|
<br />2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
<br />Estimated Estimated Estimated Estimated Estimated Estimated Estimated Estimated Estimated Estimated
<br />Balance Balance Balance Balance Balance Balance Balance Balance Balance Balance
<br />-$ -$ -$ -$ -$ -$ -$ -$ -$ -$
<br />- - - - - - - - - -
<br />- - - - - - - - - -
<br />365,000 240,000 120,000 - - - - - - -
<br />1,340,000 1,180,000 1,020,000 865,000 715,000 565,000 420,000 275,000 135,000 -
<br />- - - - - - - - - -
<br />575,000 470,000 370,000 270,000 175,000 85,000 - - - -
<br />1,080,000 915,000 750,000 590,000 435,000 285,000 140,000 - - -
<br />1,605,000 1,390,000 1,180,000 975,000 770,000 570,000 375,000 185,000 - -
<br />1,575,000 1,400,000 1,230,000 1,065,000 900,000 740,000 585,000 435,000 285,000 140,000
<br />2,310,000 2,075,000 1,845,000 1,620,000 1,400,000 1,185,000 975,000 770,000 570,000 375,000
<br />3,595,000 3,280,000 2,965,000 2,655,000 2,345,000 2,040,000 1,740,000 1,440,000 1,145,000 855,000
<br />8,000,000 7,466,667 6,933,334 6,400,001 5,866,668 5,333,335 4,800,002 4,266,669 3,733,336 3,200,003
<br />20,445,000 18,416,667 16,413,334 14,440,001 12,606,668 10,803,335 9,035,002 7,371,669 5,868,336 4,570,003
<br />20,445,000$ 18,416,667$ 16,413,334$ 14,440,001$ 12,606,668$ 10,803,335$ 9,035,002$ 7,371,669$ 5,868,336$ 4,570,003$
<br />23,307 23,421 23,536 23,651 23,767 23,884 24,001 24,118 24,237 24,356
<br />877$ 786$ 697$ 611$ 530$ 452$ 376$ 306$ 242$ 188$
<br />16
<br />Sample
|