• 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)

VT150100 salario+carga prestacional operación 1,5

Salario $ 700.000

DEMANDA

MINIMA 0

INVENTARIO DE

SEGURIDAD 15

INVENTARIO

INICIAL 300 Valor min operario 91

DEMANDA

MAXIMA 135 EOQ 100

COSTO DE MANTENIMIENTO SEMANAL

2191 Cantidad de Min.Alist. X lote 30

UNIFORME Valor Total .Alist. X lote 2734

# # ALETARIODEMANDA 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 0,26329816 36 264 0 0 264 578490 0 0$ 578.490 833.760,00$ 255.270 Salario $ 960.000

2 0,2185032 29 235 0 0 235 514944 0 0$ 514.944 671.640,00$ 156.696 Cantidad de Min.Alist. X lote 5

3 0,71517 97 138 0 0 138 302393 0 0$ 302.393 2.246.520,00$ 1.944.128 Tiempo de alistamiento en Min 125

4 0,4792872 65 73 0 0 73 159961 0 0$ 159.961 1.505.400,00$ 1.345.439 Total Costo de Alistamiento 2859

5 0,48441671 65 8 1 100 108 236655 2859 1650900$ 1.890.414 1.505.400,00$ (385.014)

6 0,18438553 25 83 0 0 83 181874 0 0$ 181.874 579.000,00$ 397.126 MEDIA VARIANZA UTILIDAD COSTO DE ALMACENAMIENTO COSTO DE PREPARACION

7 0,92629215 125 -42 1 100 58 127093 2859 1650900$ 1.780.852 2.895.000,00$ 1.114.148 1 52 68,42307692 1755,30769$ 19.430.159 $ 8.399.061 $ 94.359 8 0,24300214 33 25 0 0 25 54781 0 0$ 54.781 764.280,00$ 709.499 53 104 63,67307692 1732,53808$ 14.735.144 $ 7.373.556 $ 94.359 9 0,51736688 70 -45 1 100 55 120519 2859 1650900$ 1.774.278 1.621.200,00$ (153.078) 105 156 69,96153846 1517,37104$ 15.450.198 $ 7.616.785 $ 105.797 10 0,47288191 64 -9 1 100 91 199404 2859 1650900$ 1.853.163 1.482.240,00$ (370.923) 157 208 71,03846154 1176,78281$ 16.289.187 $ 8.074.756 $ 105.797 11 0,35177466 47 44 0 0 44 96415 0 0$ 96.415 1.088.520,00$ 992.105 209 260 71,57692308 1578,52338$ 17.347.431 $ 7.664.993 $ 105.797 12 0,69789804 94 -50 1 100 50 109563 2859 1650900$ 1.763.322 2.177.040,00$ 413.718 261 312 62,38461538 1734,08446$ 15.650.138 $ 6.560.603 $ 91.500 13 0,62450795 84 -34 1 100 66 144623 2859 1650900$ 1.798.382 1.945.440,00$ 147.058 313 364 67,34615385 1474,62293$ 14.499.819 $ 7.071.164 $ 102.938 14 0,03291421 4 62 0 0 62 135858 0 0$ 135.858 92.640,00$ (43.218) 365 416 67,19230771523,25641$ 18.154.531 $ 6.538.690 $ 97.219 15 0,25893271 35 27 0 0 27 59164 0 0$ 59.164 810.600,00$ 751.436 417 468 64,57692308 1602,09201$ 14.200.583 $ 7.342.879 $ 97.219 16 0,16027001 22 5 1 100 105 230081 2859 1650900$ 1.883.841 509.520,00$ (1.374.321) 469 520 74,88461538 1378,18250$ 18.189.967 $ 7.498.458 $ 111.516 17 0,79321774 107 -2 1 100 98 214743 2859 1650900$ 1.868.502 2.478.120,00$ 609.618 68,11 32120,595$ 163.947.156 $ 74.140.944 $ 1.006.500

18 0,44133436 60 38 0 0 38 83268 0 0$ 83.268 1.389.600,00$ 1.306.333

19 0,96569054 130 -92 2 200 108 236655 5719 3301800$ 3.544.174 3.010.800,00$ (533.374)

20 0,3969578 54 54 0 0 54 118328 0 0$ 118.328 1.250.640,00$ 1.132.313

21 0,07364238 10 44 0 0 44 96415 0 0$ 96.415 231.600,00$ 135.185

22 0,98202723 133 -89 2 200 111 243229 5719 3301800$ 3.550.748 3.080.280,00$ (470.468)

