• No se han encontrado resultados

Modelo de Gestion de Inventarios para la Empresa Recol

N/A
N/A
Protected

Academic year: 2020

Share "Modelo de Gestion de Inventarios para la Empresa Recol"

Copied!
7
0
0

Texto completo

(1)

Regresar

ESELME10100 salario+carga prestacional

operación 1,5

Salario $ 700.000

DEMANDA

MINIMA 0

INVENTARIO DE

SEGURIDAD 37 INVENTARIO INICIAL 300 Valor min operario 91

DEMANDA

MAXIMA 235 EOQ 150

COSTO DE MANTENIMIENTO SEMANAL

495 Cantidad de Min.Alist. X

lote 60

UNIFORME Valor Total .Alist. X lote 5469

# # ALETARIO DEMANDA INVENTARIO DECISIÓN DE

PRODUCCIÓN CANTIDAD A

PRODUCIR INVENTARIO FINAL COSTO DE ALMACENAMIENT

O SEMANAL COSTO DE

PREPARACIÓN COSTO TOTAL TOTAL COSTOS PRECIO VENTA UTILIDAD

salario+carga prestacional

planeación 1,5

1 0,24746192 58 242 0 0 242 119851 0 0$ 119.851 1.343.280,00$ 1.223.430 Salario $ 960.000

2 0,25779699 61 181 0 0 181 89640 0 0$ 89.640 1.412.760,00$ 1.323.120 Cantidad de Min.Alist. X lote 5

3 0,46896892 110 71 0 0 71 35163 0 0$ 35.163 2.547.600,00$ 2.512.437 Tiempo de alistamiento en Min 125

4 0,69238302 163 -92 1 150 58 28725 5594 2476350$ 2.510.668 3.775.080,00$ 1.264.412 Total Costo de Alistamiento 5594

5 0,34905979 82 -24 1 150 126 62402 5594 2476350$ 2.544.345 1.899.120,00$ (645.225)

6 0,2134808 50 76 0 0 76 37639 0 0$ 37.639 1.158.000,00$ 1.120.361 MEDIA VARIANZA UTILIDAD COSTO DE ALMACENAMIENTO COSTO DE PREPARACION

7 0,6568244 154 -78 1 150 72 35658 5594 2476350$ 2.517.602 3.566.640,00$ 1.049.038 1 52 98,90384615 4112,20626$ 34.263.475 $ 2.944.261$ 184.594 8 0,7047569 166 -94 1 150 56 27734 5594 2476350$ 2.509.678 3.844.560,00$ 1.334.882 53 104 126,9807692 5037,82315$ 40.947.546 $ 2.772.410$ 246.125 9 0,22006444 52 4 1 150 154 76269 5594 2476350$ 2.558.212 1.204.320,00$ (1.353.892) 105 156 105,5576923 3754,80053$ 32.263.877 $ 3.029.444$ 206.969 10 0,3311689 78 76 0 0 76 37639 0 0$ 37.639 1.806.480,00$ 1.768.841 157 208 132,9807692 4939,98002$ 43.124.890 $ 2.857.097$ 257.313 11 0,95530852 224 -148 2 300 152 75278 11188 4952700$ 5.039.166 5.187.840,00$ 148.675 209 260 114,4807692 4242,25452$ 38.625.672 $ 2.450.002$ 218.156 12 0,02011297 5 147 0 0 147 72802 0 0$ 72.802 115.800,00$ 42.998 261 312 106,4807692 4693,54864$ 33.612.287 $ 2.792.715$ 206.969 13 0,53383844 125 22 1 150 172 85183 5594 2476350$ 2.567.127 2.895.000,00$ 327.873 313 364 122,8269231 4867,91063$ 40.926.207 $ 2.755.076$ 234.938 14 0,1385791 33 139 0 0 139 68840 0 0$ 68.840 764.280,00$ 695.440 365 416 136,2500000 4486,23039$ 41.952.599 $ 3.002.701$ 268.500 15 0,3073702 72 67 0 0 67 33182 0 0$ 33.182 1.667.520,00$ 1.634.338 417 468 110,0961538 4481,57881$ 35.410.631 $ 2.866.507$ 212.563 16 0,60798177 143 -76 1 150 74 36649 5594 2476350$ 2.518.592 3.311.880,00$ 793.288 469 520 93,92307692 2959,32730$ 30.918.335 $ 2.772.905$ 179.000 17 0,44543999 105 -31 1 150 119 58935 5594 2476350$ 2.540.879 2.431.800,00$ (109.079) 521 573 118,0769231 5528,26848$ 37.314.707 $ 3.127.999$ 229.344 18 0,58661061 138 -19 1 150 131 64878 5594 2476350$ 2.546.822 3.196.080,00$ 649.259 574 626 125,4230769 4879,66063$ 39.245.914 $ 2.598.082$ 246.125

19 0,29312964 69 62 0 0 62 30706 0 0$ 30.706 1.598.040,00$ 1.567.335

20 0,42272372 99 -37 1 150 113 55963 5594 2476350$ 2.537.907 2.292.840,00$ (245.067)

21 0,76908575 181 -68 1 150 82 40611 5594 2476350$ 2.522.554 4.191.960,00$ 1.669.406

22 0,28476421 67 15 1 150 165 81716 5594 2476350$ 2.563.660 1.551.720,00$ (1.011.940)

23 0,53849156 127 38 0 0 38 18820 0 0$ 18.820 2.941.320,00$ 2.922.501

24 0,28929741 68 -30 1 150 120 59430 5594 2476350$ 2.541.374 1.574.880,00$ (966.494)

25 0,64504256 152 -32 1 150 118 58440 5594 2476350$ 2.540.383 3.520.320,00$ 979.937

26 0,03457831 8 110 0 0 110 54478 0 0$ 54.478 185.280,00$ 130.803

27 0,51038982 120 -10 1 150 140 69335 5594 2476350$ 2.551.279 2.779.200,00$ 227.921

28 0,72399741 170 -30 1 150 120 59430 5594 2476350$ 2.541.374 3.937.200,00$ 1.395.826

29 0,5178306 122 -2 1 150 148 73297 5594 2476350$ 2.555.241 2.825.520,00$ 270.279

30 0,1974557 46 102 0 0 102 50516 0 0$ 50.516 1.065.360,00$ 1.014.845

31 0,73460886 173 -71 1 150 79 39125 5594 2476350$ 2.521.069 4.006.680,00$ 1.485.612

32 0,15859313 37 42 0 0 42 20801 0 0$ 20.801 856.920,00$ 836.120

33 0,01200059 3 39 0 0 39 19315 0 0$ 19.315 69.480,00$ 50.165

34 0,10145505 24 15 1 150 165 81716 5594 2476350$ 2.563.660 555.840,00$ (2.007.820)

35 0,26853546 63 102 0 0 102 50516 0 0$ 50.516 1.459.080,00$ 1.408.565

36 0,13043902 31 71 0 0 71 35163 0 0$ 35.163 717.960,00$ 682.797

37 0,29418564 69 2 1 150 152 75278 5594 2476350$ 2.557.222 1.598.040,00$ (959.182)

38 0,03592011 8 144 0 0 144 71316 0 0$ 71.316 185.280,00$ 113.964

39 0,13017247 31 113 0 0 113 55963 0 0$ 55.963 717.960,00$ 661.997

40 0,85534076 201 -88 1 150 62 30706 5594 2476350$ 2.512.649 4.655.160,00$ 2.142.511

41 0,73980474 174 -112 1 150 38 18820 5594 2476350$ 2.500.763 4.029.840,00$ 1.529.077

42 0,96597336 227 -189 2 300 111 54973 11188 4952700$ 5.018.860 5.257.320,00$ 238.460

43 0,40151338 94 17 1 150 167 82707 5594 2476350$ 2.564.651 2.177.040,00$ (387.611)

44 0,72452778 170 -3 1 150 147 72802 5594 2476350$ 2.554.746 3.937.200,00$ 1.382.455

45 0,10359325 24 123 0 0 123 60916 0 0$ 60.916 555.840,00$ 494.924

46 0,59861186 141 -18 1 150 132 65373 5594 2476350$ 2.547.317 3.265.560,00$ 718.243

47 0,00300655 1 131 0 0 131 64878 0 0$ 64.878 23.160,00$ (41.718)

48 0,42921986 101 30 1 150 180 89145 5594 2476350$ 2.571.089 2.339.160,00$ (231.929)

49 0,78431968 184 -4 1 150 146 72307 5594 2476350$ 2.554.250 4.261.440,00$ 1.707.190

50 0,00014593 0 146 0 0 146 72307 0 0$ 72.307 0,00$ (72.307)

51 0,75957962 179 -33 1 150 117 57944 5594 2476350$ 2.539.888 4.145.640,00$ 1.605.752

52 0,68235987 160 -43 1 150 107 52992 5594 2476350$ 2.534.936 3.705.600,00$ 1.170.665

53 0,93450834 220 -113 1 150 37 18324 5594 2476350$ 2.500.268 5.095.200,00$ 2.594.932

54 0,35669564 84 -47 1 150 103 51011 5594 2476350$ 2.532.955 1.945.440,00$ (587.515)

55 0,12832574 30 73 0 0 73 36153 0 0$ 36.153 694.800,00$ 658.647

56 0,47143041 111 -38 1 150 112 55468 5594 2476350$ 2.537.412 2.570.760,00$ 33.348

57 0,95441339 224 -112 1 150 38 18820 5594 2476350$ 2.500.763 5.187.840,00$ 2.687.077

58 0,46036209 108 -70 1 150 80 39620 5594 2476350$ 2.521.564 2.501.280,00$ (20.284)

59 0,61275719 144 -64 1 150 86 42592 5594 2476350$ 2.524.535 3.335.040,00$ 810.505

60 0,20473432 48 38 0 0 38 18820 0 0$ 18.820 1.111.680,00$ 1.092.861

61 0,26878751 63 -25 1 150 125 61906 5594 2476350$ 2.543.850 1.459.080,00$ (1.084.770)

