523925.

23
462500
61425.23
LIC - 42486
Book 15% - 277500 *
Base Com 25% - 462500 *
GF Rf 20% - 370000
FF Rf 20% - 370000
Int. Plast 10% - 185000
Compl 10% - 185000
300000 + 200000 + 100000 + 100000
34125 - 780 = 33345 (3334.5)
36679

H
B
B
T
T
K

B
C
-

15 4.5 X 10 = 155
11 X 10 = 110
11 X 10 = 110
- 4 X 6.75 = 27
- 3.75 X 6.75 = 25.31
7 X 10 = 70

Corr - 7.75 X 3 = 23.25

Total = 520.56

Apr - 31800.00, 1027.00, 30773.00

31800.00, 1071.00, 30729.00
31800.00, 902.00, 30898.00
36350.00, 1125.00, 35225.00
31800.00, 1776.00 , 30024.00
31800.00 , 2744.00 , 29056.00
34125.00 , 1826.00 , 32299.00
34125.00 , 1667.00 , 32458.00
Dec - 34125.00 , 2060.00 , 32065.00