
23,800

23,800

25,256

79,016

68,264

23,800

45,000

50,400

73,640

23,800

23,800

93,380

23,800

92,260

23,800

40,000 12%
35,000

23,800

60,000 16%
50,000

68,264

46,760

36,400

57,400

82,460

23,800

57,400

36,120

23,800

23,800

23,800

57,400

45,000

60,000

71,400

57,512

23,800

23,800

23,800

23,800

23,800

57,512

78,400

36,120

23,800

23,800

23,800

23,800

25,256

71,820

23,800

23,800

31,500

36,400

36,120

42,140

23,800

23,800

64,400

71,820

23,800

23,800

62,020

23,800

23,800

23,800

23,800

23,800

23,800

35,000

50,000 20%
40,000

57,400

108,780

23,800

23,800

101,500

23,800

23,800

57,400

45,000

23,800

75,000 20%
60,000

23,800

71,820

23,800

23,800

23,800

71,820

84,700

23,800

23,800

64,400

45,000

23,800

23,800

93,380

23,800

23,800

23,800

23,800

127,260

23,800
- 2
- 3
- 4