Rana Adeel Mumtaz Tax Working

Month
Salary
Tax
Jul-12
170000
3615
Aug-12
170000
3615
Sep-12
170000
14458
Oct-12
195000
20693
Nov-12
195000
20693
Dec-12
195000
20693
Jan-13
195000
20693
Feb-13
195000
20693
Mar-13
195000
20693
Apr-13
195000
20693
May-13
195000
20693
Jun-13
195000
20693
2265000
207925

Month

50000
50000
50000
50000
50000
50000
50000
50000
400000

Salary

Tax
170000
170000
170000
195000
145000
145000
145000
145000
145000
145000
145000
145000
1865000
1500000
365000
54750
92500
147250
42381
104869
13108.63

3615
3615
14458
20693
13109
13109
13109
13109
13109
13109
13109
13109
147253

170,000
170,000
170,000
195,000
145,000
155,000
155,000
155,000
155,000
155,000
155,000
155,000
1,935,000
1,500,000
435,000
65,250
92,500
157,750
55,490
102,260
14,608.57

3,615
3,615
14,458
20,693
13,109
13,109
13,109
13,109
13,109
13,109
13,109
13,109
147,253

14608

1,499

Naz Parwar Sultana

CNIC 270-33-297860
Rent Detail 2013-14
Agreement Date June 03, 2013
Sr. No.
Month
1
Jul-13
2
Aug-13
3
Sep-13
4
Oct-13
5
Nov-13
6
Dec-13
7
Jan-14
8
Feb-14
9
Mar-14
10
Apr-14
11
May-14
12
Jun-14
Total Rent
Less
Net Taxable Amount
15% of Taxable Amount
Upto one million tax payable
Total Tax Liability
Tax Payable

Rent
230,000
230,000
230,000
230,000
230,000
230,000
230,000
230,000
230,000
230,000
230,000
230,000
2,760,000
1,000,000
1,760,000
264,000
85,000
349,000
349,000

Tax

38,778
38,778
38,778
38,778
38,778
38,778
38,778
38,778
38,778
349,002

Net
230,000
230,000
230,000
191,222
191,222
191,222
191,222
191,222
191,222
191,222
191,222
191,222
2,410,998

Pak Shuttle (Pvt) Limited

Gujranwala
Rent Detail

2014

Sr. No.
Month
Rent 1st Building
1
Jul-13
536,250
2
Aug-13
536,250
3
Sep-13
536,250
4
Oct-13
536,250
5
Nov-13
536,250
6
Dec-13
536,250
7
Jan-14
536,250
8
Feb-14
536,250
9
Mar-14
536,250
10
Apr-14
589,875
11
May-14
589,875
12
Jun-14
589,875
Total Rent

Rent 2nd Building

154,000
169,400
169,400
169,400
169,400
169,400
169,400
169,400
169,400
169,400
169,400
169,400

Total Rent
690,250
705,650
705,650
705,650
705,650
705,650
705,650
705,650
705,650
759,275
759,275
759,275
8,613,275

Tax
103,538
105,848
105,848
105,848
105,848
105,848
105,848
105,848
105,848
113,891
113,891
113,891
1,291,991

Net
586,713
599,803
599,803
599,803
599,803
599,803
599,803
599,803
599,803
645,384
645,384
645,384
7,321,284

Pak Shuttle (Pvt) Limited

Gujranwala
Rent Detail

2013

Sr. No.
Month
1
Jul-12
2
Aug-12
3
Sep-12
4
Oct-12
5
Nov-12
6
Dec-12
7
Jan-13
8
Feb-13
9
Mar-13
10
Apr-13
11
May-13
12
Jun-13
Total Rent
Less
Net Taxable Amount
10% of Taxable Amount
Upto one million tax payable
Total Tax Liability
Tax Payable

Rent
487,500
487,500
487,500
487,500
487,500
487,500
487,500
487,500
487,500
536,250
536,250
536,250
5,996,250
1,000,000
4,996,250
499,625
65,000
564,625
144,073

Total Rent
Less
Net Taxable Amount
10% of Taxable Amount
Upto one million tax payable
Total Tax Liability

