CASTILLO +5 FAHAD +5 NAVARETE +5

LABASAN, CAPITAL AVERAGE GABAYAN, CAPITAL AVERAGE VILLANUEVA, CAPITAL AVERAGE

80,000 300,000 100000 90,000 400,000 66666.67 120,000 500,000 125000
60,000 120000 50,000 103333.33 70,000 95000
80,000 360,000 93333.33 40,000 60000 30,000 100000
280,000 313333.33 90,000 490,000 133333.33 120,000 600,000 200000
400,000 363333.33 480,000 520000

Labasan Gabayan Villanueva Total

Salaries 150,000 200,000 180,000 530,000
Bonus 5% 37600 37600
Interest 10% 28000 40000 48000 116000
Remainder 31800 31800 42400 106,000
Profit 247,400 271,800 270,400 789,600 752000
105% 100%

Labasan Gabayan Villanueva Total

Salaries 240,000 210,000 250,000 700,000
Interest 10% 31333.33 36333.33 52000.00 119666.67
Remainder -46288.89 -46288.89 -46288.89 -138866.67
Profit 225,044.44 200,044.44 255,711.11 680,800

Labasan Gabayan Villanueva Total

Salaries 210,000 180,000 150,000 540,000
Bonus 20% 64900 64900
Interest 10% 30000 40000 50000 120000
Remainder 81800 71575 51125 204,500
Profit 321,800 291,575 316,025 929,400 389,400
324500