|
2025 2026 2027 2028 2029 2030 2031
<br />-$ -$ -$ -$ -$ -$ -$
<br />13,300 13,300 13,300 13,300 13,300 13,300 13,300
<br />10,000 10,000 10,000 10,000 10,000 10,000 10,000
<br />72,700 72,700 72,700 72,700 72,700 - -
<br />- - - - - - -
<br />- - - 60,000 - - -
<br />- - - - - - -
<br />- - - - - - -
<br />- - - - - - -
<br />219,242 208,280 197,866 187,972 178,574 169,645 161,163
<br />- - - - - - -
<br />11,700 16,200 15,900 8,200 15,500 15,800 15,200
<br />- - - - - - -
<br />- - - - - - -
<br />- - - - - - -
<br />158,750
<br />- - - - - - -
<br />326,942$ 320,480$ 309,766$ 352,172$ 290,074$ 367,495$ 199,663$
<br />560$ 560$ 560$ 560$ 560$ 560$ 560$
<br />30,000 30,000 30,000 - - - -
<br />106,110 29,900 91,500 194,930 45,630 243,210 148,040
<br />17,235 10,095 17,210 14,805 16,450 14,695 26,305
<br />- - - - - - -
<br />252,600 738,900 359,000 334,400 153,000 311,400 569,500
<br />263,000 457,000 62,500 65,500 182,000 202,000 206,000
<br />669,505$ 1,266,455$ 560,770$ 610,195$ 397,640$ 771,865$ 950,405$
<br />(342,563)$ (945,975)$ (251,004)$ (258,023)$ (107,566)$ (404,370)$ (750,742)$
<br />1,026,606$ 684,042$ (261,933)$ (512,938)$ (770,960)$ (878,527)$ (1,282,897)$
<br />684,042$ (261,933)$ (512,938)$ (770,960)$ (878,527)$ (1,282,897)$ (2,033,639)$
<br />63
|