|
2022 2023 2024 2025 2026 2027 2028 2029 2030
<br />Estimated Estimated Estimated Estimated Estimated Estimated Estimated Estimated Estimated
<br />Amounts Amounts Amounts Amounts Amounts Amounts Amounts Amounts Amounts
<br />12,310,801$ 13,132,872$ 13,808,253$ 14,483,560$ 15,087,806$ 15,759,877$ 16,405,824$ 17,072,881$ 17,815,698$
<br />300,050 306,051 312,172 318,416 324,784 331,280 337,905 344,664 351,557
<br />126,493 131,553 136,815 142,288 147,979 153,898 160,054 166,456 173,115
<br />164,421 167,710 171,064 174,485 177,975 181,535 185,165 188,869 192,646
<br />- - - - - - - - -
<br />621,749 634,184 646,868 646,868 646,868 646,868 646,868 646,868 646,868
<br />613,275 747,533 886,656 1,030,752 1,179,932 1,334,310 1,494,004 1,659,134 1,829,827
<br />100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000
<br />88,276 89,159 90,051 90,951 91,861 92,779 93,707 94,644 95,590
<br />- - - - - - - - -
<br />14,325,067 15,309,062 16,151,879 16,987,320 17,757,204 18,600,546 19,423,527 20,273,516 21,205,301
<br />- - - - - - - - -
<br />812,000 795,200 778,400 761,600 744,800 728,000 711,200 694,400 677,600
<br />812,000 795,200 778,400 761,600 744,800 728,000 711,200 694,400 677,600
<br />15,137,066 16,104,262 16,930,279 17,748,919 18,502,004 19,328,546 20,134,727 20,967,915 21,882,900
<br />- - - - - - - - -
<br />(2,605,890) (2,736,185) (2,872,994) (3,016,644) (3,167,476) (3,325,850) (3,492,142) (3,666,749) (3,850,087)
<br />12,531,176$ 13,368,077$ 14,057,285$ 14,732,275$ 15,334,528$ 16,002,696$ 16,642,585$ 17,301,166$ 18,032,814$
<br />22,663,822$ 23,797,014$ 24,986,864$ 26,236,208$ 27,548,018$ 28,925,419$ 30,371,690$ 31,890,274$ 33,484,788$
<br />- - - - - - - - -
<br />(1,407,873) (1,478,267) (1,552,180) (1,629,789) (1,711,279) (1,796,843) (1,886,685) (1,981,019) (2,080,070)
<br />(212,599) (212,599) (212,599) (212,599) - - - - -
<br />21,043,350$ 22,106,148$ 23,222,085$ 24,393,819$ 25,836,739$ 27,128,576$ 28,485,005$ 29,909,255$ 31,404,718$
<br />10
<br />Sample
|