7,830,250
1,000,000
6,830,250
683,025
65,000
748,025

Tax
46,728
46,728
46,728
46,728
46,728
46,728
46,728
46,728
46,728
52,024
52,024
52,024
576,624

Net
440,772
440,772
440,772
440,772
440,772
440,772
440,772
440,772
440,772
484,226
484,226
484,226
5,419,626

Month
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13

Rent
140,000
154,000
154,000
154,000
154,000
154,000
154,000
154,000
154,000
154,000
154,000
154,000
1,834,000
1,000,000
834,000
83,400
65,000
148,400
83,492

Tax
10,818
10,818
10,818
10,818
10,818
10,818
17,749
17,749
17,749
17,749
17,749
17,749
171,402

Net
129,182
143,182
143,182
143,182
143,182
143,182
136,251
136,251
136,251
136,251
136,251
136,251
1,662,598

43454
43454
440772
527,680

576378
430813
145565

Ahmed Bosan
Multan
Rent Detail
2013-14
Agreement Date
1-Feb-07
Sr. No.
Month
1
Jul-13
2
Aug-13
3
Sep-13
4
Oct-13
5
Nov-13
6
Dec-13
7
Jan-14
8
Feb-14
9
Mar-14
10
Apr-14
11
May-14
12
Jun-14
Total Rent
Less
Net Taxable Amount
10% of Taxable Amount
Upto one million tax payable
Total Tax Liability
Tax Deducted
Tax Payable

Year
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021

Rent Per
Month Rs.
135,000
148,500
163,350
179,685
197,654
217,419
239,161
263,077
289,384
318,323
350,155
385,171
423,688
466,057
512,662

Rent
239,161
239,161
239,161
239,161
239,161
239,161
239,161
263,077
263,077
263,077
263,077
263,077
2,989,512
1,000,000
1,989,512
298,427
85,000
383,427

Tax
31,952
31,952
31,952
31,952
31,952
31,952
31,952
31,952
31,952
31,953
31,953
31,953
383,427

383,427

Increasing %
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%

Increment Amount
Rs.
13,500
14,850
16,335
17,969
19,765
21,742
23,916
26,308
28,938
31,832
35,016
38,517
42,369
46,606
51,266

Net
207,209
207,209
207,209
207,209
207,209
207,209
207,209
231,125
231,125
231,124
231,124
231,124
2,606,085

Ahmed Bosan
Multan
Rent Detail
2013-14
Agreement Date
1-Feb-07
Sr. No.
Month
1
Jul-12
2
Aug-12
3
Sep-12
4
Oct-12
5
Nov-12
6
Dec-12
7
Jan-13
8
Feb-13
9
Mar-13
10
Apr-13
11
May-13
12
Jun-13
Total Rent
Less
Net Taxable Amount
10% of Taxable Amount
Upto one million tax payable
Total Tax Liability
Tax Deducted
Tax Payable

Year
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021

Rent Per
Month Rs.
135,000
148,500
163,350
179,685
197,654
217,419
239,161
263,077
289,384
318,323
350,155
385,171
423,688
466,057
512,662

Rent
215,954
215,954
215,954
215,954
215,954
215,954
215,954
239,161
239,161
239,161
239,161
239,161
2,707,483
1,000,000
1,707,483
170,748
57,500
228,248
148,183
80,065

Increasing %
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%

Tax
21,169
21,169
21,169
21,169
21,169
21,169
21,169
16,104
16,104
16,104
16,104
16,104
228,703

Increment Amount
Rs.
13,500
14,850
16,335
17,969
19,765
21,742
23,916
26,308
28,938
31,832
35,016
38,517
42,369
46,606
51,266

Net
194,785
194,785
194,785
194,785
194,785
194,785
194,785
223,057
223,057
223,057
223,057
223,057
2,478,780

Sr. No.
1
2
3
4
5
6
7
8
9
10
11
12

Month
Jul-13
Aug-13
Sep-13
Oct-13
Nov-13
Dec-13
Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14

Total Rent
Less
Net Taxable Amount
10% of Taxable Amount
Upto one million tax payable
Total Tax Liability
Tax Deducted
Tax Payable

