2. North Fire Station Bond ProposalALISFELL FIRE DEPARTMENT
Randy Brodehl - Fire Chief
Jim Stewart - Assistant Chief/Prevention
Dee McCloskey -- Assistant Chief/Operations
Date 8/5/2004
REPORT Honorable Mayor and City Council
FROM Randy Brodehl, Fire Chief
SUBJECT Fire Station 62 Workshop Presentation
MEETING DATE 8/9/2004
PO Box 1997
312 First Avenue East
Kalispell, Montana 59903-1997
(406)758-7760
FAX: (406) 758-7952
BACKGROUND: Grover and Co., and Cole + Russell Architects presented information to
Council on 8/2/2004 regarding the construction of Fire Station 62, a fire sub -station covering the
northern portion of Kalispell. During the presentation, several options were discussed and may need
further discussion.
• Increasing the Community/Training Room to seat 60 people-$150,000
• Including a ladder truck in the bond-$750,000
• Bond payoff period-10 years, 15 years, 20 years
Criteria for property selection -Cost, best use, availability
August 19th is the last day to submit documents for general obligation bonds to the county for the
November general election.. Should Council decide to put this before the voters as a general
obligation bond, a resolution will be presented to Council for approval at the August 16, 2004
council meeting.
RECOMMENDATIONS: Council gives direction to staff regarding the training room size, the
inclusion of a ladder truck,
eh1, Fire Chief
Chris Kukulski, City Manager
"Assisting our community in reducing, preventing, and mitigating emergencies. "
Loan Amortization-firesta#ion
Principal Balance
Interest Rate (semi-annual)
Repayment Term 10 yrs
Semi - Annual Pavment
Year
July 1, 2005
January 1, 2006
July 1, 2006
January 1, 2007
July 1, 2007
January 1, 2008
July 1, 2008
January 1, 2009
July 1, 2009
January 1, 2010
July 1, 2010
January 1, 2011
July 1, 2011
January 1, 2012
July 1, 2012
January 1, 2013
July 1, 2013
January 1, 2014
July 1, 2014
January 1., 2015
Fire Station without additions
Interest
$60,750.00
$58,311.37
$55,817.87
$53,268.27
$50,661.30
$47,995.67
$45,270.07
$42,483.14
$39,633.50
$36,71.9.75
$33,740.44
$30,694.09
$27,579,20
$24,394.23
$21,137.59
$17,807.68
$14,402.85
$10,921.41
$7,361.64
$3,721.77
Principal
-$108,383.59
-$110,822.22
-$113,315.72
-$115,865.33
-$118,472.30
-$121,137.92
-$123,863.53
-$126,650.45
-$129,500.09
4132,413.84
-$135,393.15
-$138,439.50
-$141,554.39
-$144,739.36
-$147,996.00
-$151,325.91
-$154,730.74
-$158,212.18
4161,771.96
-$165,411.83
$682,671.82-$2,700,000.00
$2,700,000.00
2.25%
20
9-133.5
Balance
$2,700,000.00
$2,591,616.41
$2,480,794.19
$2,367,478.47
$2,251,613.14
$2,133,140.84
$2,012,002.92
$1,888,139.40
$1,761,488.94
$1,631,988.85
$1,499,575.01
$1,364,181.86
$1,225,742.36
$1,084,187.97
$939,448.61
$791,452.61
$640,126.70
$485,395.96
$327,183.78
$165,411.93
$0.00
$169,133.59
$169,13 3.59
$338,267.18
mill value $26,9I4