62 0,91384392 215 -90 1 150 60 29715 5594 2476350$ 2.511.659 4.979.400,00$ 2.467.741

63 0,12709496 30 30 1 150 180 89145 5594 2476350$ 2.571.089 694.800,00$ (1.876.289)

64 0,54492901 128 52 0 0 52 25753 0 0$ 25.753 2.964.480,00$ 2.938.727

65 0,25326779 60 -8 1 150 142 70326 5594 2476350$ 2.552.269 1.389.600,00$ (1.162.669)

66 0,11670229 27 115 0 0 115 56954 0 0$ 56.954 625.320,00$ 568.366

67 0,67031899 158 -43 1 150 107 52992 5594 2476350$ 2.534.936 3.659.280,00$ 1.124.345

68 0,48986652 115 -8 1 150 142 70326 5594 2476350$ 2.552.269 2.663.400,00$ 111.131

69 0,49319153 116 26 1 150 176 87164 5594 2476350$ 2.569.108 2.686.560,00$ 117.452

70 0,99893188 235 -59 1 150 91 45068 5594 2476350$ 2.527.012 5.442.600,00$ 2.915.589

71 0,34206631 80 11 1 150 161 79735 5594 2476350$ 2.561.679 1.852.800,00$ (708.879)

72 0,42366334 100 61 0 0 61 30210 0 0$ 30.210 2.316.000,00$ 2.285.790

73 0,73681401 173 -112 1 150 38 18820 5594 2476350$ 2.500.763 4.006.680,00$ 1.505.917

74 0,55076252 129 -91 1 150 59 29220 5594 2476350$ 2.511.164 2.987.640,00$ 476.477

75 0,04663527 11 48 0 0 48 23772 0 0$ 23.772 254.760,00$ 230.988

76 0,50459958 119 -71 1 150 79 39125 5594 2476350$ 2.521.069 2.756.040,00$ 234.972

SEGÚN CLASIFICACION ABC EL PRODUCTO SOBRE EL QUE MÁS CUIDADO DEBE PRESTAR LA COMPAÑÍA ES

(2)

77 0,89074802 209 -130 2 300 170 84193 11188 4952700$ 5.048.080 4.840.440,00$ (207.640)

78 0,40566221 95 75 0 0 75 37144 0 0$ 37.144 2.200.200,00$ 2.163.056

79 0,44732318 105 -30 1 150 120 59430 5594 2476350$ 2.541.374 2.431.800,00$ (109.574)

80 0,10141476 24 96 0 0 96 47544 0 0$ 47.544 555.840,00$ 508.296

81 0,54148644 127 -31 1 150 119 58935 5594 2476350$ 2.540.879 2.941.320,00$ 400.442

82 0,24743792 58 61 0 0 61 30210 0 0$ 30.210 1.343.280,00$ 1.313.070

83 0,4142861 97 -36 1 150 114 56459 5594 2476350$ 2.538.402 2.246.520,00$ (291.882)

84 0,78585292 185 -71 1 150 79 39125 5594 2476350$ 2.521.069 4.284.600,00$ 1.763.532

85 0,84740666 199 -120 2 300 180 89145 11188 4952700$ 5.053.033 4.608.840,00$ (444.193)

86 0,61284873 144 36 1 150 186 92117 5594 2476350$ 2.574.060 3.335.040,00$ 760.980

87 0,77450187 182 4 1 150 154 76269 5594 2476350$ 2.558.212 4.215.120,00$ 1.656.908

88 0,74398815 175 -21 1 150 129 63887 5594 2476350$ 2.545.831 4.053.000,00$ 1.507.169

89 0,74890135 176 -47 1 150 103 51011 5594 2476350$ 2.532.955 4.076.160,00$ 1.543.206

90 0,07009135 16 87 0 0 87 43087 0 0$ 43.087 370.560,00$ 327.473

91 0,86905764 204 -117 2 300 183 90631 11188 4952700$ 5.054.518 4.724.640,00$ (329.878)

92 0,24269327 57 126 0 0 126 62402 0 0$ 62.402 1.320.120,00$ 1.257.719

93 0,91430089 215 -89 1 150 61 30210 5594 2476350$ 2.512.154 4.979.400,00$ 2.467.246

94 0,89533138 210 -149 2 300 151 74783 11188 4952700$ 5.038.670 4.863.600,00$ (175.070)

95 0,68539265 161 -10 1 150 140 69335 5594 2476350$ 2.551.279 3.728.760,00$ 1.177.481

96 0,94798453 223 -83 1 150 67 33182 5594 2476350$ 2.515.126 5.164.680,00$ 2.649.555

97 0,84262672 198 -131 2 300 169 83697 11188 4952700$ 5.047.585 4.585.680,00$ (461.905)

98 0,9481434 223 -54 1 150 96 47544 5594 2476350$ 2.529.488 5.164.680,00$ 2.635.192

99 0,48229604 113 -17 1 150 133 65868 5594 2476350$ 2.547.812 2.617.080,00$ 69.268

100 0,02835048 7 126 0 0 126 62402 0 0$ 62.402 162.120,00$ 99.719

101 0,79088485 186 -60 1 150 90 44573 5594 2476350$ 2.526.516 4.307.760,00$ 1.781.244

102 0,9918953 233 -143 2 300 157 77754 11188 4952700$ 5.041.642 5.396.280,00$ 354.638

103 0,16246213 38 119 0 0 119 58935 0 0$ 58.935 880.080,00$ 821.145

104 0,06554875 15 104 0 0 104 51506 0 0$ 51.506 347.400,00$ 295.894

105 0,40822201 96 8 1 150 158 78250 5594 2476350$ 2.560.193 2.223.360,00$ (336.833)

106 0,83836068 197 -39 1 150 111 54973 5594 2476350$ 2.536.917 4.562.520,00$ 2.025.604

107 0,45784189 108 3 1 150 153 75773 5594 2476350$ 2.557.717 2.501.280,00$ (56.437)

108 0,1491248 35 118 0 0 118 58440 0 0$ 58.440 810.600,00$ 752.161

109 0,38234188 90 28 1 150 178 88155 5594 2476350$ 2.570.098 2.084.400,00$ (485.698)

110 0,35783395 84 94 0 0 94 46554 0 0$ 46.554 1.945.440,00$ 1.898.887

111 0,36487257 86 8 1 150 158 78250 5594 2476350$ 2.560.193 1.991.760,00$ (568.433)

112 0,95195143 224 -66 1 150 84 41601 5594 2476350$ 2.523.545 5.187.840,00$ 2.664.295

113 0,07622362 18 66 0 0 66 32687 0 0$ 32.687 416.880,00$ 384.194

114 0,74998131 176 -110 1 150 40 19810 5594 2476350$ 2.501.754 4.076.160,00$ 1.574.406

115 0,87986298 207 -167 2 300 133 65868 11188 4952700$ 5.029.756 4.794.120,00$ (235.636)

116 0,41472102 97 36 1 150 186 92117 5594 2476350$ 2.574.060 2.246.520,00$ (327.540)

117 0,0735592 17 169 0 0 169 83697 0 0$ 83.697 393.720,00$ 310.023

118 0,8473696 199 -30 1 150 120 59430 5594 2476350$ 2.541.374 4.608.840,00$ 2.067.466

119 0,55621215 131 -11 1 150 139 68840 5594 2476350$ 2.550.784 3.033.960,00$ 483.177

120 0,74499992 175 -36 1 150 114 56459 5594 2476350$ 2.538.402 4.053.000,00$ 1.514.598

121 0,18517471 44 70 0 0 70 34668 0 0$ 34.668 1.019.040,00$ 984.373

122 0,38497258 90 -20 1 150 130 64383 5594 2476350$ 2.546.326 2.084.400,00$ (461.926)

123 0,7959618 187 -57 1 150 93 46058 5594 2476350$ 2.528.002 4.330.920,00$ 1.802.918

124 0,54740876 129 -36 1 150 114 56459 5594 2476350$ 2.538.402 2.987.640,00$ 449.238

125 0,54220272 127 -13 1 150 137 67849 5594 2476350$ 2.549.793 2.941.320,00$ 391.527

126 0,51562472 121 16 1 150 166 82212 5594 2476350$ 2.564.155 2.802.360,00$ 238.205

127 0,45888632 108 58 0 0 58 28725 0 0$ 28.725 2.501.280,00$ 2.472.556

128 0,46116322 108 -50 1 150 100 49525 5594 2476350$ 2.531.469 2.501.280,00$ (30.189)

129 0,09841435 23 77 0 0 77 38134 0 0$ 38.134 532.680,00$ 494.546

130 0,2156227 51 26 1 150 176 87164 5594 2476350$ 2.569.108 1.181.160,00$ (1.387.948)

131 0,22756481 53 123 0 0 123 60916 0 0$ 60.916 1.227.480,00$ 1.166.564

132 0,77468768 182 -59 1 150 91 45068 5594 2476350$ 2.527.012 4.215.120,00$ 1.688.109

133 0,63882708 150 -59 1 150 91 45068 5594 2476350$ 2.527.012 3.474.000,00$ 946.989

134 0,27394804 64 27 1 150 177 87659 5594 2476350$ 2.569.603 1.482.240,00$ (1.087.363)

135 0,4520465 106 71 0 0 71 35163 0 0$ 35.163 2.454.960,00$ 2.419.797

136 0,36902015 87 -16 1 150 134 66364 5594 2476350$ 2.548.307 2.014.920,00$ (533.387)

137 0,206442 49 85 0 0 85 42096 0 0$ 42.096 1.134.840,00$ 1.092.744

138 0,6891731 162 -77 1 150 73 36153 5594 2476350$ 2.518.097 3.751.920,00$ 1.233.823

139 0,53083395 125 -52 1 150 98 48535 5594 2476350$ 2.530.478 2.895.000,00$ 364.522

140 0,30445218 72 26 1 150 176 87164 5594 2476350$ 2.569.108 1.667.520,00$ (901.588)