Rent
239,161
239,161
239,161
239,161
239,161
239,161
239,161
239,161
239,161
239,161
239,161
239,161
2,869,932
1,000,000
1,869,932
186,993
57,500
244,493
244,493

Tax
20,375
20,375
20,375
20,375
20,375
20,375
20,375
20,375
20,375
20,375
20,375
20,375
244,500

Net
218,786
218,786
218,786
218,786
218,786
218,786
218,786
218,786
218,786
218,786
218,786
218,786
2,625,432

Superior College Jhang

Owner Name
Sarfraz Ahmed
Rent Detail
2013-14
Agreement Date
15-Feb-13
Sr. No.
Month
1
Jul-12
2
Aug-12
3
Sep-12
4
Oct-12
5
Nov-12
6
Dec-12
7
Jan-13
8
Feb-13
9
Mar-13
10
Apr-13
11
May-13
12
Jun-13
Total Rent
Less
Net Taxable Amount
10% of Taxable Amount
Upto one million tax payable
Total Tax Liability
Tax Deducted
Tax Payable

Prepared By

Rent

Tax

250,000
250,000
250,000
250,000
250,000
1,250,000
1,000,000
250,000
25,000
57,500
82,500

Net

16,500
16,500
16,500
16,500
16,500
82,500

Sr. No.
1
2
3
4
5
6
7
8
9
10
11
12

233,500
233,500
233,500
233,500
233,500
1,167,500

Month
Jul-13
Aug-13
Sep-13
Oct-13
Nov-13
Dec-13
Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14

Total Rent
Less
Net Taxable Amount
10% of Taxable Amount
Upto one million tax payable
Total Tax Liability
Tax Deducted
Tax Payable

82,500

Check By

Rent
250,000
250,000
250,000
250,000
250,000
250,000
250,000
275,000
275,000
275,000
275,000
275,000
3,125,000
1,000,000
2,125,000
212,500
57,500
270,000

Tax
22,500
22,500
22,500
22,500
22,500
22,500
22,500
22,500
22,500
22,500
22,500
22,500
270,000

Net
227,500
227,500
227,500
227,500
227,500
227,500
227,500
252,500
252,500
252,500
252,500
252,500
2,855,000

270,000

Approved By

Superior College Khanpur

Owner Name

Shamas ul Haq

Rent Detail
2013-14
Agreement Date
1-Feb-13
Sr. No.
Month
1
Jul-12
2
Aug-12
3
Sep-12
4
Oct-12
5
Nov-12
6
Dec-12
7
Jan-13
8
Feb-13
9
Mar-13
10
Apr-13
11
May-13
12
Jun-13
Total Rent
Less
Net Taxable Amount
10% of Taxable Amount
Upto one million tax payable
Total Tax Liability
Tax Deducted
Tax Payable

Prepared By

Rent

Tax

200,000
200,000
200,000
200,000
200,000
1,000,000
1,000,000
57,500
57,500

Net

11,500
11,500
11,500
11,500
11,500
57,500

Sr. No.
1
2
3
4
5
6
7
8
9
10
11
12

188,500
188,500
188,500
188,500
188,500
942,500

Month
Jul-13
Aug-13
Sep-13
Oct-13
Nov-13
Dec-13
Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14

Total Rent
Less
Net Taxable Amount
10% of Taxable Amount
Upto one million tax payable
Total Tax Liability
Tax Deducted
Tax Payable

57,500

Check By

Rent
200,000
200,000
200,000
200,000
200,000
200,000
220,000
220,000
220,000
220,000
220,000
220,000
2,520,000
1,000,000
1,520,000
152,000
57,500
209,500

Tax
17,458
17,458
17,458
17,458
17,458
17,458
17,458
17,458
17,458
17,458
17,458
17,458
209,496

Net
182,542
182,542
182,542
182,542
182,542
182,542
202,542
202,542
202,542
202,542
202,542
202,542
2,310,504