23 0,04750713 6 105 0 0 105 230081 0 0$ 230.081 138.960,00$ (91.121)

24 0,8008381 108 -3 1 100 97 212551 2859 1650900$ 1.866.311 2.501.280,00$ 634.969

25 0,82162982 111 -14 1 100 86 188448 2859 1650900$ 1.842.207 2.570.760,00$ 728.553

26 0,15049805 20 66 0 0 66 144623 0 0$ 144.623 463.200,00$ 318.578

27 0,09928637 13 53 0 0 53 116136 0 0$ 116.136 301.080,00$ 184.944

28 0,89754377 121 -68 1 100 32 70120 2859 1650900$ 1.723.879 2.802.360,00$ 1.078.481

29 0,93546457 126 -94 2 200 106 232273 5719 3301800$ 3.539.791 2.918.160,00$ (621.631)

30 0,0803029 11 95 0 0 95 208169 0 0$ 208.169 254.760,00$ 46.591

31 0,98195257 133 -38 1 100 62 135858 2859 1650900$ 1.789.617 3.080.280,00$ 1.290.663

32 0,96760683 131 -69 1 100 31 67929 2859 1650900$ 1.721.688 3.033.960,00$ 1.312.272

33 0,6347233 86 -55 1 100 45 98606 2859 1650900$ 1.752.366 1.991.760,00$ 239.394

34 0,01327189 2 43 0 0 43 94224 0 0$ 94.224 46.320,00$ (47.904)

35 0,38550835 52 -9 1 100 91 199404 2859 1650900$ 1.853.163 1.204.320,00$ (648.843)

36 0,56237183 76 15 0 0 15 32869 0 0$ 32.869 1.760.160,00$ 1.727.291

37 0,81490918 110 -95 2 200 105 230081 5719 3301800$ 3.537.600 2.547.600,00$ (990.000)

38 0,66390828 90 15 0 0 15 32869 0 0$ 32.869 2.084.400,00$ 2.051.531

39 0,92115733 124 -109 2 200 91 199404 5719 3301800$ 3.506.923 2.871.840,00$ (635.083)

40 0,2493235 34 57 0 0 57 124901 0 0$ 124.901 787.440,00$ 662.539

41 0,84660606 114 -57 1 100 43 94224 2859 1650900$ 1.747.983 2.640.240,00$ 892.257

42 0,24558065 33 10 1 100 110 241038 2859 1650900$ 1.894.797 764.280,00$ (1.130.517)

43 0,2795882 38 72 0 0 72 157770 0 0$ 157.770 880.080,00$ 722.310

44 0,835338 113 -41 1 100 59 129284 2859 1650900$ 1.783.043 2.617.080,00$ 834.037

45 0,29781127 40 19 0 0 19 41634 0 0$ 41.634 926.400,00$ 884.766

46 0,68348344 92 -73 1 100 27 59164 2859 1650900$ 1.712.923 2.130.720,00$ 417.797

47 0,25277232 34 -7 1 100 93 203786 2859 1650900$ 1.857.546 787.440,00$ (1.070.106)

48 0,10797043 15 78 0 0 78 170918 0 0$ 170.918 347.400,00$ 176.483

49 0,27858949 38 40 0 0 40 87650 0 0$ 87.650 880.080,00$ 792.430

50 0,58166033 79 -39 1 100 61 133666 2859 1650900$ 1.787.426 1.829.640,00$ 42.214

51 0,77152574 104 -43 1 100 57 124901 2859 1650900$ 1.778.661 2.408.640,00$ 629.979

52 0,8505409 115 -58 1 100 42 92033 2859 1650900$ 1.745.792 2.663.400,00$ 917.608

53 0,67882964 92 -50 1 100 50 109563 2859 1650900$ 1.763.322 2.130.720,00$ 367.398

54 0,09414874 13 37 0 0 37 81076 0 0$ 81.076 301.080,00$ 220.004

55 0,75700429 102 -65 1 100 35 76694 2859 1650900$ 1.730.453 2.362.320,00$ 631.867

56 0,60135014 81 -46 1 100 54 118328 2859 1650900$ 1.772.087 1.875.960,00$ 103.873

