|
<br />2004
<br />
<br />Projected using inflationary rates (to cover costs)
<br />2005 2006 2007 2008
<br />
<br />.
<br />
<br />2009
<br />
<br />$ 4,331 $ 4,461 $ 4,595 $ 4,733 $ 4,875 $ 5,021
<br /> 9,190 9,466 9,750 10,043 10,344 10,654
<br /> 1,074,366 1,233,738 1,294,829 1,358,977 1,426,332 1,468,764
<br /> ] ,087,887 1,247,665 1,309,174 1,373,753 1,441.551 1,484,439
<br /> 174,808 180,052 185,454 191,018 196,749 202,651
<br /> ]8,631 19,190 19,766 20,359 20,970 21,599
<br /> 99,582 101,669 103,819 106,034 108,315 11 0,664
<br /> 16,500 28,000 28,840 29,705 30,596 31,514
<br /> 17,514 18,039 18.580 19,137 19,711 20,302
<br /> 10,262 10,570 10,887 1 ],214 11,550 11,897
<br /> 21,136 21,770 22,423 23,096 23,789 24,503
<br /> 712,670 783,937 807,455 831,679 856,629 882,328
<br /> 1,071,103 1,163,227 1,197,224 1,232,242 1,268,309 1,305,458
<br /> 16,784 84,438 111,950 141,511 173,242 178,981
<br /> .
<br />
<br /> (143,500) (323,300) ( 100,000) (540,000) (225,000) (50,000)
<br /> (143,500) (323,300) ( 100,000) (540,000) (225,000) (50,000)
<br /> 47,099 44,711 38,886 40,411 29,669 29,006
<br /> (79,6]7) (194,]51) 50,836 (358,078) (22,089) 157,987
<br /> 1,569,978 1,490,361 1,296,210 1,347,046 988,968 966,879
<br />$ 1,490,361 $ 1,296,210 $ 1,347,046 $ 988,968 $ 966,879 $ 1,124,866
<br />$ 100,243 $ 110,624 $ 122,466 $ 136,374 $ 152,500 $ 154,955
<br />
<br />.
<br />
<br />-17.
<br />
|