Laserfiche WebLink
CONTRIBUTION PROJECTIONS-MISCELLANEOUS <br /> Discount Rate Reduced from 7.5% to 7% over 3 Years <br /> 60°0 <br /> 50%% <br /> 40'„ <br /> 39.8% 40.7%, 41.6% 42.5% 42.9% 42.9% 433% <br /> 38.1% <br /> 36.0% <br /> 33.6% <br /> 0° 31.1% % <br /> 3 . <br /> 27')"/0 <br /> 20% • <br /> I <br /> I0% 10.8"/o 11.5% 11.9%, 12.8% 12.5% 12.4% 12.5%12.4% 12.3%12.2% 12.0% 11.9% <br /> 0% - <br /> 17/18 18/19 19/20 20/21 21/22 22/23 23/24 24/25 25/26 26/27 27/28 28/29 <br /> Notal Normal Cost ea1JALPayment <br /> December 19,2017 23 P -. JN. <br /> CONTRIBUTION PROJECTIONS-MISCELLANEOUS <br /> Discount Rate Reduced from 7.5%to 7% over 3 Years <br /> S 18,000 ($000s) <br /> S 16.000 15,786 <br /> 1r,170 <br /> S14.000 13.483 X4.155 14.726 <br /> 12,794 <br /> S12.000 12.140 5 <br /> 11.274 <br /> - <br /> SI0,000 10.363 <br /> 9.372 -SO- <br /> 58,000 7 OA 11,445 9' •� <br /> S6.000 <br /> $4.000 4' <br /> 2,90 3,01 3.323 3,6'10 3,696 3,182 3.931 4.011 4.093 4,115 4,258 4.34 <br /> 2 <br /> S2,000 <br /> SO <br /> 17/18 18/19 19/20 20/21 21/22 22/23 23/24 24/25 25/26 26/27 27/28 28/29 <br /> amom,Total Normal Cost QUAL Payment <br /> Ir[CiiY <br /> Pi <br /> December 19,2017 24 <br />