
622,320

58,800 15%
49,900

1,567,560

588,000 15%
499,000

657,240

781,800

198,240

1,160,148

228,000

99,000 10%
89,000

579,348

1,198,800

172,788

60,000

228,000

36,000

118,800

118,800

296,400

118,800

1,273,404 5%
1,207,338

627,600

143,748

466,818

420,000

238,800

339,768

434,148

193,116

288,948

274,428

579,348

143,748

579,348

474,804

187,308

198,924

434,148

474,804

286,044

114,708

201,828

259,908

288,948

143,748

434,148

187,308

187,308

143,748

370,260

143,748

288,948

434,148

143,748

724,548

434,148

579,348

187,308

143,748

336,864

1,014,948

288,948

259,908

434,148

420,000

256,278

866,844

579,348

579,348

620,004

579,348

143,748

140,844

187,308

724,548

201,828

288,948

617,100

576,444

288,948

691,152

869,748

187,308

184,404

434,148

355,740

408,948

121,920

576,444

187,308

198,924

288,948

143,748

129,228

434,148

259,908

187,308

201,828

434,148

579,348
- 2