57 0,27427355 37 17 0 0 17 37251 0 0$ 37.251 856.920,00$ 819.669

58 0,30897002 42 -25 1 100 75 164344 2859 1650900$ 1.818.103 972.720,00$ (845.383)

59 0,00631882 1 74 0 0 74 162153 0 0$ 162.153 23.160,00$ (138.993)

60 0,95446685 129 -55 1 100 45 98606 2859 1650900$ 1.752.366 2.987.640,00$ 1.235.274

61 0,57937871 78 -33 1 100 67 146814 2859 1650900$ 1.800.573 1.806.480,00$ 5.907

62 0,13987381 19 48 0 0 48 105180 0 0$ 105.180 440.040,00$ 334.860

63 0,91269188 123 -75 1 100 25 54781 2859 1650900$ 1.708.541 2.848.680,00$ 1.140.139

64 0,90198054 122 -97 2 200 103 225699 5719 3301800$ 3.533.218 2.825.520,00$ (707.698)

65 0,19928956 27 76 0 0 76 166535 0 0$ 166.535 625.320,00$ 458.785

66 0,07969346 11 65 0 0 65 142431 0 0$ 142.431 254.760,00$ 112.329

67 0,21582705 29 36 0 0 36 78885 0 0$ 78.885 671.640,00$ 592.755

68 0,73581303 99 -63 1 100 37 81076 2859 1650900$ 1.734.836 2.292.840,00$ 558.004

69 0,04050711 5 32 0 0 32 70120 0 0$ 70.120 115.800,00$ 45.680

70 0,18327722 25 7 1 100 107 234464 2859 1650900$ 1.888.223 579.000,00$ (1.309.223)

71 0,37699404 51 56 0 0 56 122710 0 0$ 122.710 1.181.160,00$ 1.058.450

72 0,37547858 51 5 1 100 105 230081 2859 1650900$ 1.883.841 1.181.160,00$ (702.681)

73 0,92954713 125 -20 1 100 80 175300 2859 1650900$ 1.829.059 2.895.000,00$ 1.065.941

74 0,40200767 54 26 0 0 26 56973 0 0$ 56.973 1.250.640,00$ 1.193.668

75 0,94248182 127 -101 2 200 99 216934 5719 3301800$ 3.524.453 2.941.320,00$ (583.133)

76 0,03971534 5 94 0 0 94 205978 0 0$ 205.978 115.800,00$ (90.178)

77 0,52782575 71 23 0 0 23 50399 0 0$ 50.399 1.644.360,00$ 1.593.961

78 0,83455221 113 -90 2 200 110 241038 5719 3301800$ 3.548.556 2.617.080,00$ (931.476)

79 0,18321815 25 85 0 0 85 186256 0 0$ 186.256 579.000,00$ 392.744

(2)

80 0,5640875 76 9 1 100 109 238846 2859 1650900$ 1.892.606 1.760.160,00$ (132.446)

81 0,2135609 29 80 0 0 80 175300 0 0$ 175.300 671.640,00$ 496.340

82 0,37401407 50 30 0 0 30 65738 0 0$ 65.738 1.158.000,00$ 1.092.263

83 0,79657966 108 -78 1 100 22 48208 2859 1650900$ 1.701.967 2.501.280,00$ 799.313

84 0,36022243 49 -27 1 100 73 159961 2859 1650900$ 1.813.721 1.134.840,00$ (678.881)

85 0,43649773 59 14 1 100 114 249803 2859 1650900$ 1.903.562 1.366.440,00$ (537.122)

86 0,01661163 2 112 0 0 112 245420 0 0$ 245.420 46.320,00$ (199.100)

87 0,75077817 101 11 1 100 111 243229 2859 1650900$ 1.896.988 2.339.160,00$ 442.172

88 0,86919739 117 -6 1 100 94 205978 2859 1650900$ 1.859.737 2.709.720,00$ 849.983

89 0,80959482 109 -15 1 100 85 186256 2859 1650900$ 1.840.016 2.524.440,00$ 684.424

90 0,97381099 131 -46 1 100 54 118328 2859 1650900$ 1.772.087 3.033.960,00$ 1.261.873

91 0,70613277 95 -41 1 100 59 129284 2859 1650900$ 1.783.043 2.200.200,00$ 417.157

92 0,16226424 22 37 0 0 37 81076 0 0$ 81.076 509.520,00$ 428.444

93 0,73762212 100 -63 1 100 37 81076 2859 1650900$ 1.734.836 2.316.000,00$ 581.164

