Sales Individual Corporate Misc. Total
NE Forecast in Feb 2020 $ 1,820,000 $ 2,765,000 $ 370,000 $ 220,000 $ 5,175,000
Plus: Filing date shift to next year $ - $ 218,772 $ 52,857 $ - $ 271,629
Less: Impact of CARES Act $ - $ (119,321) $ (6,272) $ - $ (125,593)
Current Forecast $ 1,820,000 $ 2,864,451 $ 416,585 $ 220,000 $ 5,321,036