I saw Ev's version of this document for Odeo when I worked there and I think it's fair to say that this isn't documentation of their plan, rather it's the same

I saw Ev's version of this document for Odeo when I worked there and I think it's fair to say that this isn't documentation of their plan, rather it's the same sort of "what if" calculation you or I do when we play with mortgage or compound interest retirement calculators.