PROYECCION CAJA 104 SOBRES

104 $ 1,872.00

VENDEDOR DISTRIBUIDOR
$ 18.00 $ 19.00 $ 20.00
CAJAS 104 PRECIO OFICIAL % DESCUENTO A INVERSION DE % UTILIDAD
SOBRES $ UTILIDAD A $18 UTILIDAD A $19 UTILIDAD A $20
SOBRES UNITARIO DESCUENTO DISTRIBUIDOR DISTRIBUIDOR TOTAL
104 1 $ 1,872.00 $ - 5% $ 93.60 $ 1,778.40 $ 93.60 $ 197.60 $ 301.60 17%
208 2 $ 3,744.00 $ - 5% $ 187.20 $ 3,556.80 $ 187.20 $ 395.20 $ 603.20 17%
312 3 $ 5,616.00 $ - 10% $ 561.60 $ 5,054.40 $ 561.60 $ 873.60 $ 1,185.60 23%
416 4 $ 7,488.00 $ - 10% $ 748.80 $ 6,739.20 $ 748.80 $ 1,164.80 $ 1,580.80 23%
520 5 $ 9,360.00 $ - 10% $ 936.00 $ 8,424.00 $ 936.00 $ 1,456.00 $ 1,976.00 23%
624 6 $ 11,232.00 $ - 10% $ 1,123.20 $ 10,108.80 $ 1,123.20 $ 1,747.20 $ 2,371.20 23%
728 7 $ 13,104.00 $ - 10% $ 1,310.40 $ 11,793.60 $ 1,310.40 $ 2,038.40 $ 2,766.40 23%
832 8 $ 14,976.00 $ - 10% $ 1,497.60 $ 13,478.40 $ 1,497.60 $ 2,329.60 $ 3,161.60 23%
936 9 $ 16,848.00 $ - 10% $ 1,684.80 $ 15,163.20 $ 1,684.80 $ 2,620.80 $ 3,556.80 23%
1040 10 $ 18,720.00 $ - 10% $ 1,872.00 $ 16,848.00 $ 1,872.00 $ 2,912.00 $ 3,952.00 23%
1144 11 $ 20,592.00 $ - 10% $ 2,059.20 $ 18,532.80 $ 2,059.20 $ 3,203.20 $ 4,347.20 23%
1248 12 $ 22,464.00 $ - 10% $ 2,246.40 $ 20,217.60 $ 2,246.40 $ 3,494.40 $ 4,742.40 23%
1352 13 $ 24,336.00 $ - 10% $ 2,433.60 $ 21,902.40 $ 2,433.60 $ 3,785.60 $ 5,137.60 23%
1456 14 $ 26,208.00 $ - 10% $ 2,620.80 $ 23,587.20 $ 2,620.80 $ 4,076.80 $ 5,532.80 23%
1560 15 $ 28,080.00 $ - 10% $ 2,808.00 $ 25,272.00 $ 2,808.00 $ 4,368.00 $ 5,928.00 23%
1664 16 $ 29,952.00 $ - 13% $ 3,893.76 $ 26,058.24 $ 3,893.76 $ 5,557.76 $ 7,221.76 28%
1768 17 $ 31,824.00 $ - 13% $ 4,137.12 $ 27,686.88 $ 4,137.12 $ 5,905.12 $ 7,673.12 28%
1872 18 $ 33,696.00 $ - 13% $ 4,380.48 $ 29,315.52 $ 4,380.48 $ 6,252.48 $ 8,124.48 28%
1976 19 $ 35,568.00 $ - 13% $ 4,623.84 $ 30,944.16 $ 4,623.84 $ 6,599.84 $ 8,575.84 28%
2080 20 $ 37,440.00 $ - 13% $ 4,867.20 $ 32,572.80 $ 4,867.20 $ 6,947.20 $ 9,027.20 28%
2184 21 $ 39,312.00 $ - 13% $ 5,110.56 $ 34,201.44 $ 5,110.56 $ 7,294.56 $ 9,478.56 28%
2288 22 $ 41,184.00 $ - 13% $ 5,353.92 $ 35,830.08 $ 5,353.92 $ 7,641.92 $ 9,929.92 28%
