Nombre Sueldo Aux de transporte Total dev

1
2 Mario $ 1,300,000.00 $ 162,000.00 $ 1,462,000.00
3 Luis $ 1,500,000.00 $ 162,000.00 $ 1,662,000.00
4 Camilo $ 2,700,000.00 $ - $ 2,700,000.00
5 Sebastian $ 1,700,000.00 $ 162,000.00 $ 1,862,000.00
6 Carlos $ 1,600,000.00 $ 162,000.00 $ 1,762,000.00
7 Laura $ 1,960,000.00 $ 162,000.00 $ 2,122,000.00
8 Lina $ 2,040,000.00 $ 162,000.00 $ 2,202,000.00
9 Sandra $ 2,120,000.00 $ 162,000.00 $ 2,282,000.00
10 Camila $ 2,200,000.00 $ 162,000.00 $ 2,362,000.00

Aportes obligatorios Pre

Pension ARL CCF Cesantia
$ 156,000.00 $ 6,786 $ 52,000 $ 121,785
$ 180,000.00 $ 7,830 $ 60,000 $ 138,445
$ 324,000.00 $ 14,094 $ 108,000 $ 224,910
$ 204,000.00 $ 8,874 $ 68,000 $ 155,105
$ 192,000.00 $ 8,352 $ 64,000 $ 146,775
$ 235,200.00 $ 10,231 $ 78,400 $ 176,763
$ 244,800.00 $ 10,649 $ 81,600 $ 183,427
$ 254,400.00 $ 11,066 $ 84,800 $ 190,091
$ 264,000.00 $ 11,484 $ 88,000 $ 196,755
$ 2,054,400.00 $ 89,366.40 $ 684,800.00 $ 1,534,052.80
 Salud Pension Total deducciones Neto a pagar

$ 52,000.00 $ 52,000 $ 104,000.00 $ 1,358,000.00

$ 60,000.00 $ 60,000.00 $ 120,000.00 $ 1,542,000.00
$ 108,000.00 $ 108,000.00 $ 216,000.00 $ 2,484,000.00
$ 68,000.00 $ 68,000.00 $ 136,000.00 $ 1,726,000.00
$ 64,000.00 $ 64,000.00 $ 128,000.00 $ 1,634,000.00
$ 78,400.00 $ 78,400.00 $ 156,800.00 $ 1,965,200.00
$ 81,600.00 $ 81,600.00 $ 163,200.00 $ 2,038,800.00
$ 84,800.00 $ 84,800.00 $ 169,600.00 $ 2,112,400.00
$ 88,000.00 $ 88,000.00 $ 176,000.00 $ 2,186,000.00
$ 684,800.00 $ 684,800
Prestaciones sociales
Intces Prima Vacaciones
$ 14,620 $ 121,785 $ 54,210
$ 16,620 $ 138,445 $ 62,550
$ 27,000 $ 224,910 $ 112,590
$ 18,620 $ 155,105 $ 70,890
$ 17,620 $ 146,775 $ 66,720
$ 21,220 $ 176,763 $ 81,732
$ 22,020 $ 183,427 $ 85,068
$ 22,820 $ 190,091 $ 88,404
$ 23,620 $ 196,755 $ 91,740
$ 184,160.00 $ 1,534,052.80 $ 713,904.00
 Aportes obligatorios
Salud $ 684,800.00
Pension $ 2,739,200.00
ARL $ 89,366.40
CCF $ 684,800.00
 Nombre Sueldo Aux de transporte Total dev
1
2 Mario $ 1,300,000.00 $ 162,000.00 $ 1,462,000.00
3 Luis $ 1,500,000.00 $ 162,000.00 $ 1,662,000.00
4 Camilo $ 2,700,000.00 $ - $ 2,700,000.00
5 Sebastian $ 1,700,000.00 $ 162,000.00 $ 1,862,000.00
6 Carlos $ 1,600,000.00 $ 162,000.00 $ 1,762,000.00
7 Laura $ 1,960,000.00 $ 162,000.00 $ 2,122,000.00
8 Lina $ 2,040,000.00 $ 162,000.00 $ 2,202,000.00
9 Sandra $ 2,120,000.00 $ 162,000.00 $ 2,282,000.00
10 Camila $ 2,200,000.00 $ 162,000.00 $ 2,362,000.00