141 0,57673459 136 40 0 0 40 19810 0 0$ 19.810 3.149.760,00$ 3.129.950

142 0,69146991 162 -122 2 300 178 88155 11188 4952700$ 5.052.042 3.751.920,00$ (1.300.122)

143 0,44692793 105 73 0 0 73 36153 0 0$ 36.153 2.431.800,00$ 2.395.647

144 0,91130289 214 -141 2 300 159 78745 11188 4952700$ 5.042.632 4.956.240,00$ (86.392)

145 0,12081678 28 131 0 0 131 64878 0 0$ 64.878 648.480,00$ 583.602

146 0,14430616 34 97 0 0 97 48039 0 0$ 48.039 787.440,00$ 739.401

147 0,776971 183 -86 1 150 64 31696 5594 2476350$ 2.513.640 4.238.280,00$ 1.724.640

148 0,37974955 89 -25 1 150 125 61906 5594 2476350$ 2.543.850 2.061.240,00$ (482.610)

149 0,44469291 105 20 1 150 170 84193 5594 2476350$ 2.566.136 2.431.800,00$ (134.336)

150 0,19653014 46 124 0 0 124 61411 0 0$ 61.411 1.065.360,00$ 1.003.949

151 0,79365323 187 -63 1 150 87 43087 5594 2476350$ 2.525.031 4.330.920,00$ 1.805.890

152 0,19619021 46 41 0 0 41 20305 0 0$ 20.305 1.065.360,00$ 1.045.055

153 0,01465241 3 38 0 0 38 18820 0 0$ 18.820 69.480,00$ 50.661

154 0,0376159 9 29 1 150 179 88650 5594 2476350$ 2.570.594 208.440,00$ (2.362.154)

155 0,61313828 144 35 1 150 185 91621 5594 2476350$ 2.573.565 3.335.040,00$ 761.475

156 0,08443787 20 165 0 0 165 81716 0 0$ 81.716 463.200,00$ 381.484

157 0,74878045 176 -11 1 150 139 68840 5594 2476350$ 2.550.784 4.076.160,00$ 1.525.377

158 0,28886208 68 71 0 0 71 35163 0 0$ 35.163 1.574.880,00$ 1.539.717

159 0,89750685 211 -140 2 300 160 79240 11188 4952700$ 5.043.128 4.886.760,00$ (156.368)

160 0,30740878 72 88 0 0 88 43582 0 0$ 43.582 1.667.520,00$ 1.623.938

161 0,84056978 198 -110 1 150 40 19810 5594 2476350$ 2.501.754 4.585.680,00$ 2.083.926

162 0,79362171 187 -147 2 300 153 75773 11188 4952700$ 5.039.661 4.330.920,00$ (708.741)

163 0,11054762 26 127 0 0 127 62897 0 0$ 62.897 602.160,00$ 539.263

164 0,8659352 203 -76 1 150 74 36649 5594 2476350$ 2.518.592 4.701.480,00$ 2.182.888

165 0,85217082 200 -126 2 300 174 86174 11188 4952700$ 5.050.061 4.632.000,00$ (418.061)

166 0,54631064 128 46 0 0 46 22782 0 0$ 22.782 2.964.480,00$ 2.941.699

167 0,73516664 173 -127 2 300 173 85678 11188 4952700$ 5.049.566 4.006.680,00$ (1.042.886)

(3)

169 0,64581038 152 -15 1 150 135 66859 5594 2476350$ 2.548.803 3.520.320,00$ 971.518

170 0,44618315 105 30 1 150 180 89145 5594 2476350$ 2.571.089 2.431.800,00$ (139.289)

171 0,86999876 204 -24 1 150 126 62402 5594 2476350$ 2.544.345 4.724.640,00$ 2.180.295

172 0,25194447 59 67 0 0 67 33182 0 0$ 33.182 1.366.440,00$ 1.333.258

173 0,12522997 29 38 0 0 38 18820 0 0$ 18.820 671.640,00$ 652.821

174 0,17379705 41 -3 1 150 147 72802 5594 2476350$ 2.554.746 949.560,00$ (1.605.186)

175 0,44760855 105 42 0 0 42 20801 0 0$ 20.801 2.431.800,00$ 2.411.000

176 0,6090218 143 -101 1 150 49 24267 5594 2476350$ 2.506.211 3.311.880,00$ 805.669

177 0,83541527 196 -147 2 300 153 75773 11188 4952700$ 5.039.661 4.539.360,00$ (500.301)

178 0,59733602 140 13 1 150 163 80726 5594 2476350$ 2.562.670 3.242.400,00$ 679.731

179 0,1350783 32 131 0 0 131 64878 0 0$ 64.878 741.120,00$ 676.242

180 0,02021198 5 126 0 0 126 62402 0 0$ 62.402 115.800,00$ 53.399

181 0,95451293 224 -98 1 150 52 25753 5594 2476350$ 2.507.697 5.187.840,00$ 2.680.143

182 0,42995792 101 -49 1 150 101 50020 5594 2476350$ 2.531.964 2.339.160,00$ (192.804)

183 0,78240806 184 -83 1 150 67 33182 5594 2476350$ 2.515.126 4.261.440,00$ 1.746.315

184 0,85480253 201 -134 2 300 166 82212 11188 4952700$ 5.046.099 4.655.160,00$ (390.939)

185 0,37349057 88 78 0 0 78 38630 0 0$ 38.630 2.038.080,00$ 1.999.451

186 0,1922128 45 33 1 150 183 90631 5594 2476350$ 2.572.575 1.042.200,00$ (1.530.375)

187 0,22551911 53 130 0 0 130 64383 0 0$ 64.383 1.227.480,00$ 1.163.098

188 0,18512583 44 86 0 0 86 42592 0 0$ 42.592 1.019.040,00$ 976.449

189 0,60825109 143 -57 1 150 93 46058 5594 2476350$ 2.528.002 3.311.880,00$ 783.878

190 0,99373919 234 -141 2 300 159 78745 11188 4952700$ 5.042.632 5.419.440,00$ 376.808

191 0,51258246 120 39 0 0 39 19315 0 0$ 19.315 2.779.200,00$ 2.759.885

192 0,55136632 130 -91 1 150 59 29220 5594 2476350$ 2.511.164 3.010.800,00$ 499.637

193 0,32333576 76 -17 1 150 133 65868 5594 2476350$ 2.547.812 1.760.160,00$ (787.652)

194 0,86039379 202 -69 1 150 81 40115 5594 2476350$ 2.522.059 4.678.320,00$ 2.156.261

195 0,52602336 124 -43 1 150 107 52992 5594 2476350$ 2.534.936 2.871.840,00$ 336.905

196 0,97114184 228 -121 2 300 179 88650 11188 4952700$ 5.052.537 5.280.480,00$ 227.943

197 0,17323846 41 138 0 0 138 68345 0 0$ 68.345 949.560,00$ 881.216

198 0,88679713 208 -70 1 150 80 39620 5594 2476350$ 2.521.564 4.817.280,00$ 2.295.716

199 0,90476952 213 -133 2 300 167 82707 11188 4952700$ 5.046.594 4.933.080,00$ (113.514)

200 0,86417863 203 -36 1 150 114 56459 5594 2476350$ 2.538.402 4.701.480,00$ 2.163.078

201 0,09244325 22 92 0 0 92 45563 0 0$ 45.563 509.520,00$ 463.957

202 0,9073232 213 -121 2 300 179 88650 11188 4952700$ 5.052.537 4.933.080,00$ (119.457)

203 0,9463074 222 -43 1 150 107 52992 5594 2476350$ 2.534.936 5.141.520,00$ 2.606.585

204 0,85620162 201 -94 1 150 56 27734 5594 2476350$ 2.509.678 4.655.160,00$ 2.145.482

205 0,54369386 128 -72 1 150 78 38630 5594 2476350$ 2.520.573 2.964.480,00$ 443.907

206 0,5120806 120 -42 1 150 108 53487 5594 2476350$ 2.535.431 2.779.200,00$ 243.769

207 0,25399319 60 48 0 0 48 23772 0 0$ 23.772 1.389.600,00$ 1.365.828

208 0,84064733 198 -150 2 300 150 74288 11188 4952700$ 5.038.175 4.585.680,00$ (452.495)

209 0,3469084 82 68 0 0 68 33677 0 0$ 33.677 1.899.120,00$ 1.865.443

210 0,71668737 168 -100 1 150 50 24763 5594 2476350$ 2.506.706 3.890.880,00$ 1.384.174

211 0,93446134 220 -170 2 300 130 64383 11188 4952700$ 5.028.270 5.095.200,00$ 66.930

212 0,08778499 21 109 0 0 109 53982 0 0$ 53.982 486.360,00$ 432.378

213 0,3919372 92 17 1 150 167 82707 5594 2476350$ 2.564.651 2.130.720,00$ (433.931)

214 0,19753215 46 121 0 0 121 59925 0 0$ 59.925 1.065.360,00$ 1.005.435

215 0,36541032 86 35 1 150 185 91621 5594 2476350$ 2.573.565 1.991.760,00$ (581.805)

216 0,83730588 197 -12 1 150 138 68345 5594 2476350$ 2.550.288 4.562.520,00$ 2.012.232

217 0,4143744 97 41 0 0 41 20305 0 0$ 20.305 2.246.520,00$ 2.226.215

218 0,84268922 198 -157 2 300 143 70821 11188 4952700$ 5.034.708 4.585.680,00$ (449.028)

219 0,65541749 154 -11 1 150 139 68840 5594 2476350$ 2.550.784 3.566.640,00$ 1.015.857

220 0,35109995 83 56 0 0 56 27734 0 0$ 27.734 1.922.280,00$ 1.894.546

221 0,62232699 146 -90 1 150 60 29715 5594 2476350$ 2.511.659 3.381.360,00$ 869.701

222 0,31108286 73 -13 1 150 137 67849 5594 2476350$ 2.549.793 1.690.680,00$ (859.113)

223 0,21863106 51 86 0 0 86 42592 0 0$ 42.592 1.181.160,00$ 1.138.569

224 0,6946156 163 -77 1 150 73 36153 5594 2476350$ 2.518.097 3.775.080,00$ 1.256.983