2392 23 $ 43,056.00 $ - 13% $ 5,597.28 $ 37,458.72 $ 5,597.28 $ 7,989.28 $ 10,381.28 28%
2496 24 $ 44,928.00 $ - 13% $ 5,840.64 $ 39,087.36 $ 5,840.64 $ 8,336.64 $ 10,832.64 28%
2600 25 $ 46,800.00 $ - 13% $ 6,084.00 $ 40,716.00 $ 6,084.00 $ 8,684.00 $ 11,284.00 28%
2704 26 $ 48,672.00 $ - 13% $ 6,327.36 $ 42,344.64 $ 6,327.36 $ 9,031.36 $ 11,735.36 28%
2808 27 $ 50,544.00 $ - 13% $ 6,570.72 $ 43,973.28 $ 6,570.72 $ 9,378.72 $ 12,186.72 28%
2912 28 $ 52,416.00 $ - 13% $ 6,814.08 $ 45,601.92 $ 6,814.08 $ 9,726.08 $ 12,638.08 28%
3016 29 $ 54,288.00 $ - 13% $ 7,057.44 $ 47,230.56 $ 7,057.44 $ 10,073.44 $ 13,089.44 28%
3120 30 $ 56,160.00 $ - 13% $ 7,300.80 $ 48,859.20 $ 7,300.80 $ 10,420.80 $ 13,540.80 28%
5200 50 $ 93,600.00 $ - 13% $ 12,168.00 $ 81,432.00 $ 12,168.00 $ 17,368.00 $ 22,568.00 28%
10400 100 $ 187,200.00 $ - 13% $ 24,336.00 $ 162,864.00 $ 24,336.00 $ 34,736.00 $ 45,136.00 28%
20800 200 $ 374,400.00 $ - 26% $ 97,344.00 $ 277,056.00 $ 97,344.00 $ 118,144.00 $ 138,944.00 50%
31200 300 $ 561,600.00 $ - 13% $ 73,008.00 $ 488,592.00 $ 73,008.00 $ 104,208.00 $ 135,408.00 28%
36400 350 $ 655,200.00 $ 19,656.00 13% $ 85,176.00 $ 570,024.00 $ 85,176.00 $ 121,576.00 $ 157,976.00 28%
41600 400 $ 748,800.00 $ 22,464.00 13% $ 97,344.00 $ 651,456.00 $ 97,344.00 $ 138,944.00 $ 180,544.00 28%
46800 450 $ 842,400.00 $ 25,272.00 13% $ 109,512.00 $ 732,888.00 $ 109,512.00 $ 156,312.00 $ 203,112.00 28%
52000 500 $ 936,000.00 $ 28,080.00 13% $ 121,680.00 $ 814,320.00 $ 121,680.00 $ 173,680.00 $ 225,680.00 28%
57200 550 $ 1,029,600.00 $ 30,888.00 13% $ 133,848.00 $ 895,752.00 $ 133,848.00 $ 191,048.00 $ 248,248.00 28%
62400 600 $ 1,123,200.00 $ 33,696.00 13% $ 146,016.00 $ 977,184.00 $ 146,016.00 $ 208,416.00 $ 270,816.00 28%
72800 700 $ 1,310,400.00 $ 39,312.00 13% $ 170,352.00 $ 1,140,048.00 $ 170,352.00 $ 243,152.00 $ 315,952.00 28%
83200 800 $ 1,497,600.00 $ 44,928.00 13% $ 194,688.00 $ 1,302,912.00 $ 194,688.00 $ 277,888.00 $ 361,088.00 28%
93600 900 $ 1,684,800.00 $ 50,544.00 13% $ 219,024.00 $ 1,465,776.00 $ 219,024.00 $ 312,624.00 $ 406,224.00 28%