12.5684
Lean Amortization Fire Station without additions
Principal Balance $2,700,000.00
Interest Rate (semi-annual) 2.25%
Repayment Term 15 yrs 30
Semi - Annual Payment
1214,73 8e
Balance
Year
Interest
Principal
$2,700,000.00
July 1, 2005
$60,750.00
-$63,988.22
$2,636,011.78
January 1, 2006
$59,310,26
-$65,427.96
$2,570,583.82
July 1, 2006
$57,838.14
-$66,900.09
$2,503,683.73
January 1, 2007
$56,332.88
-$68,405.34
$2,435,278.39
July 1, 2007
$54,793.76
-$69,944.46
$2,365,333.93
January 1, 2008
$53,220.01
-$71,518.21
$2,293,815.72
July 1, 2008
$51,610.85
-$73,127.37
$2,220,688.35
January 1, 2009
$49,965.49
474,772.74
$2,145,915.61
July 1, 2009
$48,283.10
-$76,455.12
$2,069,460.49
January 1, 2010
$46,562.86
-$78,175.36
$1,991,285.13
July 1, 2010
$44,803.92
-$79,934.31
$1,911,350.82
January 1, 2011
$43,005.39
-$81,732.83
$1,829,617.99
July 1, 2011
$41,166.40
-$83,571.82
$1,746,046.17
January 1, 2012
$39,286.04
-$85,452.19
$1,660,593.98
July 1, 2012
$37,363.36
-1-187,374.86
$1,573,219.12
January 1, 2013
$35,397.43
-$89,340.79
$1,483,878.33
July 1, 2013
$33,387.26
-$91,350.96
$1,392,527.37
January 1, 2014
$31,331,87
493,406.36
$1,299,121.01
July 1, 2014
$29,230.22
495,508.00
$1,203,613.01
January 1, 2015
$27,081.29
-$97,656.93
$1,105,956.08
July 1, 2015
$24,884.01
-$99,854.21
$1,006,101.87
January 1, 2016
$22,637.29
-$102,100.93
$904,00094
July 1, 2016
$20,340.02
-$104,398.20
$799,602.73
January 1, 2017
$17,991.06
4106,747.16
$692,855.57
. July 1, 2017
$15,589.25
4109,148.97
$583,706.60
January 1, 2018
$13,133.40
-$111,604.83
$472,101.77
July 1, 2018
$10,622.29
-$114,115.93
$357,985.84
January 1, 2019
$8,054.68
-$116,683.54
$241,302.30
July 1, 2019
$5,429.30
-$119,308.92
$121,993.37
January 1, 2020
$2,744.85
-$121,993.37
$0.00
$1,042,146.72-$2,700,000.00
$124.738.22
$124,738.22
$249,476.45
mill value $26,914
9.2694
Loan Amortization
Fire Station without additions
Principal Balance
$2,700,000.00
Interest Rate (serni-annual)
2.25%
Repayment Terre 20 yrs
40
Semi -Annual Payment
t 03,07 92)
Balance
Year
Interest
Principal
$2,700,000.00
July 1, 2005
$60,750.00
-$42,328.92
$2,657,671,08
January 1, 2006
$59,797.60
-$43,281.32
$2,614,389.76
July 1, 2006
$58,823.77
-$44,255.15
$2,570,1.34.61
January 1, 2007
$57,828.03
-$45,250.89
$2,524,883.71
July 1, 2007
$56,809.88
-$46,269.04
$2,478,614.68
January 1, 2008
$55,768.83
-$47,310.09
$2,431,304.59
July 1, 2008
$54,704.35
-$48,374.57
$2,382,930.02
January 1, 2009
$53,615.93
-$49,463.00
$2,333,467.02
July 1, 2009
$52,503.01
-$50,575.91
$2,282,891.11
January 1, 2010
$51,365.05
-$51,713.87
$2,231,177.24
July 1, 2010
$50,201,49
452,877.43
$2,178,299.81
January 1, 2011
$49,011.75
-$54,067.18
$2,124,232.63
July 1, 2011
$47,795.23
-$55,283.69
$2,068,948.95
January 1, 2012
$46,551.35
-$56,527.57
$2,012,421.38
July 1, 2012
$45,279.48
-$57,799.44
$1,954,621.94
