|
2025 2026 2027 2028 2029 2030 2031
<br />10,000$ 10,000$ 10,000$ 10,000$ 10,000$ 10,000$ 10,000$
<br />3,200 2,000 1,000 (100) - - -
<br />13,200$ 12,000$ 11,000$ 9,900$ 10,000$ 10,000$ 10,000$
<br />280 300 320 340 360 380 400
<br />200,000
<br />5,000 5,000 5,000 5,000 5,000 5,000 5,000
<br />20,000
<br />230,000
<br />225,000
<br />- - - - - - -
<br />255,280$ 205,300$ 230,320$ 5,340$ 5,360$ 5,380$ 5,400$
<br />(242,080)$ (193,300)$ (219,320)$ 4,560$ 4,640$ 4,620$ 4,600$
<br />641,115$ 399,035$ 205,735$ (13,585)$ (9,025)$ (4,385)$ 235$
<br />399,035$ 205,735$ (13,585)$ (9,025)$ (4,385)$ 235$ 4,835$
<br />69
|