|
FISCAL
<br />YEAR 4
<br />31 32 33 34 35 36 37
<br />Y3M7 Y3M8 Y3M9 Y3M10 Y3M11 Y3M12 Y4M1
<br />$4,046,216 $4,258,176 $4,469,894 $4,681,369 $4,892,598 $5,103,580 $5,366,511
<br />$4,046,216 $4,258,176 $4,469,894 $4,681,369 $4,892,598 $5,103,580 $5,366,511
<br />$188,100 $188,100 $188,100 $188,100 $188,100 $188,100 $188,100
<br />($47,352)($49,505)($51,657)($53,810)($55,962)($58,114)($60,267)
<br />$140,748 $138,595 $136,443 $134,290 $132,138 $129,986 $127,833
<br />$140,748 $138,595 $136,443 $134,290 $132,138 $129,986 $127,833
<br />$4,186,964 $4,396,771 $4,606,337 $4,815,659 $5,024,736 $5,233,566 $5,494,345
<br />$0 $0 $0 $0 $0 $0 $0
<br />$749,834 $720,866 $691,658 $662,206 $632,508 $602,563 $572,369
<br />$749,834 $720,866 $691,658 $662,206 $632,508 $602,563 $572,369
<br />$749,834 $720,866 $691,658 $662,206 $632,508 $602,563 $572,369
<br />$1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000
<br />$2,249,031 $2,487,805 $2,726,579 $2,965,354 $3,204,128 $3,442,903 $3,733,876
<br />$3,249,031 $3,487,805 $3,726,579 $3,965,354 $4,204,128 $4,442,903 $4,733,876
<br />$3,998,864 $4,208,671 $4,418,237 $4,627,559 $4,836,636 $5,045,466 $5,306,245
<br />$188,100 $188,100 $188,100 $188,100 $188,100 $188,100 $188,100
|