94 0,74455135 101 -64 1 100 36 78885 2859 1650900$ 1.732.644 2.339.160,00$ 606.516

95 0,01251387 2 34 0 0 34 74503 0 0$ 74.503 46.320,00$ (28.183)

96 0,30596323 41 -7 1 100 93 203786 2859 1650900$ 1.857.546 949.560,00$ (907.986)

97 0,20732735 28 65 0 0 65 142431 0 0$ 142.431 648.480,00$ 506.049

98 0,42357407 57 8 1 100 108 236655 2859 1650900$ 1.890.414 1.320.120,00$ (570.294)

99 0,11895551 16 92 0 0 92 201595 0 0$ 201.595 370.560,00$ 168.965

100 0,71740217 97 -5 1 100 95 208169 2859 1650900$ 1.861.928 2.246.520,00$ 384.592

101 0,44795379 60 35 0 0 35 76694 0 0$ 76.694 1.389.600,00$ 1.312.906

102 0,60836789 82 -47 1 100 53 116136 2859 1650900$ 1.769.896 1.899.120,00$ 129.224

103 0,79998445 108 -55 1 100 45 98606 2859 1650900$ 1.752.366 2.501.280,00$ 748.914

104 0,10225534 14 31 0 0 31 67929 0 0$ 67.929 324.240,00$ 256.311

105 0,68385666 92 -61 1 100 39 85459 2859 1650900$ 1.739.218 2.130.720,00$ 391.502

106 0,74161212 100 -61 1 100 39 85459 2859 1650900$ 1.739.218 2.316.000,00$ 576.782

107 0,93131782 126 -87 2 200 113 247611 5719 3301800$ 3.555.130 2.918.160,00$ (636.970)

108 0,44043855 59 54 0 0 54 118328 0 0$ 118.328 1.366.440,00$ 1.248.113

109 0,42808822 58 -4 1 100 96 210360 2859 1650900$ 1.864.119 1.343.280,00$ (520.839)

110 0,76043883 103 -7 1 100 93 203786 2859 1650900$ 1.857.546 2.385.480,00$ 527.934

111 0,94006007 127 -34 1 100 66 144623 2859 1650900$ 1.798.382 2.941.320,00$ 1.142.938

112 0,51640916 70 -4 1 100 96 210360 2859 1650900$ 1.864.119 1.621.200,00$ (242.919)

113 0,79925086 108 -12 1 100 88 192830 2859 1650900$ 1.846.589 2.501.280,00$ 654.691

114 0,0123801 2 86 0 0 86 188448 0 0$ 188.448 46.320,00$ (142.128)

115 0,32849957 44 42 0 0 42 92033 0 0$ 92.033 1.019.040,00$ 927.008

116 0,91359658 123 -81 1 100 19 41634 2859 1650900$ 1.695.393 2.848.680,00$ 1.153.287

117 0,44144457 60 -41 1 100 59 129284 2859 1650900$ 1.783.043 1.389.600,00$ (393.443)

118 0,75868501 102 -43 1 100 57 124901 2859 1650900$ 1.778.661 2.362.320,00$ 583.659

119 0,71012635 96 -39 1 100 61 133666 2859 1650900$ 1.787.426 2.223.360,00$ 435.934

120 0,02055572 3 58 0 0 58 127093 0 0$ 127.093 69.480,00$ (57.613)

121 0,13802244 19 39 0 0 39 85459 0 0$ 85.459 440.040,00$ 354.581

122 0,87305896 118 -79 1 100 21 46016 2859 1650900$ 1.699.776 2.732.880,00$ 1.033.104

123 0,61949919 84 -63 1 100 37 81076 2859 1650900$ 1.734.836 1.945.440,00$ 210.604

124 0,37357378 50 -13 1 100 87 190639 2859 1650900$ 1.844.398 1.158.000,00$ (686.398)

125 0,50360694 68 19 0 0 19 41634 0 0$ 41.634 1.574.880,00$ 1.533.246

126 0,8241468 111 -92 2 200 108 236655 5719 3301800$ 3.544.174 2.570.760,00$ (973.414)

127 0,74088905 100 8 1 100 108 236655 2859 1650900$ 1.890.414 2.316.000,00$ 425.586

