
125,000

150,000

150,000

150,000

1

450,000

198,000

150,000

275,000

98,000

350,000

95,000 10%
85,000

285,000 5%
270,000

225,000

225,000

420,000 7%
390,000

165,000

165,000

169,000

275,000

285,000 5%
270,000

275,000

50,000

315,000

198,000

16,000

285,000 5%
270,000

80,000

239,000 8%
219,000

165,000

55,000

95,000

29,000

350,000

680,000

75,000 26%
55,000

730,000

85,000

690,000

56,000

350,000

315,000

870,000

25,000

495,000

55,000

159,000

490,000

375,000

650,000

265,000

350,000

790,000

275,000

790,000

55,000

750,000

80,000

80,000

800,000

380,000

380,000

525,000

55,000

535,000

149,000

139,000

80,000

690,000

50,000

109,000

80,000

295,000

65,000

380,000

55,000

265,000

380,000

80,000

690,000

380,000

265,000

295,000

265,000

750,000

85,000

480,000

380,000

40,000

750,000

80,000

230,000

450,000

75,000

120,000

380,000

55,000

275,000

198,000

45,000
- 2