|
2025 2026 2027 2028 2029 2030 2031
<br />160,000$ 160,000$ 160,000$ 160,000$ 160,000$ 160,000$ 160,000$
<br />39,000 39,000 39,000 39,000 39,000 39,000 39,000
<br />- - - - - - -
<br />199,000$ 199,000$ 199,000$ 199,000$ 199,000$ 199,000$ 199,000$
<br />-$ -$ -$ -$ -$ -$ -$
<br />100,450 88,700 213,200 135,300 239,780 179,150 2,450
<br />42,000 - - - - - -
<br />- - - - - - -
<br />80,560 - - - - - -
<br />- - 623,805 - - - -
<br />- 73,800 68,900 70,110 - - -
<br />- - - 988,255 - - -
<br />- - - - - - -
<br />223,010$ 162,500$ 905,905$ 1,193,665$ 239,780$ 179,150$ 2,450$
<br />(24,010)$ 36,500$ (706,905)$ (994,665)$ (40,780)$ 19,850$ 196,550$
<br />(377,331)$ (401,341)$ (364,841)$ (1,071,746)$ (2,066,411)$ (2,107,191)$ (2,087,341)$
<br />(401,341)$ (364,841)$ (1,071,746)$ (2,066,411)$ (2,107,191)$ (2,087,341)$ (1,890,791)$
<br />65
|