2025 | $355,070,106 | $329,288,153 | $13,581,257 | $5,699,303 | $7,881,954 | $25,781,954 | 7.3% | $27,901,252 | $1,953,769 | 14.39% | 7.86% | $3,553,233 | $3,420,703 | $2,807,195 | $3,954,951 | $526,027 | $5,596,426 | $2,209,344 | $9,941,523 | $1,172,738 | $1,620,694 | $342,043 | $5,863,295 | $16,074,147 | $2,599,836 | $731,723 | $4,076,416 | $21,550,900 | $73,470,434 | $527,612 | $94,627,876 | $10,729,568 | $6,036,826 | $17,344,146 | $28,615,827 | $16,354,000 | $10,213,680 | $629,470 | $10,479,473 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2026 | $369,218,222 | $335,112,857 | $14,148,116 | $5,824,704 | $8,323,412 | $34,105,366 | 9.2% | $29,999,383 | $2,098,131 | 14.83% | 8.13% | $3,706,340 | $3,569,776 | $2,932,052 | $4,105,008 | $550,811 | $5,870,658 | $2,327,598 | $10,345,670 | $1,217,113 | $1,705,454 | $373,874 | $6,106,478 | $16,568,796 | $2,703,166 | $761,369 | $4,236,727 | $22,386,512 | $76,500,472 | $546,473 | $98,376,407 | $11,158,750 | $6,151,535 | $18,102,782 | $29,706,417 | $17,008,160 | $10,647,275 | $653,898 | $10,898,652 |
2027 | $383,958,809 | $341,065,989 | $14,740,587 | $5,953,132 | $8,787,456 | $42,892,821 | 11.2% | $32,252,389 | $2,253,006 | 15.28% | 8.40% | $3,866,399 | $3,725,258 | $3,062,193 | $4,260,869 | $576,682 | $6,156,252 | $2,450,903 | $10,765,230 | $1,263,238 | $1,793,796 | $407,158 | $6,360,563 | $17,078,894 | $2,810,893 | $792,292 | $4,403,563 | $23,256,841 | $79,663,840 | $566,029 | $102,286,015 | $11,605,100 | $6,271,194 | $18,893,768 | $30,840,961 | $17,688,486 | $11,098,417 | $679,376 | $11,334,598 |
2028 | $399,318,769 | $347,150,659 | $15,359,960 | $6,084,670 | $9,275,290 | $52,168,111 | 13.1% | $34,671,538 | $2,419,149 | 15.75% | 8.68% | $4,033,757 | $3,887,448 | $3,197,859 | $4,422,770 | $603,692 | $6,453,725 | $2,579,493 | $11,200,873 | $1,311,187 | $1,885,882 | $441,972 | $6,626,080 | $17,605,005 | $2,923,220 | $824,549 | $4,577,210 | $24,163,497 | $82,966,889 | $586,308 | $106,364,131 | $12,069,304 | $6,396,039 | $19,718,626 | $32,021,390 | $18,396,026 | $11,567,900 | $705,954 | $11,787,982 |
2029 | $415,326,366 | $353,370,067 | $16,007,597 | $6,219,408 | $9,788,189 | $61,956,301 | 14.9% | $37,268,909 | $2,597,372 | 16.23% | 8.97% | $4,208,778 | $4,056,657 | $3,339,307 | $4,590,958 | $631,896 | $6,763,622 | $2,713,614 | $11,653,306 | $1,361,035 | $1,981,880 | $478,392 | $6,903,591 | $18,147,717 | $3,040,363 | $858,206 | $4,757,968 | $25,108,174 | $86,416,310 | $607,337 | $110,618,567 | $12,552,077 | $6,526,317 | $20,578,960 | $33,249,731 | $19,131,867 | $12,056,556 | $733,682 | $12,259,501 |
2030 | $432,011,303 | $359,727,503 | $16,684,937 | $6,357,436 | $10,327,501 | $72,283,802 | 16.7% | $40,057,452 | $2,788,543 | 16.71% | 9.27% | $4,391,848 | $4,233,212 | $3,486,804 | $4,765,690 | $661,354 | $7,086,512 | $2,853,523 | $12,123,268 | $1,412,861 | $2,081,969 | $516,502 | $7,193,686 | $18,707,644 | $3,162,547 | $893,326 | $4,946,152 | $26,092,657 | $90,019,150 | $629,148 | $115,057,537 | $13,054,160 | $6,662,287 | $21,476,459 | $34,528,108 | $19,897,142 | $12,565,264 | $762,612 | $12,749,881 |
2031 | $449,404,805 | $366,226,352 | $17,393,502 | $6,498,849 | $10,894,653 | $83,178,454 | 18.5% | $43,051,045 | $2,993,592 | 17.21% | 9.58% | $4,583,375 | $4,417,459 | $3,640,635 | $4,947,237 | $692,125 | $7,423,000 | $2,999,493 | $12,611,539 | $1,466,747 | $2,186,334 | $556,391 | $7,496,989 | $19,285,428 | $3,290,010 | $929,981 | $5,142,093 | $27,118,823 | $93,782,833 | $651,772 | $119,689,683 | $13,576,326 | $6,804,225 | $22,412,904 | $35,858,755 | $20,693,027 | $13,094,945 | $792,802 | $13,259,876 |