225 0,14643501 34 39 0 0 39 19315 0 0$ 19.315 787.440,00$ 768.125

226 0,49196925 116 -77 1 150 73 36153 5594 2476350$ 2.518.097 2.686.560,00$ 168.463

227 0,52855602 124 -51 1 150 99 49030 5594 2476350$ 2.530.974 2.871.840,00$ 340.867

228 0,74499645 175 -76 1 150 74 36649 5594 2476350$ 2.518.592 4.053.000,00$ 1.534.408

229 0,55118349 130 -56 1 150 94 46554 5594 2476350$ 2.528.497 3.010.800,00$ 482.303

230 0,7761714 182 -88 1 150 62 30706 5594 2476350$ 2.512.649 4.215.120,00$ 1.702.471

231 0,03926733 9 53 0 0 53 26248 0 0$ 26.248 208.440,00$ 182.192

232 0,67050169 158 -105 1 150 45 22286 5594 2476350$ 2.504.230 3.659.280,00$ 1.155.050

233 0,75385889 177 -132 2 300 168 83202 11188 4952700$ 5.047.090 4.099.320,00$ (947.770)

234 0,38828408 91 77 0 0 77 38134 0 0$ 38.134 2.107.560,00$ 2.069.426

235 0,80724494 190 -113 1 150 37 18324 5594 2476350$ 2.500.268 4.400.400,00$ 1.900.132

236 0,57106797 134 -97 1 150 53 26248 5594 2476350$ 2.508.192 3.103.440,00$ 595.248

237 0,20841629 49 4 1 150 154 76269 5594 2476350$ 2.558.212 1.134.840,00$ (1.423.372)

238 0,48907115 115 39 0 0 39 19315 0 0$ 19.315 2.663.400,00$ 2.644.085

239 0,33343357 78 -39 1 150 111 54973 5594 2476350$ 2.536.917 1.806.480,00$ (730.437)

240 0,54700865 129 -18 1 150 132 65373 5594 2476350$ 2.547.317 2.987.640,00$ 440.323

241 0,57317408 135 -3 1 150 147 72802 5594 2476350$ 2.554.746 3.126.600,00$ 571.855

242 0,89470638 210 -63 1 150 87 43087 5594 2476350$ 2.525.031 4.863.600,00$ 2.338.570

243 0,92204144 217 -130 2 300 170 84193 11188 4952700$ 5.048.080 5.025.720,00$ (22.360)

244 0,20878695 49 121 0 0 121 59925 0 0$ 59.925 1.134.840,00$ 1.074.915

245 0,97681081 230 -109 1 150 41 20305 5594 2476350$ 2.502.249 5.326.800,00$ 2.824.551

246 0,58147686 137 -96 1 150 54 26744 5594 2476350$ 2.508.687 3.172.920,00$ 664.233

247 0,84932729 200 -146 2 300 154 76269 11188 4952700$ 5.040.156 4.632.000,00$ (408.156)

248 0,144252 34 120 0 0 120 59430 0 0$ 59.430 787.440,00$ 728.010

249 0,1668318 39 81 0 0 81 40115 0 0$ 40.115 903.240,00$ 863.125

250 0,02094767 5 76 0 0 76 37639 0 0$ 37.639 115.800,00$ 78.161

251 0,22273286 52 24 1 150 174 86174 5594 2476350$ 2.568.117 1.204.320,00$ (1.363.797)

252 0,5213002 123 51 0 0 51 25258 0 0$ 25.258 2.848.680,00$ 2.823.422

253 0,02603635 6 45 0 0 45 22286 0 0$ 22.286 138.960,00$ 116.674

254 0,46646792 110 -65 1 150 85 42096 5594 2476350$ 2.524.040 2.547.600,00$ 23.560

255 0,67171076 158 -73 1 150 77 38134 5594 2476350$ 2.520.078 3.659.280,00$ 1.139.202

256 0,33455532 79 -2 1 150 148 73297 5594 2476350$ 2.555.241 1.829.640,00$ (725.601)

257 0,93776405 220 -72 1 150 78 38630 5594 2476350$ 2.520.573 5.095.200,00$ 2.574.627

258 0,00471713 1 77 0 0 77 38134 0 0$ 38.134 23.160,00$ (14.974)

259 0,53628802 126 -49 1 150 101 50020 5594 2476350$ 2.531.964 2.918.160,00$ 386.196

(4)

261 0,18992688 45 2 1 150 152 75278 5594 2476350$ 2.557.222 1.042.200,00$ (1.515.022)

262 0,85728331 201 -49 1 150 101 50020 5594 2476350$ 2.531.964 4.655.160,00$ 2.123.196

263 0,61509677 145 -44 1 150 106 52497 5594 2476350$ 2.534.440 3.358.200,00$ 823.760

264 0,28502056 67 39 0 0 39 19315 0 0$ 19.315 1.551.720,00$ 1.532.405

265 0,22806271 54 -15 1 150 135 66859 5594 2476350$ 2.548.803 1.250.640,00$ (1.298.163)

266 0,23755782 56 79 0 0 79 39125 0 0$ 39.125 1.296.960,00$ 1.257.835

267 0,21327521 50 29 1 150 179 88650 5594 2476350$ 2.570.594 1.158.000,00$ (1.412.594)

268 0,80988189 190 -11 1 150 139 68840 5594 2476350$ 2.550.784 4.400.400,00$ 1.849.617

269 0,94126655 221 -82 1 150 68 33677 5594 2476350$ 2.515.621 5.118.360,00$ 2.602.739

270 0,20362609 48 20 1 150 170 84193 5594 2476350$ 2.566.136 1.111.680,00$ (1.454.456)

271 0,59285032 139 31 1 150 181 89640 5594 2476350$ 2.571.584 3.219.240,00$ 647.656

272 0,42805487 101 80 0 0 80 39620 0 0$ 39.620 2.339.160,00$ 2.299.540

273 0,4263562 100 -20 1 150 130 64383 5594 2476350$ 2.546.326 2.316.000,00$ (230.326)

274 0,07009699 16 114 0 0 114 56459 0 0$ 56.459 370.560,00$ 314.102

275 0,21586601 51 63 0 0 63 31201 0 0$ 31.201 1.181.160,00$ 1.149.959

276 0,031103 7 56 0 0 56 27734 0 0$ 27.734 162.120,00$ 134.386

277 0,38686849 91 -35 1 150 115 56954 5594 2476350$ 2.538.898 2.107.560,00$ (431.338)

278 0,09850596 23 92 0 0 92 45563 0 0$ 45.563 532.680,00$ 487.117

279 0,8021104 188 -96 1 150 54 26744 5594 2476350$ 2.508.687 4.354.080,00$ 1.845.393

280 0,09004519 21 33 1 150 183 90631 5594 2476350$ 2.572.575 486.360,00$ (2.086.215)

281 0,26678815 63 120 0 0 120 59430 0 0$ 59.430 1.459.080,00$ 1.399.650

282 0,04786622 11 109 0 0 109 53982 0 0$ 53.982 254.760,00$ 200.778

283 0,09091433 21 88 0 0 88 43582 0 0$ 43.582 486.360,00$ 442.778

284 0,8111741 191 -103 1 150 47 23277 5594 2476350$ 2.505.221 4.423.560,00$ 1.918.340

285 0,52894989 124 -77 1 150 73 36153 5594 2476350$ 2.518.097 2.871.840,00$ 353.743

286 0,21702296 51 22 1 150 172 85183 5594 2476350$ 2.567.127 1.181.160,00$ (1.385.967)

287 0,48915543 115 57 0 0 57 28229 0 0$ 28.229 2.663.400,00$ 2.635.171

288 0,72559403 171 -114 2 300 186 92117 11188 4952700$ 5.056.004 3.960.360,00$ (1.095.644)

289 0,78231194 184 2 1 150 152 75278 5594 2476350$ 2.557.222 4.261.440,00$ 1.704.218

290 0,06999002 16 136 0 0 136 67354 0 0$ 67.354 370.560,00$ 303.206

291 0,2602408 61 75 0 0 75 37144 0 0$ 37.144 1.412.760,00$ 1.375.616

292 0,53243809 125 -50 1 150 100 49525 5594 2476350$ 2.531.469 2.895.000,00$ 363.531

293 0,85172669 200 -100 1 150 50 24763 5594 2476350$ 2.506.706 4.632.000,00$ 2.125.294

294 0,56320046 132 -82 1 150 68 33677 5594 2476350$ 2.515.621 3.057.120,00$ 541.499

295 0,9128267 215 -147 2 300 153 75773 11188 4952700$ 5.039.661 4.979.400,00$ (60.261)

296 0,15153356 36 117 0 0 117 57944 0 0$ 57.944 833.760,00$ 775.816

297 0,80220005 189 -72 1 150 78 38630 5594 2476350$ 2.520.573 4.377.240,00$ 1.856.667

298 0,00484953 1 77 0 0 77 38134 0 0$ 38.134 23.160,00$ (14.974)

299 0,5280729 124 -47 1 150 103 51011 5594 2476350$ 2.532.955 2.871.840,00$ 338.886

300 0,89394696 210 -107 1 150 43 21296 5594 2476350$ 2.503.240 4.863.600,00$ 2.360.361

301 0,38043827 89 -46 1 150 104 51506 5594 2476350$ 2.533.450 2.061.240,00$ (472.210)

302 0,80841501 190 -86 1 150 64 31696 5594 2476350$ 2.513.640 4.400.400,00$ 1.886.760

303 0,67009066 157 -93 1 150 57 28229 5594 2476350$ 2.510.173 3.636.120,00$ 1.125.947

304 0,47082112 111 -54 1 150 96 47544 5594 2476350$ 2.529.488 2.570.760,00$ 41.272

305 0,27132364 64 32 1 150 182 90136 5594 2476350$ 2.572.079 1.482.240,00$ (1.089.839)

306 0,72585112 171 11 1 150 161 79735 5594 2476350$ 2.561.679 3.960.360,00$ 1.398.681

