|
2025 2026 2027 2028 2029 2030 2031
<br />122,200$ 122,200$ 122,200$ 122,200$ 122,200$ 122,200$ 122,200$
<br />426,400 491,800 513,500 447,700 581,500 609,800 657,500
<br />- - - - - - -
<br />18,000 18,000 18,000 18,000 18,000 18,000 18,000
<br />350,000 350,000 350,000 350,000 350,000 350,000 350,000
<br />- - - - - - -
<br />876,100 783,600 - - 868,800 991,100 910,800
<br />- - - - - - -
<br />23,500 27,200 25,800 17,000 16,700 17,700 19,800
<br />1,816,200$ 1,792,800$ 1,029,500$ 954,900$ 1,957,200$ 2,108,800$ 2,078,300$
<br />1,880$ 1,920$ 1,960$ 2,000$ 2,040$ 2,080$ 2,120$
<br />910 930 950 970 990 1,010 1,030
<br />- - - - - - -
<br />1,379,100 1,901,300 1,873,500 961,800 1,822,900 1,864,500 1,786,000
<br />- - - - - - -
<br />50,000 15,000 15,000 15,000 15,000 15,000 15,000
<br />11,700 16,200 15,900 8,200 15,500 15,800 15,200
<br />1,443,590$ 1,935,350$ 1,907,310$ 987,970$ 1,856,430$ 1,898,390$ 1,819,350$
<br />372,610$ (142,550)$ (877,810)$ (33,070)$ 100,770$ 210,410$ 258,950$
<br />2,346,709$ 2,719,319$ 2,576,769$ 1,698,959$ 1,665,889$ 1,766,659$ 1,977,069$
<br />2,719,319$ 2,576,769$ 1,698,959$ 1,665,889$ 1,766,659$ 1,977,069$ 2,236,019$
<br />(490,793)$ (997,593)$ (1,411,893)$ (1,042,593)$ (673,293)$ (1,172,793)$ (1,794,593)$
<br />369,300 369,300 369,300 369,300 369,300 369,300 369,300
<br />(876,100) (783,600) - - (868,800) (991,100) (910,800)
<br />(997,593)$ (1,411,893)$ (1,042,593)$ (673,293)$ (1,172,793)$ (1,794,593)$ (2,336,093)$
<br />67
|