Year	Expenses	Revenue	Cumulative Expenses	Cumulative Revenue	Net Revenue
	0	90,000.00		90,000.00
	1	9,914.00	6,964.00	99,914.00
	2	11,275.00	15,250.00	111,189.00
	3	11,318.00	20,130.00	122,507.00
	4	11,842.00	34,192.00	134,349.00
	5	12,605.00	37,129.00	146,954.00
	6	13,026.00	36,439.00	159,980.00
	7	13,816.00	32,901.00	173,796.00
	8	14,181.00	33,495.00	187,977.00
	9	14,802.00	37,173.00	202,779.00
	10	14,738.00	35,352.00	217,517.00