Year

Amount

2015
10,000,000
2016
11,800,000
2017
15,424,000
2018
19,700,320
2019
24,746,378
2020
30,700,726
2021
37,726,856
2022
46,017,690
2023
55,800,875
2024
67,345,032
2025
80,967,138
2026
97,041,222
2027
114,508,643
2028
135,120,198
2029
159,441,834
2030
188,141,364
2031
222,006,809
2032
261,968,035
2033
309,122,281
2034
364,764,292
2035
430,421,865
2036
507,897,800
2037
599,319,404
2038
707,196,897
2039
834,492,339
2040
984,700,960
2041
1,161,947,133
2042
1,371,097,616
2043
1,617,895,187
2044
1,909,116,321
2045
2,252,757,259
2046
2,658,253,566
2047
3,136,739,207
2048
3,701,352,265
2049
4,367,595,672
2050
5,153,762,893
2051
6,081,440,214
2052
7,176,099,453
2053
8,467,797,354
2054
9,992,000,878
2055 11,790,561,036
2056 13,912,862,022
2057 16,417,177,186
2058 19,372,269,080
2059 22,859,277,514
2060 26,973,947,467
2061 31,829,258,011
2062 37,558,524,452
2063 44,319,058,854
2064 52,296,489,448
2065 61,709,857,548
2066 72,817,631,907
2067 85,924,805,650
2068 101,391,270,667
2069 119,641,699,387
2070 141,177,205,277

Additonal Capital Return

added every yr

1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000

1,800,000
3,624,000
4,276,320
5,046,058
5,954,348
7,026,131
8,290,834
9,783,184
11,544,157
13,622,106
16,074,085
17,467,420
20,611,556
24,321,636
28,699,530
33,865,446
39,961,226
47,154,246
55,642,011
65,657,573
77,475,936
91,421,604
107,877,493
127,295,442
150,208,621
177,246,173
209,150,484
246,797,571
291,221,134
343,640,938
405,496,307
478,485,642
564,613,057
666,243,408
786,167,221
927,677,321
1,094,659,239
1,291,697,901
1,524,203,524
1,798,560,158
2,122,300,986
2,504,315,164
2,955,091,894
3,487,008,434
4,114,669,953
4,855,310,544
5,729,266,442
6,760,534,401
7,977,430,594
9,413,368,101
11,107,774,359
13,107,173,743
15,466,465,017
18,250,428,720
21,535,505,890
25,411,896,950

% Return

18.0%

Year

Amount

2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
2052
2053
2054
2055
2056
2057
2058
2059
2060
2061
2062
2063
2064
2065
2066
2067
2068
2069
2070

400,000
472,000
956,960
1,529,213
2,204,471
3,001,276
3,941,506
5,050,977
6,360,152
7,904,980
9,727,876
11,878,894
14,017,095
16,540,172
19,517,403
23,030,535
27,176,032
32,067,717
37,839,906
44,651,089
52,688,285
62,172,177
73,363,169
86,568,539
102,150,876
120,538,034
142,234,880
167,837,158
198,047,847
233,696,459
275,761,822
325,398,950
383,970,761
453,085,498
534,640,887
630,876,247
744,433,972
878,432,086
1,036,549,862
1,223,128,837
1,443,292,028
1,703,084,593
2,009,639,820
2,371,374,987
2,798,222,485
3,301,902,532
3,896,244,988
4,597,569,086
5,425,131,521
6,401,655,195
7,553,953,130
8,913,664,694
10,518,124,339
12,411,386,720
14,645,436,329
17,281,614,868

Additonal Capital Return

added every yr

400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000
400,000

72,000
484,960
572,253
675,258
796,805
940,230
1,109,471
1,309,176
1,544,827
1,822,896
2,151,018
2,138,201
2,523,077
2,977,231
3,513,132
4,145,496
4,891,686
5,772,189
6,811,183
8,037,196
9,483,891
11,190,992
13,205,370
15,582,337
18,387,158
21,696,846
25,602,278
30,210,688
35,648,612
42,065,363
49,637,128
58,571,811
69,114,737
81,555,390
96,235,360
113,557,724
133,998,115
158,117,776
186,578,975
220,163,191
259,792,565
306,555,227
361,735,168
426,847,498
503,680,047
594,342,456
701,324,098
827,562,435
976,523,674
1,152,297,935
1,359,711,563
1,604,459,645
1,893,262,381
2,234,049,610
2,636,178,539
3,110,690,676

% Return

18.0%