104000 1000 $ 1,872,000.00 $ 56,160.00 13% $ 243,360.00 $ 1,628,640.00 $ 243,360.00 $ 347,360.00 $ 451,360.00 28%
208000 2000 $ 3,744,000.00 $ 112,320.00 13% $ 486,720.00 $ 3,257,280.00 $ 486,720.00 $ 694,720.00 $ 902,720.00 28%
312000 3000 $ 5,616,000.00 $ 168,480.00 13% $ 730,080.00 $ 4,885,920.00 $ 730,080.00 $ 1,042,080.00 $ 1,354,080.00 28%
312000 3000 $ 5,616,000.00 $ 168,480.00 13% $ 730,080.00 $ 4,885,920.00 $ 730,080.00 $ 1,042,080.00 $ 1,354,080.00 28%
416000 4000 $ 7,488,000.00 $ 224,640.00 13% $ 973,440.00 $ 6,514,560.00 $ 973,440.00 $ 1,389,440.00 $ 1,805,440.00 28%
520000 5000 $ 9,360,000.00 $ 280,800.00 13% $ 1,216,800.00 $ 8,143,200.00 $ 1,216,800.00 $ 1,736,800.00 $ 2,256,800.00 28%
3000000 28846.1538 $ 54,000,000.00 $ 1,620,000.00 13% $ 7,020,000.00 $ 46,980,000.00 $ 7,020,000.00 $ 10,020,000.00 $ 13,020,000.00 28%
 PROYE CCION PAQUETES ALBUMPASTA DURA + 104 SOBRES
104 $ 2,121.00 $ 249.00
NOSOTROS VENDEDOR DISTRIBUIDOR
UTILIDAD UTILIDAD UTILIDAD
ESTAMPAS UTILIDAD CAJA DISTRIBUIDOR A DISTRIBUIDOR A DISTRIBUIDOR A % UTILIDAD
SOBRES PAQUETES PRECIO UNITARIO $ % DE DESCUENTO INVERSION COSTO ALBUM UTILIDAD ALBUM COSTO ALBUM
ESTAMPAS $18 $19 $19 TOTAL
104 $ 18.00 $ 19.00 $ 20.00
104 1 $ 2,121.00 $ - 5% $ 2,014.95 $ 249.00 $ 12.45 $ 236.55 $ 1,872.00 $ 1,778.40 $ 93.60 $ 197.60 $ 301.60 16%
208 2 $ 4,242.00 $ - 5% $ 4,029.90 $ 498.00 $ 24.90 $ 473.10 $ 3,744.00 $ 3,556.80 $ 187.20 $ 395.20 $ 603.20 16%
312 3 $ 6,363.00 $ - 10% $ 5,726.70 $ 747.00 $ 74.70 $ 672.30 $ 5,616.00 $ 5,054.40 $ 561.60 $ 873.60 $ 1,185.60 22%
416 4 $ 8,484.00 $ - 10% $ 7,635.60 $ 996.00 $ 99.60 $ 896.40 $ 7,488.00 $ 6,739.20 $ 748.80 $ 1,164.80 $ 1,580.80 22%
520 5 $ 10,605.00 $ - 10% $ 9,544.50 $ 1,245.00 $ 124.50 $ 1,120.50 $ 9,360.00 $ 8,424.00 $ 936.00 $ 1,456.00 $ 1,976.00 22%
624 6 $ 12,726.00 $ - 13% $ 11,071.62 $ 1,494.00 $ 194.22 $ 1,299.78 $ 11,232.00 $ 9,771.84 $ 1,460.16 $ 2,084.16 $ 2,708.16 26%
728 7 $ 14,847.00 $ - 13% $ 12,916.89 $ 1,743.00 $ 226.59 $ 1,516.41 $ 13,104.00 $ 11,400.48 $ 1,703.52 $ 2,431.52 $ 3,159.52 26%
