| 0 (present) | 1˚ year | 2˚ year | 3˚ year | 4˚ year | 5˚ year | 6˚ year | 7˚ year | 8˚ year | 9˚ year |
Interest and Similar Income | 77 | 79 | 82 | 84 | 87 | 89 | 92 | 94 | 97 | 101 |
(+) Fee and Commissions Income | 15 | 16 | 16 | 17 | 17 | 18 | 18 | 19 | 19 | 20 |
(+) Other Operating Income | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 10 | 10 |
Total Operating Income | 100 | 103 | 106 | 109 | 113 | 116 | 119 | 123 | 126 | 130 |
(−) Depreciation | 9 | 9 | 9 | 10 | 10 | 10 | 10 | 11 | 11 | 11 |
(−) Other General Administrative Expenses | 61 | 63 | 65 | 67 | 69 | 71 | 73 | 75 | 77 | 80 |
(−) Provision for Impairment | 25 | 26 | 27 | 27 | 28 | 29 | 30 | 31 | 32 | 33 |
Profit before Tax | 145 | 149 | 154 | 159 | 163 | 168 | 173 | 178 | 183 | 189 |
(−) Income Tax | 36 | 37 | 38 | 40 | 41 | 42 | 43 | 45 | 46 | 47 |
Net Profit | 109 | 112 | 115 | 119 | 122 | 126 | 130 | 134 | 138 | 142 |