January 1, 2013
$43,978.99
-$59,099.93
$1,895,522,01
July 1, 2013
$42,649.25
-$60,429.68
$1,835,092.33
January 1, 2014
$41,289.58
461,789.34
$1,773,302.99
July 1, 2014
$39,89932
-$63,1.79.60
$1,710,123.39
January 1, 2015
$38,477.78
-$64,601.14
$1,645,522.24
July 1, 2015
$37,024.25
466,054.67
$1,579,467.57
January 1, 2016
$35,538.02
-$67,54090
$1,511,926.67
July 1, 2016
$34,018.35
-$69,060.57
$1,442,866.10
January 1, 2017
$32,464.49
-$70,614.43
$1,372,251.67
July 1, 2017
$30,875.66
-$72,203.26
$1,300,048.41
January 1, 2018
$29,251.09
-$73,827.83
$1,226,220.58
July 1, 2018
$27,589,96
-$75,48896
$1,150,731.62
January 1, 2019
$25,891.46
-$77,187.46
$1,073,544,16
July 1, 2019
$24,154.74
-$78,924.18
$994,619.98
January 1, 2020
$22,378.95
480,699.97
$913,920.0I
July 1, 2020
$20,563.20
482,515.72
$831,404.29
January 1, 2021
$1.8,706.60
-$84,372.32
$747,031.97
July 1, 2021
$16,808.22
-$86,270.70
$660,761.27
January 1, 2022
$14,867.13
488,211.79
$572,549,47
July 1, 2022
$12,882.36
-$90,196.56
$482,352.92
January 1, 2023
$10,852.94
-$92,225.98
$390,126.94
July 1, 2023
$8,777.86
-$94,301.06
$295,825.87
January 1, 2024
$6,656.08
496,422.84
$199,403.03
July 1, 2024
$4,486.57
-$98,592.35
$1.00,810.68
January 1, 2025
$2,268.24
-$100,810.68
$0.00
$1,423,156.8342,700,000.00
$103,078.92
$103,078.92
$206,157.84
mill value $26,914
7.6599
Loan Amortization-f restation
Principal Balance
interest Rate (semi-annual)
Repayment Term 10 yrs
Semi - Annual Payment
Year
July 1, 2005
January 1, 2006
July 1, 2006
January 1, 2007
July 1, 2007
January 1, 2008
July 1, 2008
January 1, 2009
July 1, 2009
January 1., 2010
July 1, 2010
January 1, 201.1
July 1, 2011
January 1, 2012
July 1, 2012
January 1, 2013
July 1, 2013
January 1, 2014
July 1, 2014
January 1, 2015
With ladder truck $750,000
Interest
$77,625.00
$74,508.97
$71,322.83
$68,065.01
$64,733.88
$61,327.80
$57,845.08
$54,284.01
$50,642.81
$46,919.68
$43,112.78
$39,220.23
$35,240.09
$31,170.40
$27,009.15
$22,754.26
$18,403.64
$13,955.13
$9,406.53
$4,755.59
Principal
-$138,490.14
-$141,606.17
-$144,792.31
4148,050.14
-$151,381.27
-$154,78734
4158,270.06
41.61,831.14
-$165,472.34
-$169,195.46
-$173,002.36
4176,894.92
-$180,875.05
4184,944.74
4189,106.00
-$193,360.88
-$197,711.50
-$202,160.01
-$206,708.61
4211,359.55
$872,302.88 43,450,000.00
$3,450,000.00
2.25%
20
Balance
$3,450,000.00
$3,311,509.86
$3,169,903.68
$3,025,111.37
$2,877,061.23
$2,725,679.97
$2,570,892.62
$2,412,622.56
$2,250,791.43
$2,085,319.09
$1,916,123,62
$1, 743,121,26
$1,566,226.35
$1,385,351.29
$1,200,406.55
$1,011,300,56
$817,939,68
$620,228,17
$418,068.16
$211,359,55
$0.00
$2161,115.14
$216,115.14
$432,230.29
mill value $26,914
16.0597
Loan Amortization With ladder truck $750,000
Principal Balance $3,450,000.00
Interest Rate (semi-annual) 2.25%
Repayment Term 15 yrs 30
Semi - Annual Payment
(S .5 r317.
