Spreadsheet: 810717d1671984267-sum-all-months-of-the-year-bmodeling
Sheet: Sheet1

 | revenue |  |  |  |  |  | 0 | 130969.5 | 200605.5865413934 | 272866.5886892427 | 347865.8837201734 | 425722.1418143429 | 506559.5828297866 | 590508.2457611489 | 677704.2715149588 | 768290.1996652647 | 862415.2798867037 | 960235.7987969996 | 1061915.42297757 | 1167625.558979444 | 1277545.731162159 | 1391863.978255813 | 1510777.269581058 | 1634491.94190875 | 1763224.157990172 | 1897200.387840496 | 2036935.87390491 | 2182706.80569763 | 2334803.437989283 | 2493530.833572617 | 2659209.646363643 | 2832176.947087453 | 3012787.093926819 | 3201412.650648193 | 3398445.354864297 | 3604297.139245613 | 3819401.208655236 | 4044213.176353424 | 4279212.262600096 | 4524902.559176534 | 4781814.363551689 | 5050505.586635261 | 5331563.238289054 | 5625604.995011455 | 5933280.854467677 | 6255274.881811772 | 6592307.05303619 | 6945135.20089197 | 7314557.069248296 | 7701412.482105904 | 8106585.633845042 | 8531007.50767741 | 8975658.42968383 | 9441570.766256746 | 9929831.77323045 | 10441586.60547466 | 10979997.60638186 | 11546472.37427877 | 12142494.12270097 | 12769625.82762385 | 13429514.60770803 | 14123896.35100564 | 14854600.60237197 | 15623555.72667374 | 16432794.36378343 | 17284459.19230292
 | fees |  |  |  |  |  | 115300 | 120351 | 125631.87 | 131153.4714 | 136927.1978655 | 142965.0023549475 | 149279.4255685165 | 155883.6258956157 | 162791.4109428861 | 170017.2707290678 | 177576.4126380004 | 185484.7982261971 | 193759.1819869092 | 202417.1521783959 | 211477.1738302525 | 220958.634048155 | 230881.8897442632 | 241268.3179278155 | 252140.3686981764 | 263521.6210907817 | 275436.8419350935 | 287912.0478928689 | 300974.5708547772 | 314653.1268837212 | 328977.8889041513 | 343980.5633482549 | 359694.4709821875 | 376154.6321485436 | 393397.8566750776 | 411462.8387143317 | 430390.2567943614 | 450222.879377227 | 471005.6762393948 | 492785.9360067255 | 515613.3901964047 | 539540.344139027 | 564621.8151761992 | 590915.678552517 | 618482.8214457191 | 647387.3056052837 | 677696.5390978425 | 709481.4576876075 | 742816.71641169 | 777780.8919438072 | 814456.6963755961 | 852931.2030826686 | 893296.0853828327 | 935647.8687366783 | 980088.1972861926 | 1026724.115575339 | 1075668.366347851 | 1127039.705371988 | 1180963.234299965 | 1237570.752631267 | 1297001.129914573 | 1359400.699392493 | 1424923.674367309 | 1493732.588644474 | 1565998.762494223 | 1641902.795660481
 | income |  |  |  |  |  | 96060 | 99898.2 | 103897.314 | 108064.49688 | 112407.2436681 | 116933.4068828445 | 121651.2148209628 | 126569.2908451737 | 131696.6737300412 | 137042.8391273961 | 142617.7222165891 | 148431.7416088275 | 154495.8245790894 | 160821.43370362 | 167420.5949858068 | 174305.9275583388 | 181490.6750549751 | 188988.7387510293 | 196814.7125778129 | 204983.9201228236 | 213512.4537344174 | 222417.2158571089 | 231715.9627315238 | 241427.3506014173 | 251570.9845790978 | 262167.4703301089 | 273238.4687481372 | 284806.7538018988 | 296896.2737472287 | 309532.2159098278 | 322741.0752571345 | 336550.7269916605 | 350990.5034128996 | 366091.2753106551 | 381885.5381694004 | 398407.5034811442 | 415693.1954833143 | 433780.5536584523 | 452709.5413541277 | 472522.2609045222 | 493263.0756596837 | 514978.7393546288 | 537718.53327837 | 561534.4117326881 | 586481.1563021805 | 612616.5394909275 | 640001.4983171661 | 668700.3184958007 | 698780.8298795786 | 730314.6138734652 | 763377.2235833881 | 798048.4175102405 | 834412.4076530789 | 872558.1229420337 | 912579.4889817983 | 954575.7251509606 | 998651.6601711314 | 1044918.067333114 | 1093492.020645567 | 1144497.273255035
 | Total Revenue |  |  |  |  |  | 211360 | 351218.7 | 430134.7705413933 | 512084.5569692426 | 597200.3252537734 | 685620.551052135 | 777490.2232192659 | 872961.1625019382 | 972192.3561878861 | 1075350.309521729 | 1182609.414741293 | 1294152.338632024 | 1410170.429543569 | 1530864.144861459 | 1656443.499978218 | 1787128.539862307 | 1923149.834380296 | 2064748.998587594 | 2212179.239266161 | 2365705.929054101 | 2525885.169574421 | 2693036.069447608 | 2867493.971575584 | 3049611.311057756 | 3239758.519846892 | 3438324.980765817 | 3645720.033657144 | 3862374.036598635 | 4088739.485286603 | 4325292.193869772 | 4572532.540706732 | 4830986.782722312 | 5101208.44225239 | 5383779.770493915 | 5679313.291917494 | 5988453.434255432 | 6311878.248948568 | 6650301.227222424 | 7004473.217267524 | 7375184.448321578 | 7763266.667793716 | 8169595.397934206 | 8595092.318938356 | 9040727.7857824 | 9507523.486522818 | 9996555.250251006 | 10508956.01338383 | 11045918.95348923 | 11608700.80039622 | 12198625.33492346 | 12819043.1963131 | 13471560.497161 | 14157869.76465401 | 14879754.70319715 | 15639095.2266044 | 16437872.77554909 | 17278175.93691041 | 18162206.38265133 | 19092285.14692321 | 20070859.26121844
 |  |  |  |  |  | 2023 | 2024 | 2025 | 2026 | 2027
 |  |  |  |  | revenue
 |  |  |  |  | fees
 |  |  |  |  | income
 |  |  |  |  | Total Revenue