
95,000 5%
90,000

168,000

340,000

95,000

100,000

355,000

133,000

71,500

460,000

90,000 4%
86,000

67,000

67,000

207,500 15%
175,000

140,000 29%
99,000

123,500

120,000

986,680

169,990

98,000

70,000

97,000

245,000

385,000

101,000

263,000

73,000

155,000

180,000

135,000

72,000

95,000

91,000

67,000

367,000

67,000

375,000

90,000

265,000

232,000

77,500

179,990

70,000

250,000

120,000

395,000

460,000

798,000

47,930

90,000

449,000

87,000

75,000

65,000

380,000

61,780

100,000

385,000

390,000

57,370

67,000

110,000

355,000

315,000

398,000

440,000

63,000

91,000

169,000

220,000

255,000

157,950 3%
153,000

220,000

355,000

110,000

70,000

150,000

220,000

350,000

100,000 20%
80,000

82,000

220,000

67,000

70,000

75,000

87,000

305,000

395,000

223,000

267,000

109,000

86,000

105,000

69,000

120,000

100,000

150,000 5%
142,500

220,000

220,000

76,000

1,339,000
- 2