128 0,10303067 14 94 0 0 94 205978 0 0$ 205.978 324.240,00$ 118.263

129 0,70594345 95 -1 1 100 99 216934 2859 1650900$ 1.870.693 2.200.200,00$ 329.507

130 0,19648984 27 72 0 0 72 157770 0 0$ 157.770 625.320,00$ 467.550

131 0,88886981 120 -48 1 100 52 113945 2859 1650900$ 1.767.704 2.779.200,00$ 1.011.496

132 0,05770271 8 44 0 0 44 96415 0 0$ 96.415 185.280,00$ 88.865

133 0,03935092 5 39 0 0 39 85459 0 0$ 85.459 115.800,00$ 30.341

134 0,39098478 53 -14 1 100 86 188448 2859 1650900$ 1.842.207 1.227.480,00$ (614.727)

135 0,83665934 113 -27 1 100 73 159961 2859 1650900$ 1.813.721 2.617.080,00$ 803.359

136 0,56764745 77 -4 1 100 96 210360 2859 1650900$ 1.864.119 1.783.320,00$ (80.799)

137 0,93884131 127 -31 1 100 69 151196 2859 1650900$ 1.804.956 2.941.320,00$ 1.136.364

138 0,43129419 58 11 1 100 111 243229 2859 1650900$ 1.896.988 1.343.280,00$ (553.708)

139 0,72131199 97 14 1 100 114 249803 2859 1650900$ 1.903.562 2.246.520,00$ 342.958

140 0,42565288 57 57 0 0 57 124901 0 0$ 124.901 1.320.120,00$ 1.195.219

141 0,86243046 116 -59 1 100 41 89841 2859 1650900$ 1.743.601 2.686.560,00$ 942.959

142 0,27881911 38 3 1 100 103 225699 2859 1650900$ 1.879.458 880.080,00$ (999.378)

143 0,23934453 32 71 0 0 71 155579 0 0$ 155.579 741.120,00$ 585.541

144 0,38936465 53 18 0 0 18 39443 0 0$ 39.443 1.227.480,00$ 1.188.038

145 0,06233 8 10 1 100 110 241038 2859 1650900$ 1.894.797 185.280,00$ (1.709.517)

146 0,42557052 57 53 0 0 53 116136 0 0$ 116.136 1.320.120,00$ 1.203.984

147 0,00289111 0 53 0 0 53 116136 0 0$ 116.136 0,00$ (116.136)

148 0,46593486 63 -10 1 100 90 197213 2859 1650900$ 1.850.972 1.459.080,00$ (391.892)

149 0,34003577 46 44 0 0 44 96415 0 0$ 96.415 1.065.360,00$ 968.945

150 0,48375073 65 -21 1 100 79 173109 2859 1650900$ 1.826.868 1.505.400,00$ (321.468)

151 0,1751751 24 55 0 0 55 120519 0 0$ 120.519 555.840,00$ 435.321

152 0,78180992 106 -51 1 100 49 107371 2859 1650900$ 1.761.131 2.454.960,00$ 693.829

153 0,95909335 129 -80 1 100 20 43825 2859 1650900$ 1.697.584 2.987.640,00$ 1.290.056

154 0,54117505 73 -53 1 100 47 102989 2859 1650900$ 1.756.748 1.690.680,00$ (66.068)

155 0,65426827 88 -41 1 100 59 129284 2859 1650900$ 1.783.043 2.038.080,00$ 255.037

156 0,48832597 66 -7 1 100 93 203786 2859 1650900$ 1.857.546 1.528.560,00$ (328.986)

157 0,21546582 29 64 0 0 64 140240 0 0$ 140.240 671.640,00$ 531.400

158 0,72635854 98 -34 1 100 66 144623 2859 1650900$ 1.798.382 2.269.680,00$ 471.298

159 0,81026898 109 -43 1 100 57 124901 2859 1650900$ 1.778.661 2.524.440,00$ 745.779

160 0,5478542 74 -17 1 100 83 181874 2859 1650900$ 1.835.633 1.713.840,00$ (121.793)

161 0,59604854 80 3 1 100 103 225699 2859 1650900$ 1.879.458 1.852.800,00$ (26.658)

162 0,45708471 62 41 0 0 41 89841 0 0$ 89.841 1.435.920,00$ 1.346.079

163 0,31465643 42 -1 1 100 99 216934 2859 1650900$ 1.870.693 972.720,00$ (897.973)

