|
Enterprise Fund Projected Activity
<br />2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
<br />Estimated Estimated Estimated Estimated Estimated Estimated Estimated Estimated Estimated Estimated
<br />579,417$ 588,792$ 592,641$ 612,335$ 751,602$ 701,023$ 669,888$ 655,264$ 683,824$ 707,895$
<br />- - - - - - - - - -
<br />(447,748) (478,440) (470,953) (328,921) (337,955) (352,048) (365,976) (379,820) (392,922) (406,481)
<br />131,669 110,352 121,689 283,414 413,647 348,974 303,911 275,444 290,902 301,414
<br />- - - - - - - - - -
<br />- - - - - - - - - -
<br />(152,848) (132,051) (143,111) (300,892) (427,948) (364,853) (320,889) (293,116) (308,197) (318,453)
<br />- - - - - - - - - -
<br />- - - - - - - - - -
<br />- - - - - - - - - -
<br />(152,848) (132,051) (143,111) (300,892) (427,948) (364,853) (320,889) (293,116) (308,197) (318,453)
<br />8,006 7,874 7,736 7,599 7,500 7,432 7,347 7,251 7,147 7,045
<br />(13,173) (13,825) (13,687) (9,879) (6,801) (8,447) (9,630) (10,421) (10,148) (9,993)
<br />800,553 787,380 773,555 759,868 749,989 743,188 734,741 725,110 714,689 704,541
<br />787,380$ 773,555$ 759,868$ 749,989$ 743,188$ 734,741$ 725,110$ 714,689$ 704,541$ 694,548$
<br />62
<br />Sample
|