Tax Evasion

	A	B	C	D	E	F
1	Nr. Riders sold	4	13	13	1	1
2	Amount received	$ 8,395,292.00	$ 24,902,901.00	$ 22,032,038.00	$ 2,318,938.00	$ 1,455,584.00
3	Sold Riders' Value	$ 8,837,149.47	$ 26,213,580.00	$ 23,191,618.95	$ 2,440,987.37	$ 1,532,193.68
4	Team's Capital before	$ 40,035,509.47	?	$ 24,987,508.95	$ 21,579,499.37	$ 18,132,184.68
5	Team's Capital after	$ 39,593,652.00	?	$ 23,827,928.00	$ 21,457,450.00	$ 18,055,575.00
6	Team's Capital after if normal sale	$ 33,849,504.84	?	$ 20,351,295.53	$ 21,181,179.11	$ 18,055,575.00
7	Tax Saved with 70%	$ 5,744,147.16	$ 17,038,827.00	$ 15,074,552.32	$ 1,586,641.79	$ 995,925.89
8	Tax Saved in Reality	$ 5,744,147.16	?	$ 3,476,632.47	$ 276,270.89	$ -
9	Real beginning tax rate	70.00%	?	29.95%	16.32%	5.00%
10	Real end tax rate	70.00%	?	25.31%	15.83%	5.00%
11	Change in System should be	$ 5,744,147.16	$ 17,038,827.00	$ 3,476,632.47	$ 276,270.89	$ -
12	Find should be	$ 100,000.00	$ 100,000.00	$ 100,000.00	$ 100,000.00	$ -
13	Total should be	$ 5,844,147.16	$ 17,138,827.00	$ 3,576,632.47	$ 376,270.89	$ -
14	Rider Nr and Value	Idefix	OLCycle	Flolandria	fantasticos	waerl
15	1	1910844.211	2861560	2370095.789	2440987.368	1532193.684
16	2	1573443.158	2570740	897485.2632
17	3	1490818.947	3746604.211	2420940
18	4	3862043.158	1501238.947	2400240
19	5		2449828.421	2260828.421
20	6		2213855.789	2118137.895
21	7		1938718.947	2013706.316
22	8		1931837.895	1812406.316
23	9		1803136.842	1101733.684
24	10		1049571.579	1263402.105
25	11		1098763.158	1431308.421
26	12		1605850.526	1504014.737
27	13		1441873.684	1597320
28	Team's Tax if Normal Sale
29	1	70.00%		29.95%	16.32%	5.00%
30	2	70.00%		27.11%
31	3	70.00%		26.14%
32	4	70.00%		23.61%
33	5			21.34%
34	6			19.41%
35	7			17.77%
36	8			16.33%
37	9			15.15%
38	10			14.48%
39	11			13.75%
40	12			12.96%
41	13			12.18%
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100