164 0,59749342 81 18 0 0 18 39443 0 0$ 39.443 1.875.960,00$ 1.836.518

165 0,00866585 1 17 0 0 17 37251 0 0$ 37.251 23.160,00$ (14.091)

166 0,22834958 31 -14 1 100 86 188448 2859 1650900$ 1.842.207 717.960,00$ (1.124.247)

167 0,73367967 99 -13 1 100 87 190639 2859 1650900$ 1.844.398 2.292.840,00$ 448.442

168 0,21674416 29 58 0 0 58 127093 0 0$ 127.093 671.640,00$ 544.548

169 0,77839883 105 -47 1 100 53 116136 2859 1650900$ 1.769.896 2.431.800,00$ 661.904

170 0,24310013 33 20 0 0 20 43825 0 0$ 43.825 764.280,00$ 720.455

(3)

172 0,63587736 86 27 0 0 27 59164 0 0$ 59.164 1.991.760,00$ 1.932.596

173 0,86168819 116 -89 2 200 111 243229 5719 3301800$ 3.550.748 2.686.560,00$ (864.188)

174 0,3356017 45 66 0 0 66 144623 0 0$ 144.623 1.042.200,00$ 897.578

175 0,50414661 68 -2 1 100 98 214743 2859 1650900$ 1.868.502 1.574.880,00$ (293.622)

176 0,53266348 72 26 0 0 26 56973 0 0$ 56.973 1.667.520,00$ 1.610.548

177 0,27870419 38 -12 1 100 88 192830 2859 1650900$ 1.846.589 880.080,00$ (966.509)

178 0,63011424 85 3 1 100 103 225699 2859 1650900$ 1.879.458 1.968.600,00$ 89.142

179 0,66470377 90 13 1 100 113 247611 2859 1650900$ 1.901.371 2.084.400,00$ 183.029

180 0,46379633 63 50 0 0 50 109563 0 0$ 109.563 1.459.080,00$ 1.349.518

181 0,4752982 64 -14 1 100 86 188448 2859 1650900$ 1.842.207 1.482.240,00$ (359.967)

182 0,71639289 97 -11 1 100 89 195021 2859 1650900$ 1.848.781 2.246.520,00$ 397.739

183 0,16838217 23 66 0 0 66 144623 0 0$ 144.623 532.680,00$ 388.058

184 0,68091353 92 -26 1 100 74 162153 2859 1650900$ 1.815.912 2.130.720,00$ 314.808

185 0,88240392 119 -45 1 100 55 120519 2859 1650900$ 1.774.278 2.756.040,00$ 981.762

186 0,5657926 76 -21 1 100 79 173109 2859 1650900$ 1.826.868 1.760.160,00$ (66.708)

187 0,14557691 20 59 0 0 59 129284 0 0$ 129.284 463.200,00$ 333.916

188 0,02208323 3 56 0 0 56 122710 0 0$ 122.710 69.480,00$ (53.230)

189 0,61312196 83 -27 1 100 73 159961 2859 1650900$ 1.813.721 1.922.280,00$ 108.559

190 0,98817833 133 -60 1 100 40 87650 2859 1650900$ 1.741.409 3.080.280,00$ 1.338.871

191 0,77888205 105 -65 1 100 35 76694 2859 1650900$ 1.730.453 2.431.800,00$ 701.347

192 0,2591292 35 0 1 100 100 219125 2859 1650900$ 1.872.884 810.600,00$ (1.062.284)

193 0,74969568 101 -1 1 100 99 216934 2859 1650900$ 1.870.693 2.339.160,00$ 468.467

194 0,07634067 10 89 0 0 89 195021 0 0$ 195.021 231.600,00$ 36.579

195 0,49934992 67 22 0 0 22 48208 0 0$ 48.208 1.551.720,00$ 1.503.513

196 0,41088086 55 -33 1 100 67 146814 2859 1650900$ 1.800.573 1.273.800,00$ (526.773)

197 0,51290913 69 -2 1 100 98 214743 2859 1650900$ 1.868.502 1.598.040,00$ (270.462)

198 0,89872872 121 -23 1 100 77 168726 2859 1650900$ 1.822.486 2.802.360,00$ 979.874

199 0,70423105 95 -18 1 100 82 179683 2859 1650900$ 1.833.442 2.200.200,00$ 366.758

