|
Enterprise Fund Projected Activity
<br />2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
<br />Estimated Estimated Estimated Estimated Estimated Estimated Estimated Estimated Estimated Estimated Estimated
<br />-$ 200,000$ 214,000$ 228,980$ 245,009$ 262,159$ 280,510$ 300,146$ 321,156$ 343,637$ 367,692$
<br />86,537 87,402 88,276 89,159 90,051 90,951 91,861 92,779 93,707 94,644 95,590
<br />3,578 3,667 3,777 3,891 4,008 4,128 4,252 4,379 4,511 4,646 4,785
<br />90,115 291,070 306,054 322,030 339,067 357,238 376,622 397,304 419,374 442,927 468,067
<br />(300,000) - - - - - - - - - -
<br />(300,000) - - - - - - - - - -
<br />(469,752) (558,753) (390,022) (612,023) (184,369) (802,588) (537,421) (665,898) (346,085) (421,982) (879,895)
<br />46,640 46,640 46,640 46,640 46,640 46,640 46,640 46,640 46,640 46,640 46,640
<br />- - - - - - - - - - -
<br />(423,112) (512,113) (343,382) (565,383) (137,729) (755,948) (490,781) (619,258) (299,445) (375,342) (833,255)
<br />22,611 16,507 14,461 14,233 11,941 14,074 10,228 9,189 7,061 8,331 9,090
<br />(610,387) (204,537) (22,867) (229,121) 213,280 (384,636) (103,930) (212,765) 126,990 75,916 (356,097)
<br />2,261,061 1,650,674 1,446,137 1,423,271 1,194,150 1,407,430 1,022,794 918,863 706,099 833,088 909,005
<br />1,650,674$ 1,446,137$ 1,423,271$ 1,194,150$ 1,407,430$ 1,022,794$ 918,863$ 706,099$ 833,088$ 909,005$ 552,907$
<br />54
<br />Sample
|