sns-network-solutions/businesses/sns-hospitality-group/coffee-trailers/fleet-model-5yr-monthly.csv

1	Month	Year	Trailers	Fleet Revenue	Operating Profit	Loan Interest	Loan Balance	Pretax	Sec179	Taxable	Sam Tax Reserve	Loan Principal Paid	Cash Reserve	Built
2	1	1	1	8320	-778	500	48839	-1278	3333	0	0	1161	-2938	0
3	2	1	1	11440	1790	488	47667	1302	3056	0	0	1172	-3297	0
4	3	1	1	13520	3502	477	46483	3025	2801	224	67	1184	-2000	0
5	4	1	1	15600	5214	465	45287	4749	2568	2181	649	1196	440	0
6	5	1	1	17056	6412	453	44079	5959	2354	3606	1073	1208	3666	0
7	6	1	1	18304	7439	441	42859	6998	2157	4841	1440	1220	7563	0
8	7	1	1	19136	8124	429	41627	7695	1978	5718	1701	1232	11897	0
9	8	1	1	19760	8637	416	40383	8221	1813	6408	1906	1244	16551	0
10	9	1	1	20800	9493	404	39126	9090	1662	7428	2210	1257	21770	0
11	10	1	1	22464	10863	391	37856	10472	1523	8948	2662	1269	27919	0
12	11	1	1	23712	11890	379	36574	11511	1396	10115	3009	1282	34760	0
13	12	1	1	24960	12917	366	35279	12551	1280	11271	3353	1295	42297	0
14	13	2	1	24960	12917	353	33971	12564	0	12564	3738	1308	49463	0
15	14	2	1	24960	12917	340	32650	12577	0	12577	3742	1321	56638	0
16	15	2	1	24960	12917	327	31316	12591	0	12591	3746	1334	63822	0
17	16	2	2	24960	12917	313	29969	12604	0	12604	3750	1348	21016	1
18	17	2	2	33280	12139	300	28607	11840	5000	6840	2035	1361	29160	0
19	18	2	2	36400	14707	286	27233	14421	4375	10046	2989	1375	38932	0
20	19	2	2	38480	16419	272	25844	16147	3828	12319	3665	1388	49753	0
21	20	2	2	40560	18131	258	24442	17872	3350	14523	4321	1402	61644	0
22	21	2	3	42016	19329	244	23026	19085	2931	16154	4806	1416	24262	1
23	22	2	3	51584	19579	230	21595	19348	15898	3450	1027	1430	40923	0
24	23	2	3	55536	22831	216	20151	22615	11133	11482	3416	1445	58462	0
25	24	2	3	58240	25057	202	18691	24855	7889	16966	5047	1459	76609	0
26	25	3	4	61360	27624	187	17218	27437	0	27437	8163	1474	44223	1
27	26	3	4	72800	29414	172	15729	29242	3636	25606	7618	1489	64187	0
28	27	3	4	78416	34036	157	14226	33879	3306	30573	9096	1503	87309	0
29	28	3	4	82576	37460	142	12707	37318	3005	34313	10208	1518	112759	0
30	29	3	5	85280	39685	127	11174	39558	2732	36826	10956	1534	89700	1
31	30	3	5	96096	40962	112	9625	40850	8198	32652	9714	1549	119176	0
32	31	3	5	102128	45926	96	8060	45830	7156	38674	11506	1564	151840	0
33	32	3	5	106288	49350	81	6480	49269	6251	43019	12798	1580	186650	0
34	33	3	6	110240	52603	65	4884	52538	5465	47073	14004	1596	173523	1
35	34	3	6	121056	53879	49	3272	53830	18114	35716	10626	1612	215067	0
36	35	3	6	127088	58843	33	1644	58811	13075	45736	13606	1628	258611	0
37	36	3	6	131248	62267	16	0	62251	9594	52657	15665	1644	303535	0
38	37	4	7	135200	65520	0	0	65520	0	65520	19492	0	297902	1
39	38	4	7	146016	66796	0	0	66796	3636	63160	18790	0	345908	0
40	39	4	7	152048	71761	0	0	71761	3306	68455	20365	0	397303	0
41	40	4	7	156208	75184	0	0	75184	3005	72179	21473	0	451014	0
42	41	4	8	160160	78437	0	0	78437	2732	75705	22522	0	456929	1
43	42	4	8	170976	79713	0	0	79713	8198	71515	21276	0	515366	0
44	43	4	8	177008	84678	0	0	84678	7156	77522	23063	0	576981	0
45	44	4	8	181168	88101	0	0	88101	6251	81850	24350	0	640732	0
46	45	4	9	185120	91354	0	0	91354	5465	85889	25552	0	656534	1
47	46	4	9	195936	92630	0	0	92630	18114	74516	22169	0	726996	0
48	47	4	9	201968	97595	0	0	97595	13075	84520	25145	0	799446	0
49	48	4	9	206128	101018	0	0	101018	9594	91424	27199	0	873265	0
50	49	5	10	210080	104271	0	0	104271	0	104271	31021	0	896515	1
51	50	5	10	220896	105547	0	0	105547	3636	101911	30319	0	971744	0
52	51	5	10	226928	110512	0	0	110512	3306	107206	31894	0	1050362	0
53	52	5	10	231088	113935	0	0	113935	3005	110930	33002	0	1131296	0
54	53	5	10	235040	117188	0	0	117188	2732	114456	34051	0	1214433	0
55	54	5	10	237536	119242	0	0	119242	2484	116758	34736	0	1298940	0
56	55	5	10	240448	121639	0	0	121639	2258	119381	35516	0	1385063	0
57	56	5	10	242528	123351	0	0	123351	2053	121298	36086	0	1472327	0
58	57	5	10	244400	124891	0	0	124891	1866	123025	36600	0	1560618	0
59	58	5	10	245440	125747	0	0	125747	1696	124051	36905	0	1649460	0
60	59	5	10	247104	127117	0	0	127117	1542	125574	37358	0	1739219	0
61	60	5	10	248352	128144	0	0	128144	1402	126742	37706	0	1829657	0