|
RAMIRL4
<br />Remaining
<br />Proposed
<br />Total
<br />Year
<br />Current UAL
<br />UAL
<br />POBs
<br />Pension Liability
<br />Savings
<br />2022
<br />$56,216,012
<br />$6,668,236
<br />$41,205,712
<br />$47,873,948
<br />$8,342,064
<br />2023
<br />$61,071,833
<br />$10,161,493
<br />$37,712,939
<br />$47,874,432
<br />$13,197,401
<br />2024
<br />$64,221,34S
<br />$11,910,971
<br />$3S,960,SS2
<br />$47,871,SS3
<br />$16,34%792
<br />2025
<br />$67,S31,8GG
<br />$13,782,9S4
<br />$34,088,6G8
<br />$47,871,622
<br />$19,GGO,244
<br />2026
<br />569,529,199
<br />514,302,196
<br />533,570,984
<br />547,873,180
<br />521,GSG,019
<br />2027
<br />$71,395,319
<br />$14,649,569
<br />$33,225,344
<br />$47,874,913
<br />$23,520,406
<br />2028
<br />$72,927,789
<br />$14,621,538
<br />$33,254,599
<br />$47,876,137
<br />$25,051,652
<br />2029
<br />$69,282,415
<br />$9,3/2,/35
<br />$,18,500,59/
<br />$4/,8/3,332
<br />$21,409,083
<br />2030
<br />$71,117,722
<br />$9,S60,S26
<br />$28,212,229
<br />$47,872,7SS
<br />$22,244,967
<br />2031
<br />$73,027,S2S
<br />$9,777,SO4
<br />$38,094,436
<br />$47,871,940
<br />$2S,1SS,SSS
<br />2032
<br />$67,895,666
<br />$10,000,448
<br />$37,870,883
<br />$47,871,331
<br />$20,024,33S
<br />2033
<br />$67,036,957
<br />$10,229,523
<br />$37,642,715
<br />$47,872,238
<br />$19,164,719
<br />2034
<br />561,813,902
<br />$8,561,720
<br />$39,312,778
<br />$47,874,498
<br />$13,939,404
<br />2035
<br />$59,692,427
<br />$7,805,129
<br />$40,066,643
<br />$47,871,772
<br />$11,820,655
<br />2036
<br />$56,436,917
<br />$6,029,852
<br />$41,843,259
<br />$47,M,112
<br />$8,563,805
<br />2037
<br />$50,733,462
<br />$1,927,276
<br />$45,948,233
<br />$47,875,509
<br />$2,857,953
<br />2038
<br />$48,123,SS7
<br />-
<br />$47,874,480
<br />$47,874,480
<br />$249,077
<br />2039
<br />545,140,359
<br />-
<br />$44,907,358
<br />$44,907,3S8
<br />5233,001
<br />2040
<br />$42,838,840
<br />-
<br />$42,618,533
<br />$42,618,533
<br />$220,307
<br />2041
<br />$41,490,921
<br />-
<br />$41,273,235
<br />$41,273,235
<br />$217,686
<br />2042
<br />$2/,326,926
<br />-
<br />$2/,182,682
<br />$2/,182,682
<br />$144,244
<br />2043
<br />$2S,812,2S9
<br />-
<br />$2S,680,416
<br />$25,680,416
<br />$131,843
<br />2044
<br />$21,SG8,341
<br />-
<br />$21,4SS,827
<br />$214SS,827
<br />$112,S14
<br />204S
<br />$4,558,7S2
<br />-
<br />$4,533,486
<br />$4,533,486
<br />$2S,266
<br />2046
<br />51,158,319
<br />-
<br />$1,151,382
<br />$1,151,382
<br />$6,937
<br />2047
<br />$104,981
<br />$104,981
<br />n inn
<br />.Ini
<br />li i n
<br />ni i i
<br />• II
<br />� i i nl
<br />!n
<br />ni i li i
<br />City Council
<br />23 — 278 5/18/2021
<br />
|