Balance
Year
Interest
Principal
$3,450,000.00
July 1, 2005
$771625.00
481,762.73
$3,368,237.27
January 1, 2006
$75,785.34
-$83,602.39
$3,284,634.88
July 1, 2006
$73,904.28
485,483.45
$3,199,151.43
January 1, 2007
$71,980.91
-$87,406.82
$3,111,744,61
July 1, 2007
$70,014,25
-$89,373.48
$3,022,371.13
January 1, 2008
$68,003.35
-$91,384.38
$2,930,986,75
July 1, 2008
$65,947.20
-$93,440.53
$2,837,546.22
January 1, 2009
$63,844.79
-$95,542.94
$2,742,003.28
July 1, 2009
$61,695.07
497,692.66
$2,644,310.63
January 1, 201.0
$59,49699
-$99,890.74
$2,544,419.88
July 1, 2010
$57,249.45
-$102,138.28
$2,442,281.60
January 1, 2011
$54,951.34
-$104,436.39
$2,337,845.21
July 1, 2011
$52,601.52
-$106,786.21
$2,231,058,99
January 1, 2012
$50,198.83
-$109,188.90
$2,121,870.09
July 1, 2012
$47,742.08
-$111,645.65
$2,010,224.44
January 1, 2013
$45,230.05
4114,157.68
$1,896,066.76
July 1, 2013
$42,661.50
-$116,726.23
$1,779,340.53
January 1, 2014
$40,035.16
-$119,352.57
$1,659,987,96
July 1, 2014
$37,349.73
-$122,038.00
$1,537,949,96
January 1, 2015
$34,603.87
4124,783.86
$1,413,166.10
July 1.2015
$31,796.24
-$127,591.49
$1,285,574.61
January 1, 2016
$28,925.43
-$130,462.30
$1,155,112.31
July 1, 2016
$25,990.03
-$133,397.70
$1,021,714.60
January 1, 2017
$22,988.58
-$136,399.15
$885,315.45
July 1, 2017
$19,919.60
4139,468.13
$745,847.32
January 1, 2018
$16,781.56
-$142,606.17
$603,241.15
July 1, 2018
$13,572.93
-$145,814.80
$457,426.35
January 1, 2019
$10,292.09
-$149,095.64
$308,330.71
July 1, 2019
$6,937.44
4152,450.29
$155,880.42
January 1, 2020
$3,507.31
-$155,880.42
$0.00
$1,331,631.91 43,450,000.00
$159,387.73
$159387.73
$318,775.46
mill value $26,914
11.8442
Loan Amortization
With ladder truck $750,000
Principal Balance
$3,450,000.00
interest Rate (semi-annual)
225%
Repayment Term 20 yrs
40
Semi - Annual Payment
€,S 1 ' , :t € 1,95)
Balance
Year
Interest
Principal
$3,450,000.00
July 1, 2005
$77,625.00
-$54,086.95
$3,395,913.05
January 1, 2006
$76,408,04
455,303.91
$3,340,609.13
July 1, 2006
$75,163.71
-S56,548.25
$3,284,060.89
January 1, 2007
$73,891.37
457,820.58
$3,226,240,30
July 1, 2007
$72,590.41
-$59,121.55
$3,167,118.75
January 1, 2008
$71,260.17
-$60,451.78
$3,106,666.97
July 1, 2008
$69,900.01
-$61,811.95
$3,044,855.02
January 1, 2009
$68,509.24
463,202.72
$2,981,65231
July 1, 2009
$67,087.18
-$64,624.78
$2,917,027.53
January 1, 2010
$65,633,12
-$66,078.83
$2,850,948.70
July 1, 2010
$64,14635
467,565.61
$2,783,383.09
January 1, 2011
$62,626.12
-$69,085.83
$2,714,297.25
July 1, 2011
$61,071.69
470,640.27
$2,643,656.99
January 1, 2012
$59,482.28
-$72,229.67
$2,571,427.31
July 1, 2012
$57,857.11
-$73,854.84
$2,497,572.47
January 1, 2013
$56,195.38
-$75,516.57
$2,422,055.90
July 1, 2013
$54,496,26
-$77,215.70
$2,344,840.20
January 1, 2014
$52,758.90
478,953.05
$2,265,887.15
July 1, 2014
$50,982.46
-$80,729.49
$2,185,157.66
January 1, 2015
$49,166.05
482,54591
$2,102,611.75
July 1, 2015
$47,308.76
-$84,403.1.9
$2,018,208,56
January 1, 2016
$45,409.69
-$86,30226
$1,931,906.30
July 1, 2016
$43,467.89
-$88,244.06
$1,843,662.24
January 1, 2017
$41,482.40
-$90,229.55
$1,753,432.69
July 1, 2017
$39,452.24
-$92,259.72
$1,661,172.97
January 1, 2018
$37,376.39
494,335.56
$1,566,837.41
