| Year | Production Volume | Percentage |
| 2021 | 1,000 | .0017% of the Current Camping Market |
| 2022 | 2,000 | .0034% of the Current Camping Market |
| 2023 | 3,000 | .0052% of the Current Camping Market |
| 2024 | 4,000 | .0069% of the Current Camping Market |
| 2025 | 5,000 | .0086% of the Current Camping Market |
| Year | Transaction Expenses | $102,500 Increase in costs each year |
| 2021 | $102,500 | +$102,500 |
| 2022 | $205,000 | +$102,500 |
| 2023 | $307,500 | +$102,500 |
| 2024 | $410,000 | +$102,500 |
| 2025 | $512,500 | +$102,500 |
| Year | Estimated Revenue | Percentage |
| 2021 | $20,000 | .0017% of the Current Camping Market |
| 2022 | $40,000 | .0034% of the Current Camping Market |
| 2023 | $60,000 | .0052% of the Current Camping Market |
| 2024 | $80,000 | .0069% of the Current Camping Market |
| 2025 | $100,000 | .0086% of the Current Camping Market |