|
2026 2027 2028 2029 2030 2031
<br />30,000$ 30,000$ -$ -$ -$ -$
<br />29,900 91,500 194,930 45,630 243,210 148,040
<br />10,095 17,210 14,805 16,450 14,695 26,305
<br />162,500 905,905 1,193,665 239,780 179,150 2,450
<br />738,900 359,000 334,400 153,000 311,400 569,500
<br />457,000 62,500 65,500 182,000 202,000 206,000
<br />1,901,300 1,873,500 961,800 1,822,900 1,864,500 1,786,000
<br />205,000 5,000 5,000 5,000 5,000 5,000
<br />15,000 15,000 15,000 15,000 15,000 15,000
<br />- 225,000 - - - -
<br />308,500 280,500 423,000 455,500 528,000 271,000
<br />3,858,195$ 3,865,115$ 3,208,100$ 2,935,260$ 3,362,955$ 3,029,295$
<br />1,265,895$ 560,210$ 609,635$ 397,080$ 771,305$ 949,845$
<br />1,916,300 1,888,500 976,800 1,837,900 1,879,500 1,801,000
<br />205,000 230,000 5,000 5,000 5,000 5,000
<br />162,500 905,905 1,193,665 239,780 179,150 2,450
<br />- - - - - -
<br />308,500 280,500 423,000 455,500 528,000 271,000
<br />3,858,195$ 3,865,115$ 3,208,100$ 2,935,260$ 3,362,955$ 3,029,295$
<br />17
|