307 0,47344662 111 50 0 0 50 24763 0 0$ 24.763 2.570.760,00$ 2.545.998

308 0,12345673 29 21 1 150 171 84688 5594 2476350$ 2.566.632 671.640,00$ (1.894.992)

309 0,02524749 6 165 0 0 165 81716 0 0$ 81.716 138.960,00$ 57.244

310 0,44817935 105 60 0 0 60 29715 0 0$ 29.715 2.431.800,00$ 2.402.085

311 0,92233187 217 -157 2 300 143 70821 11188 4952700$ 5.034.708 5.025.720,00$ (8.988)

312 0,68181902 160 -17 1 150 133 65868 5594 2476350$ 2.547.812 3.705.600,00$ 1.157.788

313 0,5037851 118 15 1 150 165 81716 5594 2476350$ 2.563.660 2.732.880,00$ 169.220

314 0,29065772 68 97 0 0 97 48039 0 0$ 48.039 1.574.880,00$ 1.526.841

315 0,44658999 105 -8 1 150 142 70326 5594 2476350$ 2.552.269 2.431.800,00$ (120.469)

316 0,45670932 107 35 1 150 185 91621 5594 2476350$ 2.573.565 2.478.120,00$ (95.445)

317 0,61587994 145 40 0 0 40 19810 0 0$ 19.810 3.358.200,00$ 3.338.390

318 0,14762077 35 5 1 150 155 76764 5594 2476350$ 2.558.708 810.600,00$ (1.748.108)

319 0,9643762 227 -72 1 150 78 38630 5594 2476350$ 2.520.573 5.257.320,00$ 2.736.747

320 0,95395277 224 -146 2 300 154 76269 11188 4952700$ 5.040.156 5.187.840,00$ 147.684

321 0,70779332 166 -12 1 150 138 68345 5594 2476350$ 2.550.288 3.844.560,00$ 1.294.272

322 0,13131362 31 107 0 0 107 52992 0 0$ 52.992 717.960,00$ 664.968

323 0,87346088 205 -98 1 150 52 25753 5594 2476350$ 2.507.697 4.747.800,00$ 2.240.103

324 0,94632147 222 -170 2 300 130 64383 11188 4952700$ 5.028.270 5.141.520,00$ 113.250

325 0,06002325 14 116 0 0 116 57449 0 0$ 57.449 324.240,00$ 266.791

326 0,03822662 9 107 0 0 107 52992 0 0$ 52.992 208.440,00$ 155.448

327 0,45934802 108 -1 1 150 149 73792 5594 2476350$ 2.555.736 2.501.280,00$ (54.456)

328 0,44033067 103 46 0 0 46 22782 0 0$ 22.782 2.385.480,00$ 2.362.699

329 0,38185847 90 -44 1 150 106 52497 5594 2476350$ 2.534.440 2.084.400,00$ (450.040)

330 0,86978214 204 -98 1 150 52 25753 5594 2476350$ 2.507.697 4.724.640,00$ 2.216.943

331 0,85420566 201 -149 2 300 151 74783 11188 4952700$ 5.038.670 4.655.160,00$ (383.510)

332 0,22415609 53 98 0 0 98 48535 0 0$ 48.535 1.227.480,00$ 1.178.946

333 0,36779622 86 12 1 150 162 80231 5594 2476350$ 2.562.174 1.991.760,00$ (570.414)

334 0,51500745 121 41 0 0 41 20305 0 0$ 20.305 2.802.360,00$ 2.782.055

335 0,49607634 117 -76 1 150 74 36649 5594 2476350$ 2.518.592 2.709.720,00$ 191.128

336 0,57906836 136 -62 1 150 88 43582 5594 2476350$ 2.525.526 3.149.760,00$ 624.234

337 0,14498943 34 54 0 0 54 26744 0 0$ 26.744 787.440,00$ 760.697

338 0,84336859 198 -144 2 300 156 77259 11188 4952700$ 5.041.147 4.585.680,00$ (455.467)

339 0,41148534 97 59 0 0 59 29220 0 0$ 29.220 2.246.520,00$ 2.217.300

340 0,98440479 231 -172 2 300 128 63392 11188 4952700$ 5.027.280 5.349.960,00$ 322.681

341 0,10967443 26 102 0 0 102 50516 0 0$ 50.516 602.160,00$ 551.645

342 0,37366182 88 14 1 150 164 81221 5594 2476350$ 2.563.165 2.038.080,00$ (525.085)

343 0,37772236 89 75 0 0 75 37144 0 0$ 37.144 2.061.240,00$ 2.024.096

344 0,8133965 191 -116 2 300 184 91126 11188 4952700$ 5.055.014 4.423.560,00$ (631.454)

345 0,95890988 225 -41 1 150 109 53982 5594 2476350$ 2.535.926 5.211.000,00$ 2.675.074

346 0,89531058 210 -101 1 150 49 24267 5594 2476350$ 2.506.211 4.863.600,00$ 2.357.389

347 0,88362473 208 -159 2 300 141 69830 11188 4952700$ 5.033.718 4.817.280,00$ (216.438)

348 0,34373381 81 60 0 0 60 29715 0 0$ 29.715 1.875.960,00$ 1.846.245

349 0,09156445 22 38 0 0 38 18820 0 0$ 18.820 509.520,00$ 490.701

350 0,12811497 30 8 1 150 158 78250 5594 2476350$ 2.560.193 694.800,00$ (1.865.393)

351 0,05302443 12 146 0 0 146 72307 0 0$ 72.307 277.920,00$ 205.614

(5)

353 0,07355812 17 35 1 150 185 91621 5594 2476350$ 2.573.565 393.720,00$ (2.179.845)

354 0,73449063 173 12 1 150 162 80231 5594 2476350$ 2.562.174 4.006.680,00$ 1.444.506

355 0,52332126 123 39 0 0 39 19315 0 0$ 19.315 2.848.680,00$ 2.829.365

356 0,56747463 133 -94 1 150 56 27734 5594 2476350$ 2.509.678 3.080.280,00$ 570.602

357 0,80733879 190 -134 2 300 166 82212 11188 4952700$ 5.046.099 4.400.400,00$ (645.699)

358 0,89028391 209 -43 1 150 107 52992 5594 2476350$ 2.534.936 4.840.440,00$ 2.305.505

359 0,91722398 216 -109 1 150 41 20305 5594 2476350$ 2.502.249 5.002.560,00$ 2.500.311

360 0,32199428 76 -35 1 150 115 56954 5594 2476350$ 2.538.898 1.760.160,00$ (778.738)

361 0,62005167 146 -31 1 150 119 58935 5594 2476350$ 2.540.879 3.381.360,00$ 840.482

362 0,31986113 75 44 0 0 44 21791 0 0$ 21.791 1.737.000,00$ 1.715.209

363 0,72054314 169 -125 2 300 175 86669 11188 4952700$ 5.050.556 3.914.040,00$ (1.136.516)

364 0,55062345 129 46 0 0 46 22782 0 0$ 22.782 2.987.640,00$ 2.964.859

365 0,74088394 174 -128 2 300 172 85183 11188 4952700$ 5.049.071 4.029.840,00$ (1.019.231)

366 0,87126157 205 -33 1 150 117 57944 5594 2476350$ 2.539.888 4.747.800,00$ 2.207.912

367 0,60877295 143 -26 1 150 124 61411 5594 2476350$ 2.543.355 3.311.880,00$ 768.525

368 0,92034298 216 -92 1 150 58 28725 5594 2476350$ 2.510.668 5.002.560,00$ 2.491.892

369 0,55658825 131 -73 1 150 77 38134 5594 2476350$ 2.520.078 3.033.960,00$ 513.882

370 0,61667359 145 -68 1 150 82 40611 5594 2476350$ 2.522.554 3.358.200,00$ 835.646

371 0,39728887 93 -11 1 150 139 68840 5594 2476350$ 2.550.784 2.153.880,00$ (396.904)

372 0,51553058 121 18 1 150 168 83202 5594 2476350$ 2.565.146 2.802.360,00$ 237.214

373 0,92174764 217 -49 1 150 101 50020 5594 2476350$ 2.531.964 5.025.720,00$ 2.493.756

374 0,88853795 209 -108 1 150 42 20801 5594 2476350$ 2.502.744 4.840.440,00$ 2.337.696

375 0,7387416 174 -132 2 300 168 83202 11188 4952700$ 5.047.090 4.029.840,00$ (1.017.250)

376 0,39174214 92 76 0 0 76 37639 0 0$ 37.639 2.130.720,00$ 2.093.081

377 0,86593297 203 -127 2 300 173 85678 11188 4952700$ 5.049.566 4.701.480,00$ (348.086)

378 0,57784535 136 37 0 0 37 18324 0 0$ 18.324 3.149.760,00$ 3.131.436

379 0,88555963 208 -171 2 300 129 63887 11188 4952700$ 5.027.775 4.817.280,00$ (210.495)

380 0,95450902 224 -95 1 150 55 27239 5594 2476350$ 2.509.183 5.187.840,00$ 2.678.658

381 0,78052495 183 -128 2 300 172 85183 11188 4952700$ 5.049.071 4.238.280,00$ (810.791)

382 0,99454152 234 -62 1 150 88 43582 5594 2476350$ 2.525.526 5.419.440,00$ 2.893.914

383 0,38135685 90 -2 1 150 148 73297 5594 2476350$ 2.555.241 2.084.400,00$ (470.841)

384 0,45396658 107 41 0 0 41 20305 0 0$ 20.305 2.478.120,00$ 2.457.815

385 0,78260997 184 -143 2 300 157 77754 11188 4952700$ 5.041.642 4.261.440,00$ (780.202)

386 0,01089803 3 154 0 0 154 76269 0 0$ 76.269 69.480,00$ (6.789)

387 0,64661739 152 2 1 150 152 75278 5594 2476350$ 2.557.222 3.520.320,00$ 963.098

388 0,97193482 228 -76 1 150 74 36649 5594 2476350$ 2.518.592 5.280.480,00$ 2.761.888

