You are on page 1of 2

first year 2nd year 3 year

401760 401760 453600 1257120


20000 15000 15000 50000
20000 15000 15000 50000
85000 0 0 85000
15000 15000 20000 50000
50000 30000 30000 110000
total 591760 476760 533600 1602120
overhead 59176 47676 53360 160212
1762332

33480 33480 37800


401760 401760 453600
401760 401760 453600

You might also like