| Periods are Annual |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
| Income |
1141.946275 |
1756.005753 |
1857.418525 |
1991.319163 |
2137.030674 |
2315.664137 |
2434.968019 |
2541.88364 |
2669.854231 |
2807.097766 |
3025.430172 |
3199.353456 |
3362.638726 |
3554.197671 |
3760.850519 |
4065.814846 |
4324.922838 |
4577.633086 |
4869.382664 |
5185.625237 |
| Expense |
339.4533333 |
543.1253333 |
597.4378667 |
657.1816533 |
722.8998187 |
795.1898005 |
874.7087806 |
962.1796586 |
1058.397625 |
1164.237387 |
1280.661126 |
1408.727238 |
1549.599962 |
1704.559958 |
1875.015954 |
2062.517549 |
2268.769304 |
2495.646235 |
2745.210858 |
3019.731944 |
|
