2020 2021 2022 2023 2024 2025 54000000 58,320,0009# 62,985,600 68,024.448 73,466.404 79,343,716 (37,800,000) (40.824,000) (44.089,920) (47.617,114) (51.426,483) (55.540,601) 16,200,000 17,496,000 18,895.680 20,407 .334 22,039,921 23,803,115 (6,318,000) (6,823,440) (7,369,315) (7,958,860) (8,595,569) (9.283,215) (1,890,000) (2,041,200) (2,204,496) (2,380.856) (2,571,324) (2,777,030) 825.000 675.000 525.000 375.000 375.000 337.500 1,791,750 1,989,090 2,199,217 2,423,155 2,624,507 2,851,342 5,375 5,967,270 6,597,652 7,269,464 7,873,521 8,554,027 2,687,625 2,983,635 3,298,826 3,634,732 3,936,760 4,277,014 2,687,625 2,983,635 3,298,826 3,634,732 3,936,760 4,277,014 Cumulative increase in R/E 20,818,592 20818592