|
2027 2028 2029 2030 2031 2032 2033 2034
<br />487,500$ 502,200$ 517,200$ 532,700$ 548,700$ 565,200$ 582,200$ 599,600$
<br />50,000$ 50,000$ 50,000$ 50,000$ 50,000$ 50,000$ 50,000$ 50,000$
<br />5,000 5,000 5,000 5,000 5,000 5,000 5,000 5,000
<br />- - - - - - - -
<br />- - - - - - - -
<br />7,100 7,300 6,800 6,200 5,400 5,900 6,900 7,900
<br />549,600$ 564,500$ 579,000$ 593,900$ 609,100$ 626,100$ 644,100$ 662,500$
<br />128,220 252,760 250,300 244,850 47,900 44,950 36,000 45,050
<br />100,000 110,000 110,000 230,000 150,000 100,000 100,000 100,000
<br />54,000 62,000 97,000 55,000 75,000 59,000 59,000 735,000
<br />231,050 235,800 230,250 229,700 234,000 237,000 238,600 234,800
<br />513,270$ 660,560$ 687,550$ 759,550$ 506,900$ 440,950$ 433,600$ 1,114,850$
<br />36,330$ (96,060)$ (108,550)$ (165,650)$ 102,200$ 185,150$ 210,500$ (452,350)$
<br />1,417,216$ 1,453,546$ 1,357,486$ 1,248,936$ 1,083,286$ 1,185,486$ 1,370,636$ 1,581,136$
<br />1,453,546$ 1,357,486$ 1,248,936$ 1,083,286$ 1,185,486$ 1,370,636$ 1,581,136$ 1,128,786$
<br />- - - - - - - -
<br />1,453,546$ 1,357,486$ 1,248,936$ 1,083,286$ 1,185,486$ 1,370,636$ 1,581,136$ 1,128,786$
<br />73
|