209,500

Approved By

Superior College Khanpur

Owner Name

Naveed Begum

Rent Detail
2013-14
Agreement Date 1-Mar-07
Sr. No.
Month
1
Jul-12
2
Aug-12
3
Sep-12
4
Oct-12
5
Nov-12
6
Dec-12
7
Jan-13
8
Feb-13
9
Mar-13
10
Apr-13
11
May-13
12
Jun-13
Total Rent
Less
Net Taxable Amount
10% of Taxable Amount
Upto one million tax payable
Total Tax Liability
Tax Deducted
Tax Payable

Prepared By

Rent
627,082
627,082
627,082
627,082
627,082
627,082
627,082
627,082
627,082
627,082
815,206
689,790
7,775,816
1,000,000
6,775,816
677,582
57,500
735,082
663,640
71,442

Tax
66,364
66,364
66,364
66,364
66,364
66,364
66,364
66,364
66,364
66,364
35,720
35,720
735,080

Net
560,718
560,718
560,718
560,718
560,718
560,718
560,718
560,718
560,718
560,718
779,486
654,070
7,040,736

Sr. No.
Month
Rent
1
Jul-13
689,790
2
Aug-13
689,790
3
Sep-13
689,790
4
Oct-13
689,790
5
Nov-13
689,790
6
Dec-13
689,790
7
Jan-14
689,790
8
Feb-14
689,790
9
Mar-14
758,769
10
Apr-14
758,769
11
May-14
758,769
12
Jun-14
758,769
Total Rent
8,553,396
Less
1,000,000
Net Taxable Amount
7,553,396
10% of Taxable Amount 755,340
Upto one million tax payable57,500
Total Tax Liability
812,840
Tax Deducted
Tax Payable
812,840

Check By

Tax
67,737
67,737
67,737
67,737
67,737
67,737
67,737
67,737
67,737
67,737
67,737
67,737
812,844

Net
622,053
622,053
622,053
622,053
622,053
622,053
622,053
622,053
691,032
691,032
691,032
691,032
7,740,552

Approved By

Superior College Sargodha

Owner Name

Asif Iqbal

Rent Detail
2013-14
Agreement Date 1-Jun-09
Sr. No.
Month
1
Jul-12
2
Aug-12
3
Sep-12
4
Oct-12
5
Nov-12
6
Dec-12
7
Jan-13
8
Feb-13
9
Mar-13
10
Apr-13
11
May-13
12
Jun-13
Total Rent
Less
Net Taxable Amount
10% of Taxable Amount
Upto one million tax payable
Total Tax Liability
Tax Deducted
Tax Payable

Prepared By

Rent
299,475
299,475
299,475
299,475
299,475
299,475
299,475
299,475
299,475
299,475
299,475
329,422
3,623,647
1,000,000
2,623,647
262,365
57,500
319,865

Tax
26,406
26,406
26,406
26,406
26,406
26,406
26,406
26,406
26,406
26,406
26,406
29,404
319,870

Net
273,069
273,069
273,069
273,069
273,069
273,069
273,069
273,069
273,069
273,069
273,069
300,018
3,303,777

Sr. No.
Month
Rent
1
Jul-13
329,422
2
Aug-13
329,422
3
Sep-13
329,422
4
Oct-13
329,422
5
Nov-13
329,422
6
Dec-13
329,422
7
Jan-14
329,422
8
Feb-14
329,422
9
Mar-14
329,422
10
Apr-14
329,422
11
May-14
329,422
12
Jun-14
362,365
Total Rent
3,986,007
Less
1,000,000
Net Taxable Amount
2,986,007
10% of Taxable Amount 298,601
Upto one million tax payable57,500
Total Tax Liability
356,101
Tax Deducted
Tax Payable
356,101

319,865

Check By

Tax
29,675
29,675
29,675
29,675
29,675
29,675
29,675
29,675
29,675
29,675
29,675
29,675
356,100

Net
299,747
299,747
299,747
299,747
299,747
299,747
299,747
299,747
299,747
299,747
299,747
332,690
3,629,907