389 0,90069253 212 -138 2 300 162 80231 11188 4952700$ 5.044.118 4.909.920,00$ (134.198)

390 0,06252476 15 147 0 0 147 72802 0 0$ 72.802 347.400,00$ 274.598

391 0,10958483 26 121 0 0 121 59925 0 0$ 59.925 602.160,00$ 542.235

392 0,70546301 166 -45 1 150 105 52001 5594 2476350$ 2.533.945 3.844.560,00$ 1.310.615

393 0,30827724 72 33 1 150 183 90631 5594 2476350$ 2.572.575 1.667.520,00$ (905.055)

394 0,06422127 15 168 0 0 168 83202 0 0$ 83.202 347.400,00$ 264.198

395 0,90355114 212 -44 1 150 106 52497 5594 2476350$ 2.534.440 4.909.920,00$ 2.375.480

396 0,11226591 26 80 0 0 80 39620 0 0$ 39.620 602.160,00$ 562.540

397 0,46733649 110 -30 1 150 120 59430 5594 2476350$ 2.541.374 2.547.600,00$ 6.226

398 0,32874444 77 43 0 0 43 21296 0 0$ 21.296 1.783.320,00$ 1.762.024

399 0,32432419 76 -33 1 150 117 57944 5594 2476350$ 2.539.888 1.760.160,00$ (779.728)

400 0,65846016 155 -38 1 150 112 55468 5594 2476350$ 2.537.412 3.589.800,00$ 1.052.388

401 0,15908774 37 75 0 0 75 37144 0 0$ 37.144 856.920,00$ 819.776

402 0,84958217 200 -125 2 300 175 86669 11188 4952700$ 5.050.556 4.632.000,00$ (418.556)

403 0,92609333 218 -43 1 150 107 52992 5594 2476350$ 2.534.936 5.048.880,00$ 2.513.945

404 0,4203655 99 8 1 150 158 78250 5594 2476350$ 2.560.193 2.292.840,00$ (267.353)

405 0,62228256 146 12 1 150 162 80231 5594 2476350$ 2.562.174 3.381.360,00$ 819.186

406 0,54159958 127 35 1 150 185 91621 5594 2476350$ 2.573.565 2.941.320,00$ 367.755

407 0,65343469 154 31 1 150 181 89640 5594 2476350$ 2.571.584 3.566.640,00$ 995.056

408 0,21086974 50 131 0 0 131 64878 0 0$ 64.878 1.158.000,00$ 1.093.122

409 0,75379466 177 -46 1 150 104 51506 5594 2476350$ 2.533.450 4.099.320,00$ 1.565.870

410 0,7426966 175 -71 1 150 79 39125 5594 2476350$ 2.521.069 4.053.000,00$ 1.531.932

411 0,67753401 159 -80 1 150 70 34668 5594 2476350$ 2.516.611 3.682.440,00$ 1.165.829

412 0,06332637 15 55 0 0 55 27239 0 0$ 27.239 347.400,00$ 320.161

413 0,2753206 65 -10 1 150 140 69335 5594 2476350$ 2.551.279 1.505.400,00$ (1.045.879)

414 0,38271808 90 50 0 0 50 24763 0 0$ 24.763 2.084.400,00$ 2.059.638

415 0,58793455 138 -88 1 150 62 30706 5594 2476350$ 2.512.649 3.196.080,00$ 683.431

416 0,85333806 201 -139 2 300 161 79735 11188 4952700$ 5.043.623 4.655.160,00$ (388.463)

417 0,91585551 215 -54 1 150 96 47544 5594 2476350$ 2.529.488 4.979.400,00$ 2.449.912

418 0,46325664 109 -13 1 150 137 67849 5594 2476350$ 2.549.793 2.524.440,00$ (25.353)

419 0,36416699 86 51 0 0 51 25258 0 0$ 25.258 1.991.760,00$ 1.966.502

420 0,55178757 130 -79 1 150 71 35163 5594 2476350$ 2.517.107 3.010.800,00$ 493.694

421 0,39834604 94 -23 1 150 127 62897 5594 2476350$ 2.544.841 2.177.040,00$ (367.801)

422 0,55907299 131 -4 1 150 146 72307 5594 2476350$ 2.554.250 3.033.960,00$ 479.710

423 0,38914671 91 55 0 0 55 27239 0 0$ 27.239 2.107.560,00$ 2.080.321

424 0,84377133 198 -143 2 300 157 77754 11188 4952700$ 5.041.642 4.585.680,00$ (455.962)

425 0,58522029 138 19 1 150 169 83697 5594 2476350$ 2.565.641 3.196.080,00$ 630.439

426 0,97378163 229 -60 1 150 90 44573 5594 2476350$ 2.526.516 5.303.640,00$ 2.777.124

427 0,0256253 6 84 0 0 84 41601 0 0$ 41.601 138.960,00$ 97.359

428 0,55452087 130 -46 1 150 104 51506 5594 2476350$ 2.533.450 3.010.800,00$ 477.350

429 0,13762547 32 72 0 0 72 35658 0 0$ 35.658 741.120,00$ 705.462

430 0,3863671 91 -19 1 150 131 64878 5594 2476350$ 2.546.822 2.107.560,00$ (439.262)

431 0,4582334 108 23 1 150 173 85678 5594 2476350$ 2.567.622 2.501.280,00$ (66.342)

432 0,02809874 7 166 0 0 166 82212 0 0$ 82.212 162.120,00$ 79.909

433 0,12098067 28 138 0 0 138 68345 0 0$ 68.345 648.480,00$ 580.136

434 0,72316285 170 -32 1 150 118 58440 5594 2476350$ 2.540.383 3.937.200,00$ 1.396.817

435 0,43485729 102 16 1 150 166 82212 5594 2476350$ 2.564.155 2.362.320,00$ (201.835)

436 0,30386421 71 95 0 0 95 47049 0 0$ 47.049 1.644.360,00$ 1.597.311

437 0,10054387 24 71 0 0 71 35163 0 0$ 35.163 555.840,00$ 520.677

438 0,40055282 94 -23 1 150 127 62897 5594 2476350$ 2.544.841 2.177.040,00$ (367.801)

439 0,60902457 143 -16 1 150 134 66364 5594 2476350$ 2.548.307 3.311.880,00$ 763.573

440 0,57146445 134 0 1 150 150 74288 5594 2476350$ 2.556.231 3.103.440,00$ 547.209

441 0,91114388 214 -64 1 150 86 42592 5594 2476350$ 2.524.535 4.956.240,00$ 2.431.705

442 0,06874693 16 70 0 0 70 34668 0 0$ 34.668 370.560,00$ 335.893

443 0,12697173 30 40 0 0 40 19810 0 0$ 19.810 694.800,00$ 674.990

(6)

445 0,00568731 1 127 0 0 127 62897 0 0$ 62.897 23.160,00$ (39.737)

446 0,57918886 136 -9 1 150 141 69830 5594 2476350$ 2.551.774 3.149.760,00$ 597.986

447 0,88833962 209 -68 1 150 82 40611 5594 2476350$ 2.522.554 4.840.440,00$ 2.317.886

448 0,78951984 186 -104 1 150 46 22782 5594 2476350$ 2.504.725 4.307.760,00$ 1.803.035

449 0,42811767 101 -55 1 150 95 47049 5594 2476350$ 2.528.993 2.339.160,00$ (189.833)

450 0,15615869 37 58 0 0 58 28725 0 0$ 28.725 856.920,00$ 828.196

451 0,62458284 147 -89 1 150 61 30210 5594 2476350$ 2.512.154 3.404.520,00$ 892.366

452 0,1686919 40 21 1 150 171 84688 5594 2476350$ 2.566.632 926.400,00$ (1.640.232)

453 0,33030178 78 93 0 0 93 46058 0 0$ 46.058 1.806.480,00$ 1.760.422

454 0,41885248 98 -5 1 150 145 71811 5594 2476350$ 2.553.755 2.269.680,00$ (284.075)

455 0,21046458 49 96 0 0 96 47544 0 0$ 47.544 1.134.840,00$ 1.087.296

456 0,30848816 72 24 1 150 174 86174 5594 2476350$ 2.568.117 1.667.520,00$ (900.597)

457 0,58958468 139 35 1 150 185 91621 5594 2476350$ 2.573.565 3.219.240,00$ 645.675

458 0,22451431 53 132 0 0 132 65373 0 0$ 65.373 1.227.480,00$ 1.162.107

459 0,76643542 180 -48 1 150 102 50516 5594 2476350$ 2.532.459 4.168.800,00$ 1.636.341

460 0,12229054 29 73 0 0 73 36153 0 0$ 36.153 671.640,00$ 635.487

461 0,3916398 92 -19 1 150 131 64878 5594 2476350$ 2.546.822 2.130.720,00$ (416.102)

462 0,56145873 132 -1 1 150 149 73792 5594 2476350$ 2.555.736 3.057.120,00$ 501.384

463 0,64058202 151 -2 1 150 148 73297 5594 2476350$ 2.555.241 3.497.160,00$ 941.919

464 0,27189944 64 84 0 0 84 41601 0 0$ 41.601 1.482.240,00$ 1.440.639

465 0,17444779 41 43 0 0 43 21296 0 0$ 21.296 949.560,00$ 928.264

466 0,95356414 224 -181 2 300 119 58935 11188 4952700$ 5.022.822 5.187.840,00$ 165.018

467 0,95501009 224 -105 1 150 45 22286 5594 2476350$ 2.504.230 5.187.840,00$ 2.683.610

468 0,89002644 209 -164 2 300 136 67354 11188 4952700$ 5.031.242 4.840.440,00$ (190.802)

469 0,77809106 183 -47 1 150 103 51011 5594 2476350$ 2.532.955 4.238.280,00$ 1.705.326

470 0,19093031 45 58 0 0 58 28725 0 0$ 28.725 1.042.200,00$ 1.013.476

471 0,49981775 117 -59 1 150 91 45068 5594 2476350$ 2.527.012 2.709.720,00$ 182.709