Aportes obligatorios Pre

Pension ARL CCF Cesantia
$ 156,000.00 $ 6,786 $ 52,000 $ 121,785
$ 180,000.00 $ 7,830 $ 60,000 $ 138,445
$ 324,000.00 $ 14,094 $ 108,000 $ 224,910
$ 204,000.00 $ 8,874 $ 68,000 $ 155,105
$ 192,000.00 $ 8,352 $ 64,000 $ 146,775
$ 235,200.00 $ 10,231 $ 78,400 $ 176,763
$ 244,800.00 $ 10,649 $ 81,600 $ 183,427
$ 254,400.00 $ 11,066 $ 84,800 $ 190,091
$ 264,000.00 $ 11,484 $ 88,000 $ 196,755
$ 2,054,400.00 $ 89,366.40 $ 684,800.00 $ 1,534,052.80
 Salud Pension Total deducciones Neto a pagar

$ 52,000.00 $ 52,000 $ 104,000.00 $ 1,358,000.00

$ 60,000.00 $ 60,000.00 $ 120,000.00 $ 1,542,000.00
$ 108,000.00 $ 108,000.00 $ 216,000.00 $ 2,484,000.00
$ 68,000.00 $ 68,000.00 $ 136,000.00 $ 1,726,000.00
$ 64,000.00 $ 64,000.00 $ 128,000.00 $ 1,634,000.00
$ 78,400.00 $ 78,400.00 $ 156,800.00 $ 1,965,200.00
$ 81,600.00 $ 81,600.00 $ 163,200.00 $ 2,038,800.00
$ 84,800.00 $ 84,800.00 $ 169,600.00 $ 2,112,400.00
$ 88,000.00 $ 88,000.00 $ 176,000.00 $ 2,186,000.00
$ 684,800.00 $ 684,800
Prestaciones sociales
Intces Prima Vacaciones
$ 14,620 $ 121,785 $ 54,210
$ 16,620 $ 138,445 $ 62,550
$ 27,000 $ 224,910 $ 112,590
$ 18,620 $ 155,105 $ 70,890
$ 17,620 $ 146,775 $ 66,720
$ 21,220 $ 176,763 $ 81,732
$ 22,020 $ 183,427 $ 85,068
$ 22,820 $ 190,091 $ 88,404
$ 23,620 $ 196,755 $ 91,740
$ 184,160.00 $ 1,534,052.80 $ 713,904.00
 Aportes obligatorios
Salud $ 684,800.00
Pension $ 2,739,200.00
ARL $ 89,366.40
CCF $ 684,800.00
 1 Nombre Sueldo Comision Bonificacion
2 Carolina $ 1,300,000.00 $ 500,000 $ 150,000
3 Fernando $ 3,000,000.00 $ 300,000 100,000
4 Carlos $ 1,890,000.00 $ 200,000 100,000
5 Mariana $ 2,000,000.00 $ 300,000 100,000
6 Estefania $ 2,200,000.00 $ 250,000 100,000
7 Laura $ 1,400,000.00 $ - 100,000
8 Fernanda $ 2,893,000.00 $ 70,000 100,000
9 Santiago $ 1,400,000.00 $ 50,000 100,000
10 Alejandro $ 2,500,000.00 $ 50,000 100,000