Approved By

Superior College Sargodha

Owner Name

Sheikh Tariq Hamid

Rent Detail
2013-14
Agreement Date 21-Jul-06
Sr. No.
Month
1
Jul-13
2
Aug-13
3
Sep-13
4
Oct-13
5
Nov-13
6
Dec-13
7
Jan-14
8
Feb-14
9
Mar-14
10
Apr-14
11
May-14
12
Jun-14
Total Rent
Less
Net Taxable Amount
10% of Taxable Amount
Upto one million tax payable
Total Tax Liability
Tax Deducted
Tax Payable

Prepared By

Rent
177,156
194,872
194,872
194,872
194,872
194,872
194,872
194,872
194,872
194,872
194,872
194,872
2,320,748
2,000,000
320,748
40,094
157,500
197,594
14,173
183,421

Tax
14,173
16,675
16,675
16,675
16,675
16,675
16,675
16,675
16,675
16,675
16,675
16,675
197,598

Net
162,983
178,197
178,197
178,197
178,197
178,197
178,197
178,197
178,197
178,197
178,197
178,197
2,123,150

Sr. No.
Month
Rent
1
Jul-14
194,872
2
Aug-14
214,359
3
Sep-14
214,359
4
Oct-14
214,359
5
Nov-14
214,359
6
Dec-14
214,359
7
Jan-15
214,359
8
Feb-15
214,359
9
Mar-15
214,359
10
Apr-15
214,359
11
May-15
214,359
12
Jun-15
214,359
Total Rent
2,552,821
Less
2,000,000
Net Taxable Amount
552,821
20% of Taxable Amount 110,564
Upto one million tax payable
157,500
Total Tax Liability
268,064
Tax Deducted
16,675
Tax Payable
251,389

Check By

Tax
16,675
22,854
22,854
22,854
22,854
22,854
22,854
22,854
22,854
22,854
22,854
22,854
268,069

Net
178,197
191,505
191,505
191,505
191,505
191,505
191,505
191,505
191,505
191,505
191,505
191,505
2,284,752

Approved By

Superior College of Law

Owner Name

Sheikh Tariq Hamid

Rent Detail
2013-14
Agreement Date 21-Jul-06
Sr. No.
Month
1
Jul-13
2
Aug-13
3
Sep-13
4
Oct-13
5
Nov-13
6
Dec-13
7
Jan-14
8
Feb-14
9
Mar-14
10
Apr-14
11
May-14
12
Jun-14
Total Rent
Less
Net Taxable Amount
15% of Taxable Amount
Upto one million tax payable
Total Tax Liability
Tax Deducted
Tax Payable

Prepared By

Rent
177,156
194,872
194,872
194,872
194,872
194,872
194,872
194,872
194,872
194,872
194,872
194,872
2,320,748
1,000,000
1,320,748
198,112
85,000
283,112
64,198
218,914

Tax
14,173
16,675
16,675
16,675
27,364
27,364
27,364
27,364
27,364
27,364
27,365
27,365
283,112

Net
162,983
178,197
178,197
178,197
167,508
167,508
167,508
167,508
167,508
167,508
167,507
167,507
2,037,636

Sr. No.
Month
Rent
1
Jul-14
194,872
2
Aug-14
214,359
3
Sep-14
214,359
4
Oct-14
214,359
5
Nov-14
214,359
6
Dec-14
214,359
7
Jan-15
214,359
8
Feb-15
214,359
9
Mar-15
214,359
10
Apr-15
214,359
11
May-15
214,359
12
Jun-15
214,359
Total Rent
2,552,821
Less
1,000,000
Net Taxable Amount
1,552,821
15% of Taxable Amount 232,923
Upto one million tax payable85,000
Total Tax Liability
317,923
Tax Deducted
Tax Payable
317,923

Check By

Tax
26,493
26,493
26,493
26,493
26,493
26,494
26,494
26,494
26,494
26,494
26,494
26,494
317,923

Net
168,379
187,866
187,866
187,866
187,866
187,865
187,865
187,865
187,865
187,865
187,865
187,865
2,234,898

Approved By

Superior College of Law

31-Tipu Block New Garden Town, Lahore
Dr. Muhammad Naeem
Particular

Less:

Amount

Annual Salary

3,071,500

10% Medical Allowance

Taxable Salary

307,150
2,764,350
264,350

Tax
Tax upto 2,500,000
Balance @20%
Less:

262,500
52,870

Total Tax

315,370

Rebate@ 40%

126,148

Tax Liablity Per Annum

189,222

Tax already deducted

30,624

Net Tax Liablity Annualy

Tax Liablity Per Month

158,598
15,860

150000
971500
1800000
2921500
3071500
150000

Superior College of Law

31-Tipu Block New Garden Town, Lahore
Dr. Mughees ud Din Sheikh
Particular

Less:

Amount

Annual Salary

3,420,000

10% Medical Allowance

Taxable Salary

342,000
3,078,000

Tax
Tax upto 3,000,000
Balance @22.5%
Less:

Note:

362,500
17,550

Total Tax

380,050

Rebate@ 40%

152,020

Tax Liablity Per Annum

Tax Liablity Per Month

228,030
19,003

Tax Refund for the TY 2014 Rs. 23,748

38533
23220

19530.5
4217.5
23748

Superior College Multan

Owner Name

Saqib Khan

Rent Detail
2013-14
Agreement Date 21-Jul-06
Sr. No.
Month
1
Jul-13
2
Aug-13
3
Sep-13
4
Oct-13
5
Nov-13
6
Dec-13
7
Jan-14
8
Feb-14
9
Mar-14
10
Apr-14
11
May-14
12
Jun-14
Total Rent
Less
Net Taxable Amount
10% of Taxable Amount
Upto one million tax payable
Total Tax Liability
Tax Deducted
Tax Payable

Prepared By

Rent
177,156
194,872
194,872
194,872
194,872
194,872
194,872
194,872
194,872
194,872
194,872
194,872
2,320,748
2,000,000
320,748
40,094
157,500
197,594
14,173
183,421

Tax
14,173
16,675
16,675
16,675
16,675
16,675
16,675
16,675
16,675
16,675
16,675
16,675
197,598

Net
162,983
178,197
178,197
178,197
178,197
178,197
178,197
178,197
178,197
178,197
178,197
178,197
2,123,150

Sr. No.
Month
Rent
1
Jul-14
194,872
2
Aug-14
214,359
3
Sep-14
214,359
4
Oct-14
214,359
5
Nov-14
214,359
6
Dec-14
214,359
7
Jan-15
214,359
8
Feb-15
214,359
9
Mar-15
214,359
10
Apr-15
214,359
11
May-15
214,359
12
Jun-15
214,359
Total Rent
2,552,821
Less
2,000,000
Net Taxable Amount
552,821
20% of Taxable Amount 110,564
Upto one million tax payable
157,500
Total Tax Liability
268,064
Tax Deducted
16,675
Tax Payable
251,389

Check By

Tax
16,675
22,854
22,854
22,854
22,854
22,854
22,854
22,854
22,854
22,854
22,854
22,854
268,069

Net
178,197
191,505
191,505
191,505
191,505
191,505
191,505
191,505
191,505
191,505
191,505
191,505
2,284,752

Approved By

SAEPN PRIVATE LIMITED

31-TIPU BLOCK NEW GARDAN TOWN LAHORE
TY 2013
Sr. No. Month
1
Jul-12
2
Aug-12
3
Sep-12
4
Oct-12
5
Nov-12
6
Dec-12
7
Jan-13
8
Feb-13
9
Mar-13
10
Apr-13
11
May-13
12
Jun-13
Total Rent

Rent
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
3,720,000

Tax
28,083
28,083
28,083
28,083
28,083
28,083
28,083
28,083
28,083
28,083
28,083
28,083
336,996

426996

Net
281,917
281,917
281,917
281,917
281,917
281,917
281,917
281,917
281,917
281,917
281,917
281,917
3,383,004

35583

Month
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13

Ali Trading Co.

Rent
Tax
110,000
7,500
110,000
7,500
110,000
7,500
110,000
7,500
110,000
7,500
110,000
7,500
110,000
7,500
110,000
7,500
110,000
7,500
110,000
7,500
110,000
7,500
110,000
7,500
1,320,000
90,000

Net
102,500
102,500
102,500
102,500
102,500
102,500
102,500
102,500
102,500
102,500
102,500
102,500
1,230,000