Page 11 - An Overview for Mike Baird HammondCare

$100,000
$183,960 $183,960 $183,960 $919,800
$262,800 $262,800 $262,800 $1,314,000
$446,760 $446,760 $446,760 $2,333,800
3.00% 2.00% 1.00%
4.7
4.6
4.6
76
77
78
$666,590 $845,309 $970,360
$3,034,433
VESTMENT ?
FY27
FY28 FY29
TOTAL FOR NEXT 5 YEARS
FY27
$7,778,308
FY28 FY29
$8,017,214 $8,263,565
$7,171,905 $7,293,205
TOTAL FOR NEXT 5 YEARS
$38,927,625 $35,893,121
$7,111,718
11