Internal Medicine @ 24

Age
Programming @ After
29
Rent/Food/Gas
Compounding Dermatology/Radiation
@ 7%
Oncology/Orthopedic Surgery @ 30
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
TOTAL:

$68,847.95
$68,847.95
$68,847.95
$77,058.95
$77,058.95
$77,058.95
$83,090.95
$83,090.95
$83,090.95
$95,154.95
$95,154.95
$95,154.95
107218.95
107218.95
107218.95
107218.95
107218.95
107218.95
107218.95
107218.95
107218.95
107218.95
107218.95
107218.95
107218.95
107218.95
107218.95
$95,154.95
$95,154.95
$95,154.95
$95,154.95
$95,154.95
$95,154.95
$95,154.95
$95,154.95
$95,154.95
$95,154.95
$95,154.95
$95,154.95
$95,154.95
$95,154.95
$95,154.95
$4,008,067

$40,000.00
$40,000.00
$40,000.00
$48,211.00
$48,211.00
$48,211.00
$54,243.00
$54,243.00
$54,243.00
$66,307.00
$66,307.00
$66,307.00
$78,371.00
$78,371.00
$78,371.00
$78,371.00
$78,371.00
$78,371.00
$78,371.00
$78,371.00
$78,371.00
$78,371.00
$78,371.00
$78,371.00
$78,371.00
$78,371.00
$78,371.00
$66,307.00
$66,307.00
$66,307.00
$66,307.00
$66,307.00
$66,307.00
$66,307.00
$66,307.00
$66,307.00
$66,307.00
$66,307.00
$66,307.00
$66,307.00
$66,307.00
$66,307.00
$2,796,453

$42,800.00
$88,596.00
$137,597.72
$198,815.33
$264,318.17
$334,406.22
$415,854.66
$503,004.50
$596,254.82
$708,941.15
$829,515.52
$958,530.10
$1,109,484.17
$1,271,005.04
$1,443,832.36
$1,628,757.59
$1,826,627.59
$2,038,348.50
$2,264,889.86
$2,507,289.12
$2,766,656.33
$3,044,179.24
$3,341,128.76
$3,658,864.74
$3,998,842.24
$4,362,618.17
$4,751,858.41
$5,155,436.99
$5,587,266.07
$6,049,323.19
$6,543,724.30
$7,072,733.49
$7,638,773.32
$8,244,435.95
$8,892,494.95
$9,585,918.09
$10,327,880.85
$11,121,781.00
$11,971,254.16
$12,880,190.44
$13,852,752.26
$14,893,393.41
$14,893,393

$68,847.95
-$50,000.00
-$50,000.00
-$50,000.00
-$50,000.00
$39,123.34
$39,123.34
$39,123.34
$39,123.34
$43,661.85
$179,596.75
$191,376.75
$209,046.75
$220,826.75
$256,038.00
$256,038.00
$256,038.00
$256,038.00
$256,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$276,038.00
$8,498,914

$68,847.95
-$60,000.00
-$60,000.00
-$60,000.00
-$60,000.00
-$132,028.71
-$92,905.37
-$53,782.03
-$14,658.69
$29,003.16
$154,396.75
$166,176.75
$183,846.75
$195,626.75
$230,838.00
$230,838.00
$230,838.00
$230,838.00
$230,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00
$250,838.00

$165,204.52
$354,577.96
$576,114.44
$825,763.07
$1,130,563.15
$1,456,699.23
$1,805,664.84
$2,179,058.04
$2,578,588.76
$3,027,486.63
$3,507,807.35
$4,021,750.53
$4,571,669.73
$5,160,083.27
$5,789,685.76
$6,463,360.42
$7,184,192.31
$7,955,482.43
$8,780,762.86
$9,663,812.92
$10,608,676.49
$11,619,680.50
$12,701,454.79
$13,858,953.29
$15,097,476.68
$16,422,696.71
$17,840,682.14
$19,357,926.55
$20,981,378.06
$22,718,471.19
$24,577,160.83
$26,565,958.75

24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
TOTAL:

-$50,000.00
-$50,000.00
-$50,000.00
-$50,000.00
$39,123.34
$39,123.34
$39,123.34
$39,123.34
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
$125,294.95
###

Internal Medicine @ 30
30
-$50,000.00
31
-$50,000.00
32
-$50,000.00
33
-$50,000.00
34
$39,123.34
35
$39,123.34
36
$39,123.34
37
$39,123.34
38
$125,294.95
39
$125,294.95
40
$125,294.95
41
$125,294.95
42
$125,294.95
43
$125,294.95
44
$125,294.95
45
$125,294.95
46
$125,294.95
47
$125,294.95
48
$125,294.95
49
$125,294.95
50
$125,294.95
51
$125,294.95
52
$125,294.95
53
$125,294.95
54
$125,294.95
55
$125,294.95
56
$125,294.95
57
$125,294.95
58
$125,294.95
59
$125,294.95
60
$125,294.95
61
$125,294.95
62
$125,294.95
63
$125,294.95
64
$125,294.95
65
$125,294.95
66
$125,294.95
67
$125,294.95
68
$125,294.95
69
$125,294.95
70
$125,294.95
TOTAL: $4,091,226.71