Aportes obligatorio Pres

Pension ARL CCF Cesantias
$ 156,000 $ 6,786 $ 52,000 $ 175,930
$ 360,000 $ 15,660 $ 120,000 $ 283,220
$ 226,800 $ 9,866 $ 75,600 $ 195,922
$ 240,000 $ 10,440 $ 80,000 $ 213,415
$ 264,000 $ 11,484 $ 88,000 $ 225,910
$ 168,000 $ 7,308 $ 56,000 $ 138,445
$ 347,160 $ 15,101 $ 115,720 $ 255,148
$ 168,000 $ 7,308 $ 56,000 $ 142,610
$ 300,000 $ 13,050 $ 100,000 $ 234,240
$ 2,229,960 $ 97,003 $ 743,320 $ 1,864,837
Aux de transporte Tolatal deveng Salud Pension
162000 $ 2,112,000.00 $ 72,000 $ 72,000
0 $ 3,400,000.00 $ 132,000 $ 132,000
162000 $ 2,352,000.00 $ 83,600 $ 83,600
162000 $ 2,562,000.00 $ 92,000 $ 92,000
162000 $ 2,712,000.00 $ 98,000 $ 98,000
162000 $ 1,662,000.00 $ 56,000 $ 56,000
0 $ 3,063,000.00 $ 118,520 $ 118,520
162000 $ 1,712,000.00 $ 58,000 $ 58,000
162000 $ 2,812,000.00 $ 102,000 $ 102,000
$ 812,120 $ 812,120
Prestaciones sociales
Intces Prima Vacaciones
$ 163,435 $ 175,930 $ 54,210
$ 274,890 $ 283,220 $ 125,100
$ 187,592 $ 195,922 $ 78,813
$ 205,085 $ 213,415 $ 83,400
$ 217,580 $ 225,910 $ 91,740
$ 130,115 $ 138,445 $ 58,380
$ 246,818 $ 255,148 $ 120,638
$ 134,280 $ 142,610 $ 58,380
$ 225,910 $ 234,240 $ 104,250
$ 1,785,702 $ 1,864,837 $ 774,911
Total deduccion Neto a pagar
$ 144,000 $ 1,968,000.00
$ 264,000 $ 3,136,000.00
$ 167,200 $ 2,184,800.00
$ 184,000 $ 2,378,000.00
$ 196,000 $ 2,516,000.00
$ 112,000 $ 1,550,000.00
$ 237,040 $ 2,825,960.00
$ 116,000 $ 1,596,000.00
$ 204,000 $ 2,608,000.00

Aportes obligatorios
Salud $ 812,120
Pension $ 3,042,080
ARL $ 97,003
CCF $ 743,320
 Nombre Sueldo Comision
1 Jose Herrera $ 1,500,000 $ 350,000
2 Juan Durango $ 1,300,000 $ -
3 Carlos Devia $ 2,000,000 $ 124,000
4 Daniela Marin $ 2,200,000 $ 120,000
5 Paula Norteña $ 1,800,000 $ 150,000
6 Luisa Moreno $ 1,700,000 $ 100,000
7 Camila Sanchez $ 1,700,000 $ -
8 Fabian Montes $ 2,400,000 $ -
9 Estefania Zapata $ 1,780,000 $ 100,000
10 Cindy Lopez $ 3,100,000 $ 150,000
Bonificacion RN RDF RNF HED HEN
$ 100,000 6 2 3 4 5
$ 350,000 2 5 4 3 5
$ 150,000 2 4 3 2 4
$ 100,000 2 3 4 4 3
$ - 3 4 2 5 5
$ - 5 5 0 2 0
$ - 4 5 2 3 3
$ - 3 2 0 0 3
$ 200,000 4 0 3 0 2
$ 220,000 3 0 0 3 3
HEFD HEFN Embargo Libranza Prestamo EPS
3 5 $ 120,000 $ 250,000 $ 100,000 Nueva EPS
2 4 $ 150,000 $ 250,000 $ 120,000 Sura
1 3 $ 200,000 $ 150,000 $ 100,000 Sanitas
2 4 $0 $ 100,000 $ 120,000 Sura
2 3 $0 $ 120,000 $ 150,000 Nueva EPS
0 2 $0 $ 100,000 $ 100,000 Sura
0 1 $0 $ 120,000 $ 120,000 Sanitas
2 3 $0 $ 150,000 $ 100,000 Sura
2 3 $0 $ 100,000 $ 120,000 Sura
3 3 $ 120,000 $ 120,000 $ 100,000 Sanitas
Pension ARL Riesgo CCF
Colpensiones Postiva 1 Comfenalco
Porvenir Postiva 2 Comfenalco
Colpensiones Postiva 3 Comfenalco
Porvenir Postiva 2 Comfenalco
Proteccion Postiva 1 Comfenalco
Colpensiones Postiva 1 Comfenalco
Porvenir Postiva 1 Comfenalco
Colpensiones Postiva 1 Comfenalco
Porvenir Postiva 1 Comfenalco
Proteccion Postiva 2 Comfenalco
 Recargo Nocturno Recargo Diurno fes
Factor 0.35 Factor
Nombre Sueldo Cantidad Valor Cantidad
Jose Herrera 1500000 6 13,462 2
Juan Durango 1300000 2 3,889 5
Carlos Devia 2000000 2 5,983 4
Daniela Marin 2200000 2 6,581 3
Paula Norteña 1800000 3 8,077 4
Luisa Moreno 1700000 5 12,714 5
Camila Sanchez 1700000 4 10,171 5
Fabian Montes 2400000 3 10,769 2
Estefania Zapata 1780000 4 10,650 0
Cindy Lopez 3100000 3 13,910 0
Recargo Diurno festivo Recargo Noct festivo Hora extra diurna
0.75 Factor 1.1 Factor 1.25
Valor Cantidad Valor Cantidad Valor
9,615 3 21,154 4 32,051
20,833 4 24,444 3 20,833
25,641 3 28,205 2 21,368
21,154 4 41,368 4 47,009
23,077 2 16,923 5 48,077
27,244 0 - 2 18,162
27,244 2 15,983 3 27,244
15,385 0 - 0 -
- 3 25,103 0 -
- 0 - 3 49,679
 Hora extra nocturna Hora extra diurna festiva Hora extra diurna festiva
Factor 1.75 Factor 2 Factor
Cantidad Valor Cantidad Valor Cantidad
5 56,090 3 38,462 5
5 48,611 2 22,222 4
4 59,829 1 17,094 3
3 49,359 2 37,607 4
5 67,308 2 30,769 3
0 - 0 - 2
3 38,141 0 - 1
3 53,846 2 41,026 3
2 26,624 2 30,427 3
3 69,551 3 79,487 3
extra diurna festiva
2.5
Valor Total
80,128 250,962
55,556 196,389
64,103 222,222
94,017 297,094
57,692 251,923
36,325 94,444
18,162 136,944
76,923 197,949
57,051 149,855
99,359 311,987
 Devengados
Nombre Sueldo Comision BonificacionHEYR
Jose Herrera $ 1,500,000 $ 350,000 $ 100,000 250,962
Juan Durango $ 1,300,000 $0 $ 350,000 196,389
Carlos Devia $ 2,000,000 $ 124,000 $ 150,000 222,222
Daniela Marin $ 2,200,000 $ 120,000 $ 100,000 297,094
Paula Norteñ $ 1,800,000 $ 150,000 $0 251,923
Luisa Moreno $ 1,700,000 $ 100,000 $0 94,444
Camila Sanch $ 1,700,000 $0 $0 136,944
Fabian Monte $ 2,400,000 $0 $0 197,949
Estefania Zap $ 1,780,000 $ 100,000 $ 200,000 149,855
Cindy Lopez $ 3,100,000 $ 150,000 $ 220,000 311,987

