
1,300,000

308,000

100,000

298,000

698,000

69,000

6,563,800

348,000

160,000

800,600

360,000

248,000

698,000

158,000

248,000

1,790,000

598,000

671,000

390,000

298,000

598,000

348,000

498,000

298,000

400,000

278,000 10%
248,000

298,000

666,000

168,000

498,000

1,300,000

79,000

115,000

99,000

188,000

228,000

721,000

236,000

59,000

898,000

498,000

79,000

98,000

798,000

410,000

89,000

448,000

378,000

475,500

71,000

218,000

548,000

290,000

152,500

1,015,000

332,000

1,317,500

398,000

878,000

283,200

450,000

420,000

481,400

327,100

1,760,000

180,000

118,000

440,000

698,000

241,600

188,000

1,760,000

598,000

1,760,000

348,000

15,000,000 6%
13,980,000

327,200

168,000

128,000

128,000

168,000

478,000

168,000