200 0,831435 112 -30 1 100 70 153388 2859 1650900$ 1.807.147 2.593.920,00$ 786.773

201 0,57969655 78 -8 1 100 92 201595 2859 1650900$ 1.855.354 1.806.480,00$ (48.874)

202 0,57855252 78 14 1 100 114 249803 2859 1650900$ 1.903.562 1.806.480,00$ (97.082)

203 0,92509978 125 -11 1 100 89 195021 2859 1650900$ 1.848.781 2.895.000,00$ 1.046.219

204 0,76720446 104 -15 1 100 85 186256 2859 1650900$ 1.840.016 2.408.640,00$ 568.624

205 0,47894652 65 20 0 0 20 43825 0 0$ 43.825 1.505.400,00$ 1.461.575

206 0,42070829 57 -37 1 100 63 138049 2859 1650900$ 1.791.808 1.320.120,00$ (471.688)

207 0,7646706 103 -40 1 100 60 131475 2859 1650900$ 1.785.234 2.385.480,00$ 600.246

208 0,45417653 61 -1 1 100 99 216934 2859 1650900$ 1.870.693 1.412.760,00$ (457.933)

209 0,9165355 124 -25 1 100 75 164344 2859 1650900$ 1.818.103 2.871.840,00$ 1.053.737

210 0,42109434 57 18 0 0 18 39443 0 0$ 39.443 1.320.120,00$ 1.280.678

211 0,03985898 5 13 1 100 113 247611 2859 1650900$ 1.901.371 115.800,00$ (1.785.571)

212 0,91144481 123 -10 1 100 90 197213 2859 1650900$ 1.850.972 2.848.680,00$ 997.708

213 0,01912793 3 87 0 0 87 190639 0 0$ 190.639 69.480,00$ (121.159)

214 0,96140084 130 -43 1 100 57 124901 2859 1650900$ 1.778.661 3.010.800,00$ 1.232.139

215 0,29618704 40 17 0 0 17 37251 0 0$ 37.251 926.400,00$ 889.149

216 0,73389391 99 -82 1 100 18 39443 2859 1650900$ 1.693.202 2.292.840,00$ 599.638

217 0,6708119 91 -73 1 100 27 59164 2859 1650900$ 1.712.923 2.107.560,00$ 394.637

218 0,72195482 97 -70 1 100 30 65738 2859 1650900$ 1.719.497 2.246.520,00$ 527.023

219 0,30378998 41 -11 1 100 89 195021 2859 1650900$ 1.848.781 949.560,00$ (899.221)

220 0,42767172 58 31 0 0 31 67929 0 0$ 67.929 1.343.280,00$ 1.275.351

221 0,86312816 117 -86 2 200 114 249803 5719 3301800$ 3.557.321 2.709.720,00$ (847.601)

222 0,09644465 13 101 0 0 101 221316 0 0$ 221.316 301.080,00$ 79.764

223 0,05055794 7 94 0 0 94 205978 0 0$ 205.978 162.120,00$ (43.858)

224 0,54915266 74 20 0 0 20 43825 0 0$ 43.825 1.713.840,00$ 1.670.015

225 0,83624671 113 -93 2 200 107 234464 5719 3301800$ 3.541.983 2.617.080,00$ (924.903)

226 0,62886361 85 22 0 0 22 48208 0 0$ 48.208 1.968.600,00$ 1.920.393

227 0,58050688 78 -56 1 100 44 96415 2859 1650900$ 1.750.174 1.806.480,00$ 56.306

228 0,97282858 131 -87 2 200 113 247611 5719 3301800$ 3.555.130 3.033.960,00$ (521.170)

229 0,48325262 65 48 0 0 48 105180 0 0$ 105.180 1.505.400,00$ 1.400.220

230 0,3591593 48 0 1 100 100 219125 2859 1650900$ 1.872.884 1.111.680,00$ (761.204)

231 0,85372427 115 -15 1 100 85 186256 2859 1650900$ 1.840.016 2.663.400,00$ 823.384

232 0,68400544 92 -7 1 100 93 203786 2859 1650900$ 1.857.546 2.130.720,00$ 273.174

233 0,98481533 133 -40 1 100 60 131475 2859 1650900$ 1.785.234 3.080.280,00$ 1.295.046

234 0,75675379 102 -42 1 100 58 127093 2859 1650900$ 1.780.852 2.362.320,00$ 581.468

