Years

Scenario 1

Scenario 2

Scenario 3

Scenario 4

10

345,000

440,000

275,000

230,000

20

290,000

365,000

230,000

195,000

30

275,000

345,000

220,000

180,000

50

270,000

330,000

210,000

175,000