|
83.387 83.387
<br />83.387
<br />83.387
<br />83.387 83.387
<br />2027
<br />2028
<br />47,943,933
<br />76,043,694
<br />2028
<br />2029
<br />48,902,812
<br />77,564,567
<br />2029
<br />2030
<br />49,880,868
<br />79,115,859
<br />2030
<br />2031
<br />50,878,485
<br />80, 698,176
<br />2031 2032
<br />2032 2033
<br />51,896,055 52,933,976
<br />82,312,139 83,958,382
<br />76,043,694 77,564,567 79,115,859 80,698,176 82,312,139 83,958,382
<br />28,099,761 28,661,756 29,234,991 29,819,691 30,416,085 31,024,406
<br />2,343,155 2,390,018 2,437,818 2,486,575 2,536,306 2,587,032
<br />2.02% 2.04%
<br />2.06%
<br />20 20 20
<br />47,307 48,726
<br />704,374 718,306
<br />167,536 170,886
<br />1,250,000 1,300,000
<br />50,188
<br />732,512
<br />174,304
<br />1,300,000
<br />2.08%
<br />20
<br />51,693
<br />746,997
<br />177,790
<br />1,300,000
<br />2.10% 2.12%
<br />20
<br />53,244
<br />761,767
<br />20
<br />54,841
<br />1
<br />181,346 184,973
<br />1,300,000 1,300,000
<br />2,169,236 2,237,938
<br />173,919 152,080
<br />2,714,295 2,866,375
<br />116% 120%
<br />1,332,514 1,332,514
<br />$
<br />2,257,023
<br />2,276,500
<br />2,296,377 1,539,835
<br />180,795 210,074 239,929 1,047,197
<br />3,047,170
<br />125%
<br />1,332,514
<br />3,257,244
<br />131
<br />1,332,514
<br />3,497,174 4,544,370
<br />138% 176%
<br />$
<br />1,332,514 1,332,514
<br />TOTAL
<br />5,094,400
<br />1,216,234
<br />2,871,570
<br />1,644,057
<br />4,035,720
<br />424,900
<br />36,422,618.35
<br />
|