832 8 $ 16,968.00 $ - 13% $ 14,762.16 $ 1,992.00 $ 258.96 $ 1,733.04 $ 14,976.00 $ 13,029.12 $ 1,946.88 $ 2,778.88 $ 3,610.88 26%
936 9 $ 19,089.00 $ - 13% $ 16,607.43 $ 2,241.00 $ 291.33 $ 1,949.67 $ 16,848.00 $ 14,657.76 $ 2,190.24 $ 3,126.24 $ 4,062.24 26%
1040 10 $ 21,210.00 $ - 13% $ 18,452.70 $ 2,490.00 $ 323.70 $ 2,166.30 $ 18,720.00 $ 16,286.40 $ 2,433.60 $ 3,473.60 $ 4,513.60 26%
1144 11 $ 23,331.00 $ - 13% $ 20,297.97 $ 2,739.00 $ 356.07 $ 2,382.93 $ 20,592.00 $ 17,915.04 $ 2,676.96 $ 3,820.96 $ 4,964.96 26%
1248 12 $ 25,452.00 $ - 13% $ 22,143.24 $ 2,988.00 $ 388.44 $ 2,599.56 $ 22,464.00 $ 19,543.68 $ 2,920.32 $ 4,168.32 $ 5,416.32 26%
1352 13 $ 27,573.00 $ - 13% $ 23,988.51 $ 3,237.00 $ 420.81 $ 2,816.19 $ 24,336.00 $ 21,172.32 $ 3,163.68 $ 4,515.68 $ 5,867.68 26%
1456 14 $ 29,694.00 $ - 13% $ 25,833.78 $ 3,486.00 $ 453.18 $ 3,032.82 $ 26,208.00 $ 22,800.96 $ 3,407.04 $ 4,863.04 $ 6,319.04 26%
1560 15 $ 31,815.00 $ - 13% $ 27,679.05 $ 3,735.00 $ 485.55 $ 3,249.45 $ 28,080.00 $ 24,429.60 $ 3,650.40 $ 5,210.40 $ 6,770.40 26%
1664 16 $ 33,936.00 $ - 13% $ 29,524.32 $ 3,984.00 $ 517.92 $ 3,466.08 $ 29,952.00 $ 26,058.24 $ 3,893.76 $ 5,557.76 $ 7,221.76 26%
1768 17 $ 36,057.00 $ - 13% $ 31,369.59 $ 4,233.00 $ 550.29 $ 3,682.71 $ 31,824.00 $ 27,686.88 $ 4,137.12 $ 5,905.12 $ 7,673.12 26%
1872 18 $ 38,178.00 $ - 13% $ 33,214.86 $ 4,482.00 $ 582.66 $ 3,899.34 $ 33,696.00 $ 29,315.52 $ 4,380.48 $ 6,252.48 $ 8,124.48 26%
1976 19 $ 40,299.00 $ - 13% $ 35,060.13 $ 4,731.00 $ 615.03 $ 4,115.97 $ 35,568.00 $ 30,944.16 $ 4,623.84 $ 6,599.84 $ 8,575.84 26%
2080 20 $ 42,420.00 $ - 13% $ 36,905.40 $ 4,980.00 $ 647.40 $ 4,332.60 $ 37,440.00 $ 32,572.80 $ 4,867.20 $ 6,947.20 $ 9,027.20 26%
2184 21 $ 44,541.00 $ - 13% $ 38,750.67 $ 5,229.00 $ 679.77 $ 4,549.23 $ 39,312.00 $ 34,201.44 $ 5,110.56 $ 7,294.56 $ 9,478.56 26%
2288 22 $ 46,662.00 $ - 13% $ 40,595.94 $ 5,478.00 $ 712.14 $ 4,765.86 $ 41,184.00 $ 35,830.08 $ 5,353.92 $ 7,641.92 $ 9,929.92 26%
2392 23 $ 48,783.00 $ - 13% $ 42,441.21 $ 5,727.00 $ 744.51 $ 4,982.49 $ 43,056.00 $ 37,458.72 $ 5,597.28 $ 7,989.28 $ 10,381.28 26%