2032 | $467,539,704 | $372,870,096 | $18,134,899 | $6,643,744 | $11,491,155 | $94,669,609 | 20.3% | $46,264,562 | $3,213,517 | 17.72% | 9.90% | $4,783,789 | $4,609,759 | $3,801,096 | $5,135,879 | $724,276 | $7,773,716 | $3,151,811 | $13,118,939 | $1,522,780 | $2,295,171 | $598,151 | $7,814,159 | $19,881,739 | $3,423,001 | $968,244 | $5,346,137 | $28,188,652 | $97,715,186 | $675,240 | $124,524,097 | $14,119,379 | $6,952,419 | $23,390,169 | $37,244,016 | $21,520,748 | $13,646,571 | $824,309 | $13,790,271 |
2033 | $486,450,533 | $379,662,319 | $18,910,829 | $6,792,223 | $12,118,606 | $106,788,215 | 22.0% | $49,713,945 | $3,449,383 | 18.24% | 10.22% | $4,993,544 | $4,810,495 | $3,968,501 | $5,331,911 | $757,874 | $8,139,327 | $3,310,776 | $13,646,328 | $1,581,051 | $2,408,687 | $641,882 | $8,145,889 | $20,497,279 | $3,561,785 | $1,008,191 | $5,558,650 | $29,304,231 | $101,824,460 | $699,589 | $129,570,347 | $14,684,154 | $7,107,175 | $24,410,234 | $38,686,356 | $22,381,578 | $14,221,164 | $857,196 | $14,341,882 |
2034 | $506,173,625 | $386,606,710 | $19,723,092 | $6,944,390 | $12,778,701 | $119,566,916 | 23.6% | $53,416,280 | $3,702,335 | 18.77% | 10.55% | $5,213,123 | $5,020,070 | $4,143,179 | $5,535,642 | $792,991 | $8,520,536 | $3,476,706 | $14,194,612 | $1,641,652 | $2,527,098 | $687,686 | $8,492,913 | $21,132,781 | $3,706,638 | $1,049,904 | $5,780,013 | $30,467,757 | $106,119,357 | $724,853 | $134,838,508 | $15,271,520 | $7,268,815 | $25,475,184 | $40,188,362 | $23,276,841 | $14,819,801 | $891,527 | $14,915,557 |
2035 | $526,747,213 | $393,707,064 | $20,573,588 | $7,100,354 | $13,473,234 | $133,040,151 | 25.3% | $57,389,877 | $3,973,597 | 19.31% | 10.90% | $5,443,032 | $5,238,906 | $4,325,477 | $5,747,392 | $829,704 | $8,918,080 | $3,649,936 | $14,764,747 | $1,704,685 | $2,650,630 | $735,676 | $8,856,005 | $21,789,012 | $3,857,852 | $1,093,470 | $6,010,631 | $31,681,551 | $110,609,054 | $751,069 | $140,339,189 | $15,882,381 | $7,437,678 | $26,587,219 | $41,752,757 | $24,207,915 | $15,443,614 | $927,372 | $15,512,179 |
2036 | $548,211,546 | $400,967,290 | $21,464,333 | $7,260,226 | $14,204,106 | $147,244,257 | 26.9% | $61,654,359 | $4,264,481 | 19.87% | 11.25% | $5,683,809 | $5,467,451 | $4,515,763 | $5,967,500 | $868,094 | $9,332,737 | $3,830,817 | $15,357,736 | $1,770,251 | $2,779,525 | $785,968 | $9,235,983 | $22,466,776 | $4,015,737 | $1,138,977 | $6,250,924 | $32,948,057 | $115,303,238 | $778,278 | $146,083,565 | $16,517,676 | $7,614,122 | $27,748,660 | $43,382,401 | $25,176,232 | $16,093,800 | $964,802 | $16,132,667 |
2037 | $570,609,002 | $408,391,413 | $22,397,456 | $7,424,123 | $14,973,332 | $162,217,589 | 28.4% | $66,230,750 | $4,576,392 | 20.43% | 11.61% | $5,936,024 | $5,706,173 | $4,714,421 | $6,196,319 | $908,245 | $9,765,329 | $4,019,721 | $15,974,637 | $1,838,460 | $2,914,033 | $838,686 | $9,633,712 | $23,166,913 | $4,180,617 | $1,186,523 | $6,501,339 | $34,269,856 | $120,212,130 | $806,519 | $152,083,411 | $17,178,384 | $7,798,526 | $28,961,957 | $45,080,304 | $26,183,281 | $16,771,616 | $1,003,893 | $16,777,973 |