Aporte obligatorio Prestacion

Pension ARL CCF Cesantias Intces
252,115 10,967 84,038 $ 188,505 $ 22,630
156,000 15,622 59,856 $ 138,144 $ 16,584
240,000 57,154 93,849 $ 208,935 $ 25,082
264,000 27,322 104,684 $ 218,004 $ 26,171
216,000 11,494 88,077 $ 196,915 $ 23,639
204,000 19,778 75,778 $ 171,302 $ 20,564
204,000 44,748 73,478 $ 166,512 $ 19,989
288,000 13,561 103,918 $ 229,904 $ 27,599
213,600 10,596 24,000 17,983 19,440
372,000 37,187 26,400 37,438 -

Riesgos Valores
l 0.52%
ll 1.04%
lll 2.44%
lV 4.35%
V 6.96%
gados Deducciones
Aux transporte Total devengado Salud Pension Embargo
$ 162,000 $ 2,362,962 $ 84,038 $ 84,038 $ 120,000
$ 162,000 $ 2,008,389 $ 59,856 $ 59,856 $ 150,000
$ 162,000 $ 2,658,222 $ 93,849 $ 93,849 $ 200,000
$ - $ 2,717,094 $ 104,684 $ 104,684 $0
$ 162,000 $ 2,363,923 $ 88,077 $ 88,077 $0
$ 162,000 $ 2,056,444 $ 75,778 $ 75,778 $0
$ 162,000 $ 1,998,944 $ 73,478 $ 73,478 $0
$ 162,000 $ 2,759,949 $ 103,918 $ 103,918 $0
$ 162,000 $ 2,391,855 $ 81,194 $ 81,194 $0
$ - $ 3,781,987 $ 142,479 $ 142,479 $ 120,000

