14000

Incame Increase 10% Per Years No. of Years 1 Years 2 Years 3 Years 4 Years 5 Years 6 Years 7 Years 8 Years 9 Years 10 Years
669,371.83 Income 168000 184800 203280 223,608.00 245,968.80 270,565.68 297,622.25 327,384.47 360,122.92 396,135.21
Expenses 126,000.00 138,600.00 152,460.00 167,706.00 184,476.60 202,924.26 223,216.69 245,538.35 270,092.19 297,101.41
Asset Increase 10% Per Years Liabilities
4,200,000.00 Assets 42,000.00 46,200.00 50,820.00 55,902.00 61,492.20 67,641.42 74,405.56 81,846.12 90,030.73 99,033.80

1 42,000.00 46,200.00 50,820.00 55,902.00 61,492.20 67,641.42 74,405.56 81,846.12 90,030.73 99,033.80
2 46,200.00 50,820.00 55,902.00 61,492.20 67,641.42 74,405.56 81,846.12 90,030.73 99,033.80
3 50,820.00 55,902.00 61,492.20 67,641.42 74,405.56 81,846.12 90,030.73 99,033.80
4 55,902.00 61,492.20 67,641.42 74,405.56 81,846.12 90,030.73 99,033.80
5 61,492.20 67,641.42 74,405.56 81,846.12 90,030.73 99,033.80
6 67,641.42 74,405.56 81,846.12 90,030.73 99,033.80
7 74,405.56 81,846.12 90,030.73 99,033.80
8 81,846.12 90,030.73 99,033.80
9 90,030.73 99,033.80
10 99,033.80

669,371.83 627,371.83 581,171.83 530,351.83 474,449.83 412,957.63 345,316.21 270,910.65 189,064.53 99,033.80