Thanks for you feedback. Please explain.

The numbers are correct, unless the numbers on APC are incorrect. If you know them to be incorrect, please get them updated on APC so everyone has the correct information. Thanks.

AWAC

Year 1 28 X 75 X 12 months = $25.2K
Year 2 41 X 75 X 12 months = $36.9K
Year 3. 42 X 75 X 12 months = $37.8K