Prestacion Nombre Eps

Prima Vacaciones Jose Herrera Nueva EPS
$ 188,505 77,145 Paula Norteña Nueva EPS
$ 138,144 54,210 Camila Sanchez Sanitas
$ 208,935 83,400 Carlos Devia Sanitas
$ 218,004 91,740 Cindy Lopez Sanitas
$ 196,915 75,060 Daniela Marin Sura
$ 171,302 70,890 Estefania Zapata Sura
$ 166,512 70,890 Fabian Montes Sura
$ 229,904 100,080 Juan Durango Sura
287,023 9,743 Luisa Moreno Sura
453,838 17,098
nes Descuento
Total deduccion Libranza Prestamo Total
$ 288,077 $ 250,000 $ 100,000 $ 350,000
$ 119,711 $ 250,000 $ 120,000 $ 370,000
$ 187,698 $ 150,000 $ 100,000 $ 250,000
$ 209,368 $ 100,000 $ 120,000 $ 220,000
$ 176,154 $ 120,000 $ 150,000 $ 270,000
$ 151,556 $ 100,000 $ 100,000 $ 200,000
$ 146,956 $ 120,000 $ 120,000 $ 240,000
$ 207,836 $ 150,000 $ 100,000 $ 250,000
$ 162,388 $ 100,000 $ 120,000 $ 220,000
$ 284,959 $ 120,000 $ 100,000 $ 220,000

Salud Nombre Fondo

$ 84,038 $ 425,429 Jose Herrera Colpensiones
$ 88,077 $ 309,806 Paula Norteña Colpensiones
$ 73,478 $ 172,115 Camila Sanchez Colpensiones
$ 93,849 Carlos Devia Colpensiones
$ 142,479 Cindy Lopez Porvenir
$ 104,684 Daniela Marin Porvenir
$ 81,194 Estefania Zapata Porvenir
$ 103,918 Fabian Montes Porvenir
$ 59,856 Juan Durango Proteccion
$ 75,778 Luisa Moreno Proteccion
Neto a pagar
$ 1,724,885
$ 1,518,678
$ 2,220,524
$ 2,287,726
$ 1,917,769
$ 1,704,889
$ 1,611,989
$ 2,302,113
$ 2,009,466
$ 3,277,028

Empleado Empleador Total

$ 84,038 252,115 $ 336,154 $ 1,254,542
$ 59,856 156,000 $ 215,856 $ 1,253,250
$ 93,849 240,000 $ 333,849 $ 809,274
$ 104,684 264,000 $ 368,684
$ 88,077 216,000 $ 304,077
$ 75,778 204,000 $ 279,778
$ 73,478 204,000 $ 277,478
$ 103,918 288,000 $ 391,918
$ 81,194 213,600 $ 294,794
$ 142,479 372,000 $ 514,479
 Pago nomina
Nombre Vr a pagar Firma
Jose Herrera 1,724,885
Juan Durango 1,518,678
Carlos Devia 2,220,524
Daniela Marin 2,287,726
Paula Norteña 1,917,769
Luisa Moreno 1,704,889
Camila Sanchez 1,611,989
Fabian Montes 2,302,113
Estefania Zapata 2,009,466
Cindy Lopez 3,277,028
 Aportes
Sura 425,429
Sanitas 309,806
Nueva eps 172115.384615385

