
1,550,000

95,000 5%
90,000

1,550,000

168,000

340,000

95,000

100,000 15%
85,000

355,000

100,000

460,000

133,000

71,500

67,000

67,000

90,000 4%
86,000

120,000

101,000

98,000

73,000

140,000 29%
99,000

123,500

986,680

263,000

207,500 15%
175,000

245,000

385,000

135,000

70,000

169,990

180,000

375,000

72,000

180,000 8%
165,600

97,000

91,000

492,400 20%
393,920

155,000

70,000

87,000

250,000

67,000

95,000

367,000

90,000

67,000

265,000

355,000

77,500

385,000

390,000

440,000

398,000

179,990

61,780

100,000

150,000

315,000

220,000

63,000

47,930

255,000

449,000

380,000

75,000

220,000

169,000

70,000

220,000

110,000

57,370

65,000

460,000

798,000

120,000

395,000

90,000

232,000

67,000

220,000

87,000

355,000

110,000

82,000

350,000

67,000

395,000

85,000 8%
78,200

75,000

100,000 20%
80,000

109,000

223,000

91,000

69,000

433,700

86,000

157,950 3%
153,000

76,000

100,000

220,000

305,000
- 2
- 3
- ...
- 20