2496 24 $ 50,904.00 $ - 13% $ 44,286.48 $ 5,976.00 $ 776.88 $ 5,199.12 $ 44,928.00 $ 39,087.36 $ 5,840.64 $ 8,336.64 $ 10,832.64 26%
2600 25 $ 53,025.00 $ - 13% $ 46,131.75 $ 6,225.00 $ 809.25 $ 5,415.75 $ 46,800.00 $ 40,716.00 $ 6,084.00 $ 8,684.00 $ 11,284.00 26%
2704 26 $ 55,146.00 $ - 13% $ 47,977.02 $ 6,474.00 $ 841.62 $ 5,632.38 $ 48,672.00 $ 42,344.64 $ 6,327.36 $ 9,031.36 $ 11,735.36 26%
2808 27 $ 57,267.00 $ - 13% $ 49,822.29 $ 6,723.00 $ 873.99 $ 5,849.01 $ 50,544.00 $ 43,973.28 $ 6,570.72 $ 9,378.72 $ 12,186.72 26%
2912 28 $ 59,388.00 $ - 13% $ 51,667.56 $ 6,972.00 $ 906.36 $ 6,065.64 $ 52,416.00 $ 45,601.92 $ 6,814.08 $ 9,726.08 $ 12,638.08 26%
3016 29 $ 61,509.00 $ - 13% $ 53,512.83 $ 7,221.00 $ 938.73 $ 6,282.27 $ 54,288.00 $ 47,230.56 $ 7,057.44 $ 10,073.44 $ 13,089.44 26%
3120 30 $ 63,630.00 $ - 13% $ 55,358.10 $ 7,470.00 $ 971.10 $ 6,498.90 $ 56,160.00 $ 48,859.20 $ 7,300.80 $ 10,420.80 $ 13,540.80 26%
5200 50 $ 106,050.00 $ - 13% $ 92,263.50 $ 12,450.00 $ 1,618.50 $ 10,831.50 $ 93,600.00 $ 81,432.00 $ 12,168.00 $ 17,368.00 $ 22,568.00 26%
10400 100 $ 212,100.00 $ - 13% $ 184,527.00 $ 24,900.00 $ 3,237.00 $ 21,663.00 $ 187,200.00 $ 162,864.00 $ 24,336.00 $ 34,736.00 $ 45,136.00 26%
20800 200 $ 424,200.00 $ - 13% $ 369,054.00 $ 49,800.00 $ 6,474.00 $ 43,326.00 $ 374,400.00 $ 325,728.00 $ 48,672.00 $ 69,472.00 $ 90,272.00 26%
31200 300 $ 636,300.00 $ - 13% $ 553,581.00 $ 74,700.00 $ 9,711.00 $ 64,989.00 $ 561,600.00 $ 488,592.00 $ 73,008.00 $ 104,208.00 $ 135,408.00 26%
36400 350 $ 742,350.00 $ 22,270.50 13% $ 645,844.50 $ 87,150.00 $ 11,329.50 $ 75,820.50 $ 655,200.00 $ 570,024.00 $ 85,176.00 $ 121,576.00 $ 157,976.00 26%
41600 400 $ 848,400.00 $ 25,452.00 13% $ 738,108.00 $ 99,600.00 $ 12,948.00 $ 86,652.00 $ 748,800.00 $ 651,456.00 $ 97,344.00 $ 138,944.00 $ 180,544.00 26%
46800 450 $ 954,450.00 $ 28,633.50 13% $ 830,371.50 $ 112,050.00 $ 14,566.50 $ 97,483.50 $ 842,400.00 $ 732,888.00 $ 109,512.00 $ 156,312.00 $ 203,112.00 26%
52000 500 $ 1,060,500.00 $ 31,815.00 13% $ 922,635.00 $ 124,500.00 $ 16,185.00 $ 108,315.00 $ 936,000.00 $ 814,320.00 $ 121,680.00 $ 173,680.00 $ 225,680.00 26%
