
98,000

36,000,000

450,000 20%
360,000

7,450,000

98,000

16,800,000

570,000

540,000

250,000

250,000

201,690

553,060

647,250

100,000

650,000

104,070

205,870

230,000

210,000

540,000

570,000

630,000

65,000

199,000 30%
139,300

210,700

55,000

69,800

647,000

640,000

250,000

33,000

200,000

70,000

535,000

610,230

100,000

85,000

209,760

645,000

166,320

142,540

550,000

548,000

550,350

577,020

512,680

56,320


















