|
o ci
<br />N
<br />.O
<br />m �
<br />N
<br />�O M
<br />c i
<br />N O
<br />N N
<br />N m 01 M
<br />r1 N 00 00 M
<br />.-1 N m 00
<br />O N
<br />v O
<br />N
<br />�O N
<br />'03
<br />U
<br />c
<br />•O
<br />00
<br />N
<br />L.r
<br />44
<br />•O
<br />a
<br />L.r
<br />00
<br />00
<br />00
<br />00
<br />Lei
<br />O
<br />CT,
<br />Beginning Balance
<br />O
<br />N N
<br />N O
<br />00 V�
<br />m �
<br />N
<br />N
<br />00 01
<br />00
<br />00 N
<br />m 00
<br />N
<br />a1 �
<br />O 00
<br />01 N
<br />m
<br />o, N
<br />N
<br />00 00
<br />71-
<br />7
<br />m l�
<br />71- 00
<br />l �--^
<br />m l.:
<br />N O,
<br />00 In
<br />N
<br />01 O,
<br />� O
<br />01 N
<br />N O
<br />00
<br />N
<br />0, 00
<br />O O,
<br />-� In
<br />�O N
<br />01 N
<br />N tri,
<br />1
<br />00 00 C
<br />V) 00 N
<br />Cr) O,
<br />00 01
<br />00 O m
<br />00
<br />. N N 00 m N
<br />,0 N 00 M
<br />,,_, 01
<br />O m �o
<br />� N
<br />M
<br />\O 00 -�
<br />,-� (.1
<br />O N
<br />,o In
<br />r1 .-1
<br />N
<br />O
<br />>> N
<br />U O
<br />O0
<br />N 71.
<br />00 0,
<br />O N
<br />00
<br />1-1
<br />00 N 1n
<br />N
<br />, M
<br />00 C,
<br />N
<br />N
<br />>-r) c, 1n
<br />,.O l� en
<br />,C,
<br />O O l�
<br />00 00
<br />O
<br />O
<br />00
<br />N
<br />N
<br />N
<br />00 a, O o O O
<br />C,711O O O
<br />N -- M
<br />00 O
<br />N o i
<br />N �--^
<br />00 O
<br />N CO
<br />N N ,
<br />aG� O bo
<br />0 14
<br />w
<br />§, i -
<br />,Li w 9 s
<br />7.4 N> �UN
<br />,o N o o O rO
<br />pO
<br />74
<br />'NI
<br />o 'A ,,_, •;.., N
<br />L'Ll
<br />,,, � � NO O � � �., 0
<br />•v O o O
<br />�--I
<br />' O ^ 0ci
<br />U U O m
<br />75i al.
<br />a N '
<br />U Z�' e
<br />,Qz N
<br />: al) o - vCA
<br />O
<br />N
<br />5 a- 4 :2' ,, ..., =
<br />i 1 1 A
<br />VI' `8 : w .'5 'A O : In 6 1 V1 t ,U", 8
<br />VI' ;� O O P
<br />r"1 2,4 N o O �--1 �-- �, O a c Fc7
<br />o c C U C% o a): O 4 \o ;, '4
<br />• -, • -, 41)
<br />o an o EoNO -, -
<br />y� ?w U o a,U �� �U w ao v1 " E
<br />�, O i i 4 ,� c�z g 7,1 7,i La ,
<br />o U c o ,., 5 o O E� -o ,�
<br />�' o Z Z H 4., E 1 . 4,I, z c
<br />LI p" 1 3 i a,.., p: ,_, = f' c/) -,C c2
<br />0"
<br />0"
<br />00
<br />00
<br />N
<br />01
<br />Total CIP Projects (2021 to 2040 represent a 5 year CIP average inflated at 3% per year)
<br />00
<br />00
<br />r-I
<br />00
<br />00
<br />N
<br />00
<br />00
<br />thn
<br />r-i
<br />Remaining Working Capital Balance
<br />
|