 |
R 21,499.08 |
R 30,089.72 |
|
10
|
R 10,553.63 |
R 17,589.38 |
R 24,625.13 |
R 13,306.36 |
R22,177.27 |
R 31,048.18 |
R 15,479.34 |
R 25,798.90 |
R 36,118.46 |
|
11
|
R 12,163.67 |
R 20,227.79 |
R 28,318.90 |
R 15,701.51 |
R 26,169.18 |
R 36,636.85 |
R 18,575.21 |
R 30,958.68 |
R 43,342.15 |
|
12
|
R 13,957.17 |
R 23,261.96 |
R 32,56675 |
R 18,527.78 |
R 30,879.63 |
R 43,231.48 |
R 22,290.25 |
R 37,150.42 |
R 52,010.59 |
|
13
|
R 16,050.75 |
R 26,751.25 |
R 37,451.75 |
R 21,862.78 |
R 36,437.96 |
R 51,013.15 |
R 26,748.30 |
R 44,580.50 |
R 62,412.70 |
|
14
|
R 18,458.36 |
R 30,763.94 |
R 43,069.51 |
R 25,798.08 |
R 42,996.80 |
R 60,195.52 |
R 32,097.96 |
R 53,496.60 |
R 74,895.24 |
|
15
|
R21,227.12 |
R 35,378.53 |
R 49,529.94 |
R 30,441.73 |
R 50,736.22 |
R 71,030.71 |
R38,517.55 |
R 64,195.92 |
R 89,874.29 |
|
16
|
R 24,411.18 |
R 40,685.31 |
R 56,959.43 |
R 35,921.24 |
R 59,868.74 |
R 83,816.24 |
R
46,221.06 |
R 77,035.11 |
R 107,849.15 |
|
17
|
R 28,072.86 |
R 46,788.10 |
R 65,503.35 |
R 42,378.07 |
R 70,645.11 |
R 98,903.16 |
R 55,465.28 |
R 92,442.13 |
R 129,418.98 |
|
18
|
R 32,283.79 |
R 53,806.32 |
R 75,328.85 |
R 50,016.74 |
R 83,361.23 |
R 116,705.73 |
R 66,558.33 |
R 110,930.56 |
R 155,302.78 |
|
19
|
R 37,126.36 |
R 61,877.27 |
R 86,628.18 |
R 59,019.75 |
R 98,366.25 |
R 137,712.76 |
R 79,870.00 |
R 133,116.67 |
R 186,363.33 |
|
20 |
R 42,695.31 |
R 71,158.86 |
R 99,622.40 |
R 69,643.31 |
R 116,072.18 |
R 162,501.05 |
R 95,844.00 |
R 159,740.00 |
R 223,636.00 |
|
Totals |
R 82,723.08 |
R 137,871.80 |
R 193,020.52 |
R 122,207.74 |
R 203,679.56 |
R 285,151.38 |
R 159,061.69 |
R 265,102.82 |
R 371,143.95 |
|
