... 67, 375 ,70 718 70 , 070 ,73 5 70 , 070 ,73 519 72 , 873 ,565 72 , 873 ,56520 75 ,78 8,5 07 75 ,78 8,5 07 21 78 ,820,048 78 ,820,0482281, 972 ,850 81, 972 ,8502385,251 ,76 4 85,251 ,76 42488,661,834 88,661,8342592,208,3 07 92,208,3 07 Assumptions ... 55, 377 ,92013 12,800,000 20% 10, 240,000 57, 593,0 37 57, 593,0 37 1425,600,000 20%59,896 ,75 8 59,896 ,75 81551,200,000 62,292,629 62,292,6291664 ,78 4,334 64 ,78 4,334 17 67, 375 ,70 7 67, 375 ,70 718 70 , 070 ,73 5 ... 166,5 07 160 ,103 153,945 148,024 1 ,77 7,1 97 21 219,112 210, 685 202,582 194 ,79 0 1 87, 298 180,094 173 ,168 166,5 07 160 ,103 153,945 1,848,28522 2 27, 877 219,112 210, 685 202,582 194 ,79 0 1 87, 298 180,094 173 ,168...