
Five-Year Forecast & Cost Basis Comparison
Year
Contract Costs
incl. contingency¹
Port Payroll
Escalated Base
2
Port Corporate
Overhead
3
Other Port
Non-Payroll Costs
4
Total Costs
Port Staff
2027 $1,164,624 $2,127,181 $27,600 $71,783 $2,226,564
2028 $1,199,562 $2,244,176 $29,118 $14,422 $2,287,716
2029 $1,235,549 $2,367,606 $30,719 $14,551 $2,412,876
2030 $1,272,616 $2,497,824 $32,409 $14,682 $2,544,915
2031 $1,310,794 $2,635,204 $34,192 $14,813 $2,684,209
Totals $6,183,146
Total Wages, Benefits, Overhead, & Non-Payroll Expenses
(Port Staff)
$12,156,280
5