57200 550 $ 1,166,550.00 $ 34,996.50 13% $ 1,014,898.50 $ 136,950.00 $ 17,803.50 $ 119,146.50 $ 1,029,600.00 $ 895,752.00 $ 133,848.00 $ 191,048.00 $ 248,248.00 26%
62400 600 $ 1,272,600.00 $ 38,178.00 13% $ 1,107,162.00 $ 149,400.00 $ 19,422.00 $ 129,978.00 $ 1,123,200.00 $ 977,184.00 $ 146,016.00 $ 208,416.00 $ 270,816.00 26%
67600 650 $ 1,378,650.00 $ 41,359.50 13% $ 1,199,425.50 $ 161,850.00 $ 21,040.50 $ 140,809.50 $ 1,216,800.00 $ 1,058,616.00 $ 158,184.00 $ 225,784.00 $ 293,384.00 26%
 PROYE CCION PAQUETES ALBUMPASTA DURA SILVER+ 104 SOBRES
104 $ 2,199.00 $ 327.00
NOSOTROS VENDEDOR DISTRIBUIDOR
% UTILIDAD
COSTO ALBUM UTILIDAD ALBUM COSTO ALBUM ESTAMPAS UTILIDAD CAJA ESTAMPAS UTILIDAD DISTRIBUIDOR
UTILIDAD
A $19DISTRIBUIDOR A $19
SOBRES PAQUETES PRECIO UNITARIO $ % DE DESCUENTO INVERSION UTILIDAD DISTRIBUIDOR A $18 TOTAL
104 $ 18.00 $ 19.00 $ 20.00
104 1 $ 2,199.00 $ - 5% $ 2,089.05 $ 327.00 $ 16.35 $ 310.65 $ 1,872.00 $ 1,778.40 $ 93.60 $ 197.60 $ 301.60 15%
208 2 $ 4,398.00 $ - 5% $ 4,178.10 $ 654.00 $ 32.70 $ 621.30 $ 3,744.00 $ 3,556.80 $ 187.20 $ 395.20 $ 603.20 15%
312 3 $ 6,597.00 $ - 10% $ 5,937.30 $ 981.00 $ 98.10 $ 882.90 $ 5,616.00 $ 5,054.40 $ 561.60 $ 873.60 $ 1,185.60 22%
416 4 $ 8,796.00 $ - 10% $ 7,916.40 $ 1,308.00 $ 130.80 $ 1,177.20 $ 7,488.00 $ 6,739.20 $ 748.80 $ 1,164.80 $ 1,580.80 22%
520 5 $ 10,995.00 $ - 10% $ 9,895.50 $ 1,635.00 $ 163.50 $ 1,471.50 $ 9,360.00 $ 8,424.00 $ 936.00 $ 1,456.00 $ 1,976.00 22%
624 6 $ 13,194.00 $ - 13% $ 11,478.78 $ 1,962.00 $ 255.06 $ 1,706.94 $ 11,232.00 $ 9,771.84 $ 1,460.16 $ 2,084.16 $ 2,708.16 26%
728 7 $ 15,393.00 $ - 13% $ 13,391.91 $ 2,289.00 $ 297.57 $ 1,991.43 $ 13,104.00 $ 11,400.48 $ 1,703.52 $ 2,431.52 $ 3,159.52 26%
832 8 $ 17,592.00 $ - 13% $ 15,305.04 $ 2,616.00 $ 340.08 $ 2,275.92 $ 14,976.00 $ 13,029.12 $ 1,946.88 $ 2,778.88 $ 3,610.88 26%
936 9 $ 19,791.00 $ - 13% $ 17,218.17 $ 2,943.00 $ 382.59 $ 2,560.41 $ 16,848.00 $ 14,657.76 $ 2,190.24 $ 3,126.24 $ 4,062.24 26%
1040 10 $ 21,990.00 $ - 13% $ 19,131.30 $ 3,270.00 $ 425.10 $ 2,844.90 $ 18,720.00 $ 16,286.40 $ 2,433.60 $ 3,473.60 $ 4,513.60 26%
