My current calculation shows ~$48k with the new formula (adjusted 52.4 year to months) its down to ~$12k. Is the ~12k the interest/inflation only?Assuming annual compounding periods, try:
Excel Formula:=FV(8%-3%,52.4,0,-10000,0)
=FV((8%-3%)/12,52.4,0,-10000,0)