
184,500 5%
175,275

450,000

250,000

227,000

195,000

75,000

95,000

145,000

380,000

95,000

95,000

250,000

110,000

75,000

95,000

394,100 5%
374,395

389,000

43,000

145,000

290,000

75,000

44,000

250,000

55,000

55,000

175,000

995,000

138,000

267,000

55,000

195,000

250,000

250,000

55,000

45,000

55,000

55,000

239,400 5%
227,430

338,000

77,200

55,000

55,000

48,000

75,000

690,000

935,000

104,200 5%
98,990

455,000

185,000

457,000

137,000

120,000

55,000

95,000

194,600 5%
184,870

264,300 5%
251,085

55,000

129,000

95,000

320,000

55,000

240,000

123,100 5%
116,945

149,000

115,000

85,000

95,000

120,000

95,000

75,000

150,000

110,000

95,000

95,000

250,000

95,000

55,000

95,000

74,000

155,000

194,600 5%
184,870

103,200 5%
98,040

45,000

245,000

240,000

95,000

103,200 5%
98,040

397,000 5%
377,150

230,500 5%
218,975

338,000

98,600

480,000

880,000

264,300 5%
251,085

59,000

26,800

94,400

49,500

32,500

245,600
- 2