472 0,85494495 201 -110 1 150 40 19810 5594 2476350$ 2.501.754 4.655.160,00$ 2.153.406

473 0,51803271 122 -82 1 150 68 33677 5594 2476350$ 2.515.621 2.825.520,00$ 309.899

474 0,19027626 45 23 1 150 173 85678 5594 2476350$ 2.567.622 1.042.200,00$ (1.525.422)

475 0,41536264 98 75 0 0 75 37144 0 0$ 37.144 2.269.680,00$ 2.232.536

476 0,82266556 193 -118 2 300 182 90136 11188 4952700$ 5.054.023 4.469.880,00$ (584.143)

477 0,00380938 1 181 0 0 181 89640 0 0$ 89.640 23.160,00$ (66.480)

478 0,58889011 138 43 0 0 43 21296 0 0$ 21.296 3.196.080,00$ 3.174.784

479 0,54967286 129 -86 1 150 64 31696 5594 2476350$ 2.513.640 2.987.640,00$ 474.000

480 0,23160706 54 10 1 150 160 79240 5594 2476350$ 2.561.184 1.250.640,00$ (1.310.544)

481 0,24235067 57 103 0 0 103 51011 0 0$ 51.011 1.320.120,00$ 1.269.109

482 0,08108429 19 84 0 0 84 41601 0 0$ 41.601 440.040,00$ 398.439

483 0,26181552 62 22 1 150 172 85183 5594 2476350$ 2.567.127 1.435.920,00$ (1.131.207)

484 0,22720155 53 119 0 0 119 58935 0 0$ 58.935 1.227.480,00$ 1.168.545

485 0,21985559 52 67 0 0 67 33182 0 0$ 33.182 1.204.320,00$ 1.171.138

486 0,19358025 45 22 1 150 172 85183 5594 2476350$ 2.567.127 1.042.200,00$ (1.524.927)

487 0,13573474 32 140 0 0 140 69335 0 0$ 69.335 741.120,00$ 671.785

488 0,68435487 161 -21 1 150 129 63887 5594 2476350$ 2.545.831 3.728.760,00$ 1.182.929

489 0,51811999 122 7 1 150 157 77754 5594 2476350$ 2.559.698 2.825.520,00$ 265.822

490 0,7371091 173 -16 1 150 134 66364 5594 2476350$ 2.548.307 4.006.680,00$ 1.458.373

491 0,30712428 72 62 0 0 62 30706 0 0$ 30.706 1.667.520,00$ 1.636.815

492 0,4545704 107 -45 1 150 105 52001 5594 2476350$ 2.533.945 2.478.120,00$ (55.825)

493 0,3647681 86 19 1 150 169 83697 5594 2476350$ 2.565.641 1.991.760,00$ (573.881)

494 0,14736515 35 134 0 0 134 66364 0 0$ 66.364 810.600,00$ 744.237

495 0,25547415 60 74 0 0 74 36649 0 0$ 36.649 1.389.600,00$ 1.352.952

496 0,61435529 144 -70 1 150 80 39620 5594 2476350$ 2.521.564 3.335.040,00$ 813.476

497 0,39748307 93 -13 1 150 137 67849 5594 2476350$ 2.549.793 2.153.880,00$ (395.913)

498 0,37901876 89 48 0 0 48 23772 0 0$ 23.772 2.061.240,00$ 2.037.468

499 0,37690389 89 -41 1 150 109 53982 5594 2476350$ 2.535.926 2.061.240,00$ (474.686)

500 0,39369316 93 16 1 150 166 82212 5594 2476350$ 2.564.155 2.153.880,00$ (410.275)

501 0,24127202 57 109 0 0 109 53982 0 0$ 53.982 1.320.120,00$ 1.266.138

502 0,18388735 43 66 0 0 66 32687 0 0$ 32.687 995.880,00$ 963.194

503 0,71759853 169 -103 1 150 47 23277 5594 2476350$ 2.505.221 3.914.040,00$ 1.408.820

504 0,02133423 5 42 0 0 42 20801 0 0$ 20.801 115.800,00$ 95.000

505 0,21462209 50 -8 1 150 142 70326 5594 2476350$ 2.552.269 1.158.000,00$ (1.394.269)

506 0,61816227 145 -3 1 150 147 72802 5594 2476350$ 2.554.746 3.358.200,00$ 803.455

507 0,07443828 17 130 0 0 130 64383 0 0$ 64.383 393.720,00$ 329.338

508 0,32990564 78 52 0 0 52 25753 0 0$ 25.753 1.806.480,00$ 1.780.727

509 0,74234485 174 -122 2 300 178 88155 11188 4952700$ 5.052.042 4.029.840,00$ (1.022.202)

510 0,17456746 41 137 0 0 137 67849 0 0$ 67.849 949.560,00$ 881.711

511 0,39891263 94 43 0 0 43 21296 0 0$ 21.296 2.177.040,00$ 2.155.744

512 0,59445573 140 -97 1 150 53 26248 5594 2476350$ 2.508.192 3.242.400,00$ 734.208

513 0,16412144 39 14 1 150 164 81221 5594 2476350$ 2.563.165 903.240,00$ (1.659.925)

514 0,55129085 130 34 1 150 184 91126 5594 2476350$ 2.573.070 3.010.800,00$ 437.730

515 0,23524291 55 129 0 0 129 63887 0 0$ 63.887 1.273.800,00$ 1.209.913

516 0,86044612 202 -73 1 150 77 38134 5594 2476350$ 2.520.078 4.678.320,00$ 2.158.242

517 0,61432467 144 -67 1 150 83 41106 5594 2476350$ 2.523.050 3.335.040,00$ 811.991

518 0,51919577 122 -39 1 150 111 54973 5594 2476350$ 2.536.917 2.825.520,00$ 288.604

519 0,24173554 57 54 0 0 54 26744 0 0$ 26.744 1.320.120,00$ 1.293.377

520 0,64652766 152 -98 1 150 52 25753 5594 2476350$ 2.507.697 3.520.320,00$ 1.012.623

521 0,44740806 105 -53 1 150 97 48039 5594 2476350$ 2.529.983 2.431.800,00$ (98.183)

522 0,37763886 89 8 1 150 158 78250 5594 2476350$ 2.560.193 2.061.240,00$ (498.953)

523 0,8929363 210 -52 1 150 98 48535 5594 2476350$ 2.530.478 4.863.600,00$ 2.333.122

524 0,98538291 232 -134 2 300 166 82212 11188 4952700$ 5.046.099 5.373.120,00$ 327.021

525 0,22546784 53 113 0 0 113 55963 0 0$ 55.963 1.227.480,00$ 1.171.517

526 0,49431205 116 -3 1 150 147 72802 5594 2476350$ 2.554.746 2.686.560,00$ 131.815

527 0,05200015 12 135 0 0 135 66859 0 0$ 66.859 277.920,00$ 211.061

528 0,91801547 216 -81 1 150 69 34172 5594 2476350$ 2.516.116 5.002.560,00$ 2.486.444

529 0,19638097 46 23 1 150 173 85678 5594 2476350$ 2.567.622 1.065.360,00$ (1.502.262)

530 0,09730016 23 150 0 0 150 74288 0 0$ 74.288 532.680,00$ 458.393

531 0,71097544 167 -17 1 150 133 65868 5594 2476350$ 2.547.812 3.867.720,00$ 1.319.908

532 0,05432469 13 120 0 0 120 59430 0 0$ 59.430 301.080,00$ 241.650

533 0,8858994 208 -88 1 150 62 30706 5594 2476350$ 2.512.649 4.817.280,00$ 2.304.631

534 0,1555116 37 25 1 150 175 86669 5594 2476350$ 2.568.613 856.920,00$ (1.711.693)

535 0,33605875 79 96 0 0 96 47544 0 0$ 47.544 1.829.640,00$ 1.782.096

(7)

537 0,07466867 18 54 0 0 54 26744 0 0$ 26.744 416.880,00$ 390.137

538 0,93879757 221 -167 2 300 133 65868 11188 4952700$ 5.029.756 5.118.360,00$ 88.604

539 0,38900351 91 42 0 0 42 20801 0 0$ 20.801 2.107.560,00$ 2.086.760

540 0,76126396 179 -137 2 300 163 80726 11188 4952700$ 5.044.613 4.145.640,00$ (898.973)

541 0,60504364 142 21 1 150 171 84688 5594 2476350$ 2.566.632 3.288.720,00$ 722.089

542 0,58239069 137 34 1 150 184 91126 5594 2476350$ 2.573.070 3.172.920,00$ 599.850

543 0,72336239 170 14 1 150 164 81221 5594 2476350$ 2.563.165 3.937.200,00$ 1.374.035

544 0,23376879 55 109 0 0 109 53982 0 0$ 53.982 1.273.800,00$ 1.219.818

545 0,35668278 84 25 1 150 175 86669 5594 2476350$ 2.568.613 1.945.440,00$ (623.173)

546 0,78113936 184 -9 1 150 141 69830 5594 2476350$ 2.551.774 4.261.440,00$ 1.709.666

547 0,09934787 23 118 0 0 118 58440 0 0$ 58.440 532.680,00$ 474.241

548 0,93296443 219 -101 1 150 49 24267 5594 2476350$ 2.506.211 5.072.040,00$ 2.565.829

549 0,31020207 73 -24 1 150 126 62402 5594 2476350$ 2.544.345 1.690.680,00$ (853.665)

550 0,21193397 50 76 0 0 76 37639 0 0$ 37.639 1.158.000,00$ 1.120.361

551 0,48067773 113 -37 1 150 113 55963 5594 2476350$ 2.537.907 2.617.080,00$ 79.173

552 0,94889401 223 -110 1 150 40 19810 5594 2476350$ 2.501.754 5.164.680,00$ 2.662.926

553 0,04534492 11 29 1 150 179 88650 5594 2476350$ 2.570.594 254.760,00$ (2.315.834)