Pension
Colpensiones 1,254,542
Porvenir 1,253,250
Protecciones 809,273.68

ARL
 INFO EMPLEADO HORAS EXTR
NOMBRE DOCUMENTO SUELDO RN RDF
MARCELA SANCHES LOPEZ 1094345890 $ 1,300,000 8 8
FELIPE MONTES 7689098 $ 1,800,000 5 4
KARLA BOLAÑOS 2489569 $ 2,000,000 3 6
FIDEL CANO 2474936 $ 3,000,000 6 7
LAURA VALENCIA 2478921 $ 2,500,000 0 2
HORAS EXTRS Y RECARGOS OTROS INGRES
RNF HED HEN HEDF HENF COMISION
4 5 5 5 5 $ 850,000
4 5 8 0 6 $ -
6 4 5 4 8 $ 200,000.00
7 0 1 0 1 $ 150,000.00
5 8 4 4 0 $ -
OTROS INGRESOS DESCUENTOS
BONIFICACION VIATICOS LIBRANZA SINDICATO FONDO EM
$ 300,000 $ 400,000 $ 450,000 3% 2%
$ 140,000.00 $ 120,000 $ 200,000 3% 2%
$ 45,000.00 $ - $ 360,000 3% 2%
$ - $ 120,000 $ - 3% 2%
$ 300,000.00 $ - $ - 3% 2%
 APORTES SEGURIDAD SOCIAL
EPS PENSION ARL CCF
NUEVA EPS COLPENSIONES SURA CONFENALCO
SURA PROTECCION SURA CONFENALCO
SANITAS PORVENIR SURA CONFENALCO
SANITAS PROTECCION SURA CONFENALCO
SURA COLPENISONES SURA CONFENALCO
 NOMBRE DOCUMENTO
MARCELA SANCHES LOPEZ 1094345890
FELIPE MONTES 7689098
KARLA BOLAÑOS 2489569
FIDEL CANO 2474936
LAURA VALENCIA 2478921
 RN RDF
SUELDO CANT VALOR CANT
$ 1,300,000 8 $ 15,556 8
$ 1,800,000 5 $ 13,462 4
$ 2,000,000 3 $ 8,974 6
$ 3,000,000 6 $ 26,923 7
$ 2,500,000 0 $ - 2
RDF RNF HED HEN
VALOR CANT VALOR CANT VALOR CANT
$ 33,333 4 $ 24,444 5 $ 34,722 5
$ 23,077 4 $ 33,846 5 $ 48,077 8
$ 38,462 6 $ 56,410 4 $ 42,735 5
$ 67,308 7 $ 98,718 0 $ - 1
$ 16,026 5 $ 58,761 8 $ 106,838 4
HEN HEDF HENF
TOTAL
VALOR CANT VALOR CANT VALOR
$ 48,611 5 $ 55,556 5 $ 69,444 $ 281,667
$ 107,692 0 $ - 6 $ 115,385 $ 341,538
$ 74,786 4 $ 68,376 8 $ 170,940 $ 460,684
$ 22,436 0 $ - 1 $ 32,051 $ 247,436
$ 74,786 4 $ 85,470 0 $ - $ 341,880
 DATOS BASICOS DEVENGAD
NOMBRE DOCUMENTO SUELDO HEYR COMISION
MARCELA SANCH 1094345890 $ 1,300,000 $ 281,667 $ 850,000
FELIPE MONTES 7689098 $ 1,800,000 $ 341,538 $ -
KARLA BOLAÑOS 2489569 $ 2,000,000 $ 460,684 $ 200,000
FIDEL CANO 2474936 $ 3,000,000 $ 247,436 $ 150,000
LAURA VALENCIA 2478921 $ 2,500,000 $ 341,880 $ -

Aportes a seguridad social

Cesantias Prima Intereses Vacaciones
$ 274,362 $ 274,362 $ 25,937 89,655
$ 213,543 $ 213,543 $ 23,035 75,060
$ 225,383 $ 225,383 $ 26,607 91,740
$ 293,002 $ 293,002 $ 33,974 131,355
$ 261,719 $ 261,719 $ 28,419 104,250
 DEVENGADOS DEDUCCIONES
BONIFICACION VIATICOS AUX DE T TOTAL DEV SALUD PENSION
$ 300,000 $ 400,000 $ 162,000 $ 3,293,667 $ 97,267 $ 97,267
$ 140,000 $ 120,000 $ 162,000 $ 2,563,538 $ 85,662 $ 85,662
$ 45,000 $ - $ - $ 2,705,684 $ 106,427 $ 106,427
$ - $ 120,000 $ - $ 3,517,436 $ 135,897 $ 135,897
$ 300,000 $ - $ - $ 3,141,880 $ 113,675 $ 113,675

Aportes obligatorios RIESGO

CCF ARL Pension 0.522%
$ 52,000 $ 6,786 $ 156,000 1.040%
$ 72,000 $ 18,720 $ 216,000 2.440%
$ 80,000 $ 48,800 $ 240,000 6.960%
$ 120,000 $ 208,800 $ 360,000 6.960%
UCCIONES DESCUENTOS NETO A
TOTAL DED LIBRANZA SINDICATO FONDO TOTAL DESC PAGAR
$ 194,533 $ 450,000 $ 77,810 $ 65,873 $ 593,683 $ 2,505,450
$ 171,323 $ 200,000 $ 69,106 $ 51,271 $ 320,377 $ 2,071,838
$ 212,855 $ 360,000 $ 79,821 $ 54,114 $ 493,934 $ 1,998,895
$ 271,795 $ - $ 101,923 $ 70,349 $ 172,272 $ 3,073,369
$ 227,350 $ - $ 85,256 $ 62,838 $ 148,094 $ 2,766,436