June 21 Qtr (Actual)$1,701,000---------------- Start FY22Sept 21...

June 21 Qtr (Actual)
$1,701,000

---------------- Start FY22

Sept 21 Qtr (Actual 15% increase on previous Qtr)
$1,959,000

December 21 Qtr (Estimated 30% increase)
$2,546,700

March 22 Qtr (Estimated 30% increase)
$3,310,010

June 22 Qtr (Estimated 30% increase)

$4,291,313

Total
$12,097,323 (Estimated)

That's my estimation for cash receipts over the new few quarters. I'm predicting growth to pick up from the current quarter and maintain based on backlog of transactions held up from the moratorium. This is my opinion only and is an estimation for discussion. T2 and T3 expansion with funding would alter the calculations significantly.