|
|
||||||||||||
| 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 | ||