2038 | $593,984,216 | $415,983,579 | $23,375,214 | $7,592,166 | $15,783,048 | $178,000,638 | 30.0% | $71,141,583 | $4,910,833 | 21.01% | 11.98% | $6,200,277 | $5,955,569 | $4,921,859 | $6,434,216 | $950,246 | $10,216,718 | $4,217,038 | $16,616,564 | $1,909,424 | $3,054,420 | $893,962 | $10,050,106 | $23,890,305 | $4,352,834 | $1,236,207 | $6,762,342 | $35,649,671 | $125,346,523 | $835,836 | $158,351,136 | $17,865,519 | $7,991,290 | $30,229,698 | $46,849,633 | $27,230,612 | $17,478,392 | $1,044,726 | $17,449,092 |
2039 | $618,384,212 | $423,748,058 | $24,399,997 | $7,764,478 | $16,635,518 | $194,636,156 | 31.5% | $76,410,999 | $5,269,416 | 21.60% | 12.36% | $6,477,205 | $6,216,162 | $5,138,504 | $6,681,580 | $994,194 | $10,687,818 | $4,423,183 | $17,284,692 | $1,983,264 | $3,200,964 | $951,935 | $10,486,130 | $24,637,873 | $4,532,750 | $1,288,136 | $7,034,425 | $37,090,379 | $130,717,811 | $866,274 | $164,899,824 | $18,580,140 | $8,192,834 | $31,554,615 | $48,693,721 | $28,319,837 | $18,215,525 | $1,087,384 | $18,147,056 |
2040 | $643,858,546 | $431,689,248 | $25,474,334 | $7,941,191 | $17,533,143 | $212,169,299 | 33.0% | $82,064,867 | $5,653,867 | 22.19% | 12.75% | $6,767,482 | $6,488,502 | $5,364,810 | $6,938,815 | $1,040,188 | $11,179,587 | $4,638,589 | $17,980,258 | $2,060,103 | $3,353,959 | $1,012,753 | $10,942,805 | $25,410,586 | $4,720,747 | $1,342,422 | $7,318,106 | $38,595,014 | $136,338,034 | $897,879 | $171,743,272 | $19,323,345 | $8,403,605 | $32,939,593 | $50,616,075 | $29,452,630 | $18,984,494 | $1,131,957 | $18,872,938 |
2041 | $670,459,454 | $439,811,684 | $26,600,907 | $8,122,436 | $18,478,471 | $230,647,771 | 34.4% | $88,130,900 | $6,066,033 | 22.80% | 13.14% | $7,071,822 | $6,773,171 | $5,601,253 | $7,206,346 | $1,088,334 | $11,693,042 | $4,863,716 | $18,704,567 | $2,140,072 | $3,513,715 | $1,076,573 | $11,421,213 | $26,209,458 | $4,917,227 | $1,399,183 | $7,613,930 | $40,166,784 | $142,219,910 | $930,701 | $178,896,031 | $20,096,279 | $8,624,073 | $34,387,681 | $52,620,389 | $30,630,735 | $19,786,857 | $1,178,538 | $19,627,856 |
2042 | $698,242,012 | $448,120,039 | $27,782,558 | $8,308,355 | $19,474,204 | $250,121,974 | 35.8% | $94,638,794 | $6,507,894 | 23.42% | 13.55% | $7,390,980 | $7,070,783 | $5,848,338 | $7,484,617 | $1,138,745 | $12,229,252 | $5,099,049 | $19,458,996 | $2,223,308 | $3,680,558 | $1,143,560 | $11,922,495 | $27,035,552 | $5,122,616 | $1,458,545 | $7,922,469 | $41,809,077 | $148,376,881 | $964,791 | $186,373,458 | $20,900,130 | $8,854,737 | $35,902,102 | $54,710,555 | $31,855,965 | $20,624,258 | $1,227,226 | $20,412,970 |
2043 | $727,264,309 | $456,619,128 | $29,022,297 | $8,499,090 | $20,523,207 | $270,645,182 | 37.2% | $101,620,360 | $6,981,567 | 24.06% | 13.97% | $7,725,758 | $7,381,986 | $6,106,596 | $7,774,095 | $1,191,540 | $12,789,345 | $5,345,099 | $20,244,998 | $2,309,956 | $3,854,830 | $1,213,892 | $12,447,863 | $27,889,984 | $5,337,361 | $1,520,639 | $8,244,329 | $43,525,474 | $154,823,157 | $1,000,203 | $194,191,758 | $21,736,135 | $9,096,123 | $37,486,263 | $56,890,672 | $33,130,203 | $21,498,434 | $1,278,125 | $21,229,489 |
2044 | $757,587,626 | $465,313,920 | $30,323,317 | $8,694,791 | $21,628,526 | $292,273,708 | 38.6% | $109,109,682 | $7,489,322 | 24.70% | 14.40% | $8,077,004 | $7,707,463 | $6,376,588 | $8,075,269 | $1,246,844 | $13,374,517 | $5,602,408 | $21,064,105 | $2,400,164 | $4,036,895 | $1,287,756 | $12,998,596 | $28,773,928 | $5,561,939 | $1,585,606 | $8,580,145 | $45,319,761 | $161,573,765 | $1,036,994 | $202,368,039 | $22,605,581 | $9,348,788 | $39,143,767 | $59,165,061 | $34,455,411 | $22,411,219 | $1,331,345 | $22,078,668 |