
405,000

113,000

819,000

1,418,000

846,000

162,000

141,000

593,000

525,000

233,000 20%
186,000

104,000

1,418,000

1,275,000

518,000

120,000

1,418,000

162,000

162,000

143,000

162,000

936,000

113,000

162,000

162,000

437,000

113,000

1,418,000

120,000

495,000

437,000

162,000

162,000

162,000

135,000

104,000

1,800,000

675,000 9%
608,000

505,000 6%
473,000

405,000

138,000

390,000

113,000

162,000

198,000

1,650,000

675,000

162,000

405,000

675,000 1%
662,000

162,000

162,000

278,000

162,000

819,000

113,000

162,000

1,080,000

120,000

104,000

846,000

162,000

162,000

104,000

437,000

104,000

198,000

198,000

162,000

819,000

162,000

113,000

162,000

198,000

240,000

198,000

198,000

254,000

210,000 11%
186,000

120,000

1,275,000

1,418,000

593,000

525,000

113,000

525,000

405,000

162,000

162,000

120,000

120,000

113,000

162,000

120,000

296,000

1,485,000

162,000

162,000

113,000

1,418,000

120,000
- 2
- 3