July 1, 2018
$35,253.84
-$96,458.11
$1,470,379.29
January 1, 2019
$33,083.53
-$98,628.42
$1,371,750.87
July 1, 2019
$30,86439
-$100,847.56
$1,270,903.31
January 1, 2020
$28,595.32
4103,116.63
$1,167,786.69
July 1, 2020
$26,275.20
-$105,436.75
$1,062,349.93
January 1, 2021
$23,902.87
-$107,809.08
$954,540.85
July 1, 2021
$21,477,17
-$110,234.79
$844,306.06
January 1, 2022
$18,996.89
-$112,715,07
$731, 590.99
July 1, 2022
$16,460.80
-$115,251.16
$616,339.84
January 1, 2023
$13,867.65
4117,844.31
$498,495.53
July 1, 2023
$11,216.15
4120,495.80
$377,999.72
January 1, 2024
$8,504.99
4123,206.96
$254,792.76
July 1, 2024
$5,732.84
4125,979.12
$128,813,65
January 1, 2025
$2,89831
-$128,813.65
$0.00
$1,818,478.17-$3,450,000.00
$131,711.95
$131,711.95
$263,423.91
mill value $26,914
9.7876
Loan Amortization-ilarestation
Principal Balance
interest Rate (semi-annual)
Repayment Term 10 yrs
Semi - Annual Payment
Year
July 1, 2005
January 1, 2006
July 1, 2006
January 1, 2007
July 1, 2007
January 1, 2008
July 1, 2008
January 1, 2009
July 1, 2009
January 1, 2010
July 1, 2010
January 1, 2011
July 1, 2011
January 1, 2012
July 1, 2012
January 1, 2013
July 1, 2013
January 1, 2014
July 1, 2014
January 1, 2015
With ladder truck $750,000 and Community Room $150,000
Interest
$81,000.00
$77,748.49
$74,423,83
$71,024.35
$67,548.39
$63,994.23
$60,360.09
$56,644.18
$52,844.67
$48,959,67
$44,987.25
$40,925.46
$36,772.27
$32,525.64
$28,183.46
$23,743.58
$19,203.80
$14,561.88
$9,815.51
$4,962.35
Principal
4144,511.45
-$147,762.96
-$151,087.63
-$154,487.10
-$157,963.06
-$161,517.23
-$165,151.37
-$168,867.27
-$172,666.79
-$176,551.79
-$180,524.20
-$184,586.00
4188,739.18
-$192,985.82
4197,328.00
-$201,767.88
-$206,307.65
-$210,949.58
-$215,695.94
-$220,549.10
$910,229.10-$3,600,000.00
$3,600,000.00
2.25%
20
Balance
$3,600,000.00
$3,455,488.55
$3,307,725.58
$3,156,637.95
$3,002,150.85
$2,844,187.79
$2,682,670.56
$2,517,519.20
$2,348,651.92
$2,175,985 ,14
$1,999,433.35
$1,818,909.14
$1,634,323.14
$1,445,583,96
$1,252,598.14
$1,055,270.15
$853,502.27
$647,194.62
$436,245,04
$220,549.10
$0.00
$225,511.45
$225,511.45
$451,022.91
mill valve $26,914
16.7579
Loan Amortizations
Principal Balance
Interest Rate (semi-annual)
Repayment Term 15 yrs
Semi - Annual Payment
Year
July 1, 2005
January 1, 2006
July 1, 2006
January 1, 2007
July 1, 2007
January 1, 2008
July 1, 2008
January 1, 2009
July 1, 2009
January 1, 2010
July 1, 2010
January 1, 2011
July 1, 2011
January 1, 2012
July 1, 2012
January 1, 2013
July 1, 2013
January 1, 2014
July 1, 2014
January 1, 2015
July 1, 2015
January 1, 2016
July 1, 2016
January 1, 2017
July 1, 201.7
January 1, 2018
July 1, 2018
January 1, 2019
July 1, 2019
January 1, 2020
With ladder truck $750,000 and Community Room $150,000
Interest
$81,000.00
$79,080.35
$77,117.51
$75,110.51
$73,058.35
$70,960.02
$68,814.47
$66,620.65
$64,377.47
$62,083.81
$59,738.55
$57,340.52
$54,888.54
$52,381.39
$49,81 7.82
$47,196.57
$44,516.35
$41,775.82
$38,973.63
$36,108.39
$33,178.68
$30,183.06
$27,120.03
$23,988.08
$20,785.67
$17,511.20
$14,163.05
$10,739.58
$7,239.07
$3,659.80
$1,389,528.95
Principal
-$85,317.63
487,237.28
-$89,200.12
-$91,207.12
-$93,259.28
-$95,357.61
-$97,503.16
-$99,696.98
