Working Capital $111,539 $125,020 $137,704 $147,288 $162,839 $177,724 $200,722 $219,994 $249,645 $275,837
Base Income $5,189 $9,245 $13,546 $18,443 $22,396 $28,574 $34,547 $40,679 $44,992 $51,985
Net Realized Capital Gains $6,350 $15,775 $24,158 $33,845 $45,443 $59,150 $76,175 $94,315 $119,653 $143,852
Total Portfolio Market Value $100,000 $98,000 $115,000 $135,000 $150,000 $140,000 $180,000 $200,000 $190,000 $225,000
Net Invested Capital $100,000 $100,000 $100,000 $95,000 $95,000 $90,000 $90,000 $85,000 $85,000 $80,000