
2,500,000

135,000

580,000

306,000

55,000

300,000

790,000

300,000

50,000

160,000

300,000

67,000

61,500

550,000

246,000

55,000 20%
44,000

80,000 10%
72,000

283,000

54,900

430,000

142,000

1,428,000

155,000

49,980

139,000

75,000

1,430,000 8%
1,315,000

576,000 5%
547,000

88,000

120,000

285,000 10%
255,000

850,000

98,930

72,500

3,395,000

75,000

78,870

58,000

80,000

60,000

275,000

48,000

641,380

175,000

95,000

80,040

317,500

135,000

75,000

94,500

220,000

114,000

215,000

42,260

75,800

58,570

62,000

110,000

510,000

519,000 7%
480,000

64,680

64,500

168,000

60,000

130,000

51,900

48,000

350,000

89,000

543,000

1,300,000

158,200

310,000

210,000

155,000

80,000

149,900

35,000

81,000

168,000

122,000

35,000

187,000

44,000

204,600

500,000

176,880

174,000

107,000

295,000

67,920

123,500

392,000

95,000

64,900

177,000

350,000

129,000

93,000

110,000
- 2
- 3