4101,940.16
-$104,233.82
-$106,579.08
-$108,977.11
-$111,429.09
-$113,936.25
-$116,499.81
-$119,121.06
-$121,801.28
-$124,541.81
-$127,344.00
-$130,209.24
-$133,138.95
-$136,1.34.58
-$13 9,197.60
-$142,329.55
-$145,531.96
-$148,806.43
-$152,154.58
-$155,578.06
-$159,078.56
-$162,657.83
-$3,600,000.00
$3,600,000.00
2.25%
30
(IS] 66.31 7.63),
Balance
$3,600,000.00
$3,514,682.37
$3,427,445.09
$3,338,244.97
$3,247,037.85
$3,153,778.57
$3,058,420,96
$2,960,917.80
$2,861,220.82
$2,759,280.65
$2,655,046.84
$2,548,467,76
$2,439,490.65
$2,328,061.56
$2,214,125.31
$2,09 7,625.50
$1,978,504.44
$1,856,703.16
$1,732,161.35
$1,604,817.35
$1,474,608.11
$1,341,469.16
$1,205,334.58
$1,066,136.98
$923,807.43
$778,275.46
$629,469.03
$477,314.45
$321,736.39
$162,657.83
$0.00
$166,317.63
$166,317.63
$332,635.26
mill value $26,914
12.3592
Loan Amortization
Principal Balance
interest Rate (semi-annual)
Repayment Terra 20 yrs
Semi - Annual Payment
Year
July 1, 2005
January 1, 2006
July 1., 2006
January 1, 2007
July 1, 2007
January 1, 2008
July 1, 2008
January 1, 2009
July 1, 2009
January 1, 2010
July 1, 2010
January 1, 2011
July 1, 2011
January 1, 2012
July 1, 2012
January 1, 2013
July 1, 2013
January 1, 2014
July 1, 2014
January 1, 2015
July 1, 2015
January 1, 2016
July 1., 2016
January 1., 2017
July 1, 2017
January 1, 2018
July 1, 2018
January 1, 201.9
July 1, 2019
January 1, 2020
July 1, 2020
January 1, 2021
July 1, 2021
January 1, 2022
July 1, 2022
January 1, 2023
July 1, 2023
January 1, 2024
July 1, 2024
January 1, 2025
With ladder truck $750,000 and Community Room $150,000
Interest
$81,000.00
$79,730.13
$78,431.69
$77,104.04
$75,746.51
$74,358.44
$72,939.14
$71,487.90
$70,004.01
$68,486.73
$66,935.32
$65,348.99
$63,726.98
$62,068.47
$60,372.64
$58,638.66
$56,865.66
$55,052.77
$53,199.09
$51,303.70
$49,365.67
$47,384.03
$45,357.80
$43,285.98
$41,167.55
$39,001.45
$36,786.62
$34,521,95
$32,206.32
$29,838.60
$27,417.60
$24,942.13
$22,410.96
$19,822.84
$17,176.48
$14,470.59
$11,703.81
$8, 874.78
$5,982.09
$3,024.32
Principal
-S56,438.56
-$57,708.43
-$59,006.87
-$60,334.52
-$61,692.05
463,080.12
464,499.42
-$65,950.66
-$67,434.55
-$68,951.83
470,503.24
-$72,089.57
-$73,711.58
-$75,370.09
-$77,065.92
-$78,79990
-$80,572.90
482,385.79
-$84,239.47
-$86,134.86
-$88,072.89
-$90,054.53
-$92,080.76
-$94,152.58
-$96,271.01
-$98,437.11
4100,651.94
-$102,916.61
-$105,232.24
-$107,599.96
-$110,020.96
-$112,496.43
4115,027.60
-$117,615.72
4120,262.08
-$122,967.97
-$125,734.75
-$128,563.78
-$131,456.47
-$134,414.24
$1,897,542.44-$3,600,000,00
$3,600,000.00
2.25%
40
( .1_7,438_56)
Balance
$3,600,000.00
$3,543,561.44
$3,485,853.01
$3,426,846.14
$3,366,511.62
$3,304,819.57
$3,241,739.45
$3,177,240.03
$3,111,289.37
$3,043,854.81
$2,974,902.99
$2,904,399,74
$2,832,310.18
$2,758,598.59
$2,683,228.50
$2,606,162.58
$2,527,362.68
$2,446,789.78
$2,364,40399
$2,280,164.52
$2,194,029.66
$2,105,956.76
$2,015,902.23
$1,923, 821.47
$1,829,668.89
$1,733,397.88
$1,634,960.77
$1,534,308.83
$1,431,392.21
$1,326,159.98
$1,218,560.02
$1,108,539,06
$996,042.62
$881,015.02
$763,399.30
$643,137.22
$520,169.25
$394,434.50
$265,870.71
$134,414.24
$0.00
$137,43 8.56
$137,438.56
$274,877.12
mill value $26,914
10.2132