1144 11 $ 24,189.00 $ - 13% $ 21,044.43 $ 3,597.00 $ 467.61 $ 3,129.39 $ 20,592.00 $ 17,915.04 $ 2,676.96 $ 3,820.96 $ 4,964.96 26%
1248 12 $ 26,388.00 $ - 13% $ 22,957.56 $ 3,924.00 $ 510.12 $ 3,413.88 $ 22,464.00 $ 19,543.68 $ 2,920.32 $ 4,168.32 $ 5,416.32 26%
1352 13 $ 28,587.00 $ - 13% $ 24,870.69 $ 4,251.00 $ 552.63 $ 3,698.37 $ 24,336.00 $ 21,172.32 $ 3,163.68 $ 4,515.68 $ 5,867.68 26%
1456 14 $ 30,786.00 $ - 13% $ 26,783.82 $ 4,578.00 $ 595.14 $ 3,982.86 $ 26,208.00 $ 22,800.96 $ 3,407.04 $ 4,863.04 $ 6,319.04 26%
1560 15 $ 32,985.00 $ - 13% $ 28,696.95 $ 4,905.00 $ 637.65 $ 4,267.35 $ 28,080.00 $ 24,429.60 $ 3,650.40 $ 5,210.40 $ 6,770.40 26%
1664 16 $ 35,184.00 $ - 13% $ 30,610.08 $ 5,232.00 $ 680.16 $ 4,551.84 $ 29,952.00 $ 26,058.24 $ 3,893.76 $ 5,557.76 $ 7,221.76 26%
1768 17 $ 37,383.00 $ - 13% $ 32,523.21 $ 5,559.00 $ 722.67 $ 4,836.33 $ 31,824.00 $ 27,686.88 $ 4,137.12 $ 5,905.12 $ 7,673.12 26%
1872 18 $ 39,582.00 $ - 13% $ 34,436.34 $ 5,886.00 $ 765.18 $ 5,120.82 $ 33,696.00 $ 29,315.52 $ 4,380.48 $ 6,252.48 $ 8,124.48 26%
1976 19 $ 41,781.00 $ - 13% $ 36,349.47 $ 6,213.00 $ 807.69 $ 5,405.31 $ 35,568.00 $ 30,944.16 $ 4,623.84 $ 6,599.84 $ 8,575.84 26%
2080 20 $ 43,980.00 $ - 13% $ 38,262.60 $ 6,540.00 $ 850.20 $ 5,689.80 $ 37,440.00 $ 32,572.80 $ 4,867.20 $ 6,947.20 $ 9,027.20 26%
2184 21 $ 46,179.00 $ - 13% $ 40,175.73 $ 6,867.00 $ 892.71 $ 5,974.29 $ 39,312.00 $ 34,201.44 $ 5,110.56 $ 7,294.56 $ 9,478.56 26%
2288 22 $ 48,378.00 $ - 13% $ 42,088.86 $ 7,194.00 $ 935.22 $ 6,258.78 $ 41,184.00 $ 35,830.08 $ 5,353.92 $ 7,641.92 $ 9,929.92 26%
2392 23 $ 50,577.00 $ - 13% $ 44,001.99 $ 7,521.00 $ 977.73 $ 6,543.27 $ 43,056.00 $ 37,458.72 $ 5,597.28 $ 7,989.28 $ 10,381.28 26%
2496 24 $ 52,776.00 $ - 13% $ 45,915.12 $ 7,848.00 $ 1,020.24 $ 6,827.76 $ 44,928.00 $ 39,087.36 $ 5,840.64 $ 8,336.64 $ 10,832.64 26%
2600 25 $ 54,975.00 $ - 13% $ 47,828.25 $ 8,175.00 $ 1,062.75 $ 7,112.25 $ 46,800.00 $ 40,716.00 $ 6,084.00 $ 8,684.00 $ 11,284.00 26%
2704 26 $ 57,174.00 $ - 13% $ 49,741.38 $ 8,502.00 $ 1,105.26 $ 7,396.74 $ 48,672.00 $ 42,344.64 $ 6,327.36 $ 9,031.36 $ 11,735.36 26%