554 0,48473228 114 65 0 0 65 32191 0 0$ 32.191 2.640.240,00$ 2.608.049

555 0,20724694 49 16 1 150 166 82212 5594 2476350$ 2.564.155 1.134.840,00$ (1.429.315)

556 0,69872865 164 2 1 150 152 75278 5594 2476350$ 2.557.222 3.798.240,00$ 1.241.018

557 0,83157676 195 -43 1 150 107 52992 5594 2476350$ 2.534.936 4.516.200,00$ 1.981.265

558 0,03277444 8 99 0 0 99 49030 0 0$ 49.030 185.280,00$ 136.250

559 0,55697692 131 -32 1 150 118 58440 5594 2476350$ 2.540.383 3.033.960,00$ 493.577

560 0,46595972 110 8 1 150 158 78250 5594 2476350$ 2.560.193 2.547.600,00$ (12.593)

561 0,89319806 210 -52 1 150 98 48535 5594 2476350$ 2.530.478 4.863.600,00$ 2.333.122

562 0,69553177 163 -65 1 150 85 42096 5594 2476350$ 2.524.040 3.775.080,00$ 1.251.040

563 0,30428695 72 13 1 150 163 80726 5594 2476350$ 2.562.670 1.667.520,00$ (895.150)

564 0,67058501 158 5 1 150 155 76764 5594 2476350$ 2.558.708 3.659.280,00$ 1.100.573

565 0,60091062 141 14 1 150 164 81221 5594 2476350$ 2.563.165 3.265.560,00$ 702.395

566 0,28950012 68 96 0 0 96 47544 0 0$ 47.544 1.574.880,00$ 1.527.336

567 0,30932312 73 23 1 150 173 85678 5594 2476350$ 2.567.622 1.690.680,00$ (876.942)

568 0,86374253 203 -30 1 150 120 59430 5594 2476350$ 2.541.374 4.701.480,00$ 2.160.106

569 0,92361053 217 -97 1 150 53 26248 5594 2476350$ 2.508.192 5.025.720,00$ 2.517.528

570 0,89712308 211 -158 2 300 142 70326 11188 4952700$ 5.034.213 4.886.760,00$ (147.453)

571 0,0139679 3 139 0 0 139 68840 0 0$ 68.840 69.480,00$ 640

572 0,96433795 227 -88 1 150 62 30706 5594 2476350$ 2.512.649 5.257.320,00$ 2.744.671

573 0,09262034 22 40 0 0 40 19810 0 0$ 19.810 509.520,00$ 489.710

574 0,37322548 88 -48 1 150 102 50516 5594 2476350$ 2.532.459 2.038.080,00$ (494.379)

575 0,22646671 53 49 0 0 49 24267 0 0$ 24.267 1.227.480,00$ 1.203.213

576 0,05041884 12 37 0 0 37 18324 0 0$ 18.324 277.920,00$ 259.596

577 0,99741731 234 -197 2 300 103 51011 11188 4952700$ 5.014.898 5.419.440,00$ 404.542

578 0,24003419 56 47 0 0 47 23277 0 0$ 23.277 1.296.960,00$ 1.273.683

579 0,46846012 110 -63 1 150 87 43087 5594 2476350$ 2.525.031 2.547.600,00$ 22.570

580 0,29700459 70 17 1 150 167 82707 5594 2476350$ 2.564.651 1.621.200,00$ (943.451)

581 0,28036122 66 101 0 0 101 50020 0 0$ 50.020 1.528.560,00$ 1.478.540

582 0,49146978 115 -14 1 150 136 67354 5594 2476350$ 2.549.298 2.663.400,00$ 114.102

583 0,7232514 170 -34 1 150 116 57449 5594 2476350$ 2.539.393 3.937.200,00$ 1.397.807

584 0,61012783 143 -27 1 150 123 60916 5594 2476350$ 2.542.860 3.311.880,00$ 769.021

585 0,94565516 222 -99 1 150 51 25258 5594 2476350$ 2.507.202 5.141.520,00$ 2.634.319

586 0,15132927 36 15 1 150 165 81716 5594 2476350$ 2.563.660 833.760,00$ (1.729.900)

587 0,33597585 79 86 0 0 86 42592 0 0$ 42.592 1.829.640,00$ 1.787.049

588 0,48777092 115 -29 1 150 121 59925 5594 2476350$ 2.541.869 2.663.400,00$ 121.531

589 0,86690246 204 -83 1 150 67 33182 5594 2476350$ 2.515.126 4.724.640,00$ 2.209.515

590 0,78761458 185 -118 2 300 182 90136 11188 4952700$ 5.054.023 4.284.600,00$ (769.423)

591 0,12763407 30 152 0 0 152 75278 0 0$ 75.278 694.800,00$ 619.522

592 0,72125293 169 -17 1 150 133 65868 5594 2476350$ 2.547.812 3.914.040,00$ 1.366.228

593 0,74768152 176 -43 1 150 107 52992 5594 2476350$ 2.534.936 4.076.160,00$ 1.541.225

594 0,27692952 65 42 0 0 42 20801 0 0$ 20.801 1.505.400,00$ 1.484.600

595 0,32547074 76 -34 1 150 116 57449 5594 2476350$ 2.539.393 1.760.160,00$ (779.233)

596 0,66791657 157 -41 1 150 109 53982 5594 2476350$ 2.535.926 3.636.120,00$ 1.100.194

597 0,20881077 49 60 0 0 60 29715 0 0$ 29.715 1.134.840,00$ 1.105.125

598 0,56406055 133 -73 1 150 77 38134 5594 2476350$ 2.520.078 3.080.280,00$ 560.202

599 0,70799888 166 -89 1 150 61 30210 5594 2476350$ 2.512.154 3.844.560,00$ 1.332.406

600 0,02983691 7 54 0 0 54 26744 0 0$ 26.744 162.120,00$ 135.377

601 0,87134422 205 -151 2 300 149 73792 11188 4952700$ 5.037.680 4.747.800,00$ (289.880)

602 0,28613006 67 82 0 0 82 40611 0 0$ 40.611 1.551.720,00$ 1.511.110

603 0,04215586 10 72 0 0 72 35658 0 0$ 35.658 231.600,00$ 195.942

604 0,5623925 132 -60 1 150 90 44573 5594 2476350$ 2.526.516 3.057.120,00$ 530.604

605 0,98352756 231 -141 2 300 159 78745 11188 4952700$ 5.042.632 5.349.960,00$ 307.328

606 0,7983201 188 -29 1 150 121 59925 5594 2476350$ 2.541.869 4.354.080,00$ 1.812.211

607 0,74769976 176 -55 1 150 95 47049 5594 2476350$ 2.528.993 4.076.160,00$ 1.547.168

608 0,37976154 89 6 1 150 156 77259 5594 2476350$ 2.559.203 2.061.240,00$ (497.963)

609 0,80827083 190 -34 1 150 116 57449 5594 2476350$ 2.539.393 4.400.400,00$ 1.861.007

610 0,28808287 68 48 0 0 48 23772 0 0$ 23.772 1.574.880,00$ 1.551.108

611 0,94846893 223 -175 2 300 125 61906 11188 4952700$ 5.025.794 5.164.680,00$ 138.886

612 0,59231001 139 -14 1 150 136 67354 5594 2476350$ 2.549.298 3.219.240,00$ 669.942

613 0,95010732 223 -87 1 150 63 31201 5594 2476350$ 2.513.145 5.164.680,00$ 2.651.536

614 0,66528551 156 -93 1 150 57 28229 5594 2476350$ 2.510.173 3.612.960,00$ 1.102.787

615 0,98320154 231 -174 2 300 126 62402 11188 4952700$ 5.026.289 5.349.960,00$ 323.671

616 0,57807452 136 -10 1 150 140 69335 5594 2476350$ 2.551.279 3.149.760,00$ 598.481

617 0,83273195 196 -56 1 150 94 46554 5594 2476350$ 2.528.497 4.539.360,00$ 2.010.863

618 0,10383435 24 70 0 0 70 34668 0 0$ 34.668 555.840,00$ 521.173

619 0,7318786 172 -102 1 150 48 23772 5594 2476350$ 2.505.716 3.983.520,00$ 1.477.804

620 0,39585263 93 -45 1 150 105 52001 5594 2476350$ 2.533.945 2.153.880,00$ (380.065)

621 0,77117801 181 -76 1 150 74 36649 5594 2476350$ 2.518.592 4.191.960,00$ 1.673.368

622 0,48399922 114 -40 1 150 110 54478 5594 2476350$ 2.536.421 2.640.240,00$ 103.819

623 0,98387596 231 -121 2 300 179 88650 11188 4952700$ 5.052.537 5.349.960,00$ 297.423

624 0,16508865 39 140 0 0 140 69335 0 0$ 69.335 903.240,00$ 833.905

1.227.777.703

Referencias

Documento similar

La campaña ha consistido en la revisión del etiquetado e instrucciones de uso de todos los ter- mómetros digitales comunicados, así como de la documentación técnica adicional de

El modelo de negocio es un anteproyecto relativo a la estrategia de la empresa que se aplicará a todas las estructuras, procesos y sistemas (Osterwalder, Pigneur y

diabetes, chronic respiratory disease and cancer) targeted in the Global Action Plan on NCDs as well as other noncommunicable conditions of particular concern in the European

Morales y Torres (2015), en su investigación titulada ”Diseño de un sistema de control interno de inventarios basado en el modelo Coso para la empresa Service Lunch en la ciudad

Las manifestaciones musicales y su organización institucional a lo largo de los siglos XVI al XVIII son aspectos poco conocidos de la cultura alicantina. Analizar el alcance y

Figura 4.7 Diagrama de clases del Paquete Administración.. 4.3 Principios de diseño. El diseño de la interfaz de una aplicación, el formato de los reportes, la concepción de la ayuda

evolucionar en iteraciones sucesivas hasta convertirse en el sistema final y se deben analizar todos los riesgos y factores que pueden generar riesgo. Además se

Con esta investigación se verificó que el “Infor ERP Baan” que actualmente se encuentra implementado en el control de inventarios, requiere de la adecuada implantación de los