2808 27 $ 59,373.00 $ - 13% $ 51,654.51 $ 8,829.00 $ 1,147.77 $ 7,681.23 $ 50,544.00 $ 43,973.28 $ 6,570.72 $ 9,378.72 $ 12,186.72 26%
2912 28 $ 61,572.00 $ - 13% $ 53,567.64 $ 9,156.00 $ 1,190.28 $ 7,965.72 $ 52,416.00 $ 45,601.92 $ 6,814.08 $ 9,726.08 $ 12,638.08 26%
3016 29 $ 63,771.00 $ - 13% $ 55,480.77 $ 9,483.00 $ 1,232.79 $ 8,250.21 $ 54,288.00 $ 47,230.56 $ 7,057.44 $ 10,073.44 $ 13,089.44 26%
3120 30 $ 65,970.00 $ - 13% $ 57,393.90 $ 9,810.00 $ 1,275.30 $ 8,534.70 $ 56,160.00 $ 48,859.20 $ 7,300.80 $ 10,420.80 $ 13,540.80 26%
5200 50 $ 109,950.00 $ - 13% $ 95,656.50 $ 16,350.00 $ 2,125.50 $ 14,224.50 $ 93,600.00 $ 81,432.00 $ 12,168.00 $ 17,368.00 $ 22,568.00 26%
10400 100 $ 219,900.00 $ - 13% $ 191,313.00 $ 32,700.00 $ 4,251.00 $ 28,449.00 $ 187,200.00 $ 162,864.00 $ 24,336.00 $ 34,736.00 $ 45,136.00 26%
20800 200 $ 439,800.00 $ - 13% $ 382,626.00 $ 65,400.00 $ 8,502.00 $ 56,898.00 $ 374,400.00 $ 325,728.00 $ 48,672.00 $ 69,472.00 $ 90,272.00 26%
31200 300 $ 659,700.00 $ - 13% $ 573,939.00 $ 98,100.00 $ 12,753.00 $ 85,347.00 $ 561,600.00 $ 488,592.00 $ 73,008.00 $ 104,208.00 $ 135,408.00 26%
36400 350 $ 769,650.00 $ 23,089.50 13% $ 669,595.50 $ 114,450.00 $ 14,878.50 $ 99,571.50 $ 655,200.00 $ 570,024.00 $ 85,176.00 $ 121,576.00 $ 157,976.00 26%
41600 400 $ 879,600.00 $ 26,388.00 13% $ 765,252.00 $ 130,800.00 $ 17,004.00 $ 113,796.00 $ 748,800.00 $ 651,456.00 $ 97,344.00 $ 138,944.00 $ 180,544.00 26%
46800 450 $ 989,550.00 $ 29,686.50 13% $ 860,908.50 $ 147,150.00 $ 19,129.50 $ 128,020.50 $ 842,400.00 $ 732,888.00 $ 109,512.00 $ 156,312.00 $ 203,112.00 26%
52000 500 $ 1,099,500.00 $ 32,985.00 13% $ 956,565.00 $ 163,500.00 $ 21,255.00 $ 142,245.00 $ 936,000.00 $ 814,320.00 $ 121,680.00 $ 173,680.00 $ 225,680.00 26%
57200 550 $ 1,209,450.00 $ 36,283.50 13% $ 1,052,221.50 $ 179,850.00 $ 23,380.50 $ 156,469.50 $ 1,029,600.00 $ 895,752.00 $ 133,848.00 $ 191,048.00 $ 248,248.00 26%
62400 600 $ 1,319,400.00 $ 39,582.00 13% $ 1,147,878.00 $ 196,200.00 $ 25,506.00 $ 170,694.00 $ 1,123,200.00 $ 977,184.00 $ 146,016.00 $ 208,416.00 $ 270,816.00 26%