235 0,22995134 31 27 0 0 27 59164 0 0$ 59.164 717.960,00$ 658.796

236 0,28679842 39 -12 1 100 88 192830 2859 1650900$ 1.846.589 903.240,00$ (943.349)

237 0,38418741 52 36 0 0 36 78885 0 0$ 78.885 1.204.320,00$ 1.125.435

238 0,94142464 127 -91 2 200 109 238846 5719 3301800$ 3.546.365 2.941.320,00$ (605.045)

239 0,5131895 69 40 0 0 40 87650 0 0$ 87.650 1.598.040,00$ 1.510.390

240 0,34150828 46 -6 1 100 94 205978 2859 1650900$ 1.859.737 1.065.360,00$ (794.377)

241 0,33514082 45 49 0 0 49 107371 0 0$ 107.371 1.042.200,00$ 934.829

242 0,79409576 107 -58 1 100 42 92033 2859 1650900$ 1.745.792 2.478.120,00$ 732.328

243 0,11841397 16 26 0 0 26 56973 0 0$ 56.973 370.560,00$ 313.588

244 0,64357224 87 -61 1 100 39 85459 2859 1650900$ 1.739.218 2.014.920,00$ 275.702

245 0,3540963 48 -9 1 100 91 199404 2859 1650900$ 1.853.163 1.111.680,00$ (741.483)

246 0,49298101 67 24 0 0 24 52590 0 0$ 52.590 1.551.720,00$ 1.499.130

247 0,81135596 110 -86 2 200 114 249803 5719 3301800$ 3.557.321 2.547.600,00$ (1.009.721)

248 0,25157355 34 80 0 0 80 175300 0 0$ 175.300 787.440,00$ 612.140

249 0,64454363 87 -7 1 100 93 203786 2859 1650900$ 1.857.546 2.014.920,00$ 157.374

250 0,58621791 79 14 1 100 114 249803 2859 1650900$ 1.903.562 1.829.640,00$ (73.922)

251 0,80865469 109 5 1 100 105 230081 2859 1650900$ 1.883.841 2.524.440,00$ 640.599

252 0,02404107 3 102 0 0 102 223508 0 0$ 223.508 69.480,00$ (154.028)

253 0,93923958 127 -25 1 100 75 164344 2859 1650900$ 1.818.103 2.941.320,00$ 1.123.217

254 0,53666293 72 3 1 100 103 225699 2859 1650900$ 1.879.458 1.667.520,00$ (211.938)

255 0,18575614 25 78 0 0 78 170918 0 0$ 170.918 579.000,00$ 408.083

256 0,6484771 88 -10 1 100 90 197213 2859 1650900$ 1.850.972 2.038.080,00$ 187.108

257 0,31619045 43 47 0 0 47 102989 0 0$ 102.989 995.880,00$ 892.891

258 0,89266339 121 -74 1 100 26 56973 2859 1650900$ 1.710.732 2.802.360,00$ 1.091.628

259 0,0584202 8 18 0 0 18 39443 0 0$ 39.443 185.280,00$ 145.838

260 0,3065794 41 -23 1 100 77 168726 2859 1650900$ 1.822.486 949.560,00$ (872.926)

261 0,83629675 113 -36 1 100 64 140240 2859 1650900$ 1.793.999 2.617.080,00$ 823.081

262 0,15527185 21 43 0 0 43 94224 0 0$ 94.224 486.360,00$ 392.136

(4)

264 0,00608096 1 36 0 0 36 78885 0 0$ 78.885 23.160,00$ (55.725)

265 0,71090966 96 -60 1 100 40 87650 2859 1650900$ 1.741.409 2.223.360,00$ 481.951

266 0,40438989 55 -15 1 100 85 186256 2859 1650900$ 1.840.016 1.273.800,00$ (566.216)

267 0,58490818 79 6 1 100 106 232273 2859 1650900$ 1.886.032 1.829.640,00$ (56.392)

268 0,19474825 26 80 0 0 80 175300 0 0$ 175.300 602.160,00$ 426.860

269 0,03585668 5 75 0 0 75 164344 0 0$ 164.344 115.800,00$ (48.544)

270 0,00447903 1 74 0 0 74 162153 0 0$ 162.153 23.160,00$ (138.993)

271 0,19459958 26 48 0 0 48 105180 0 0$ 105.180 602.160,00$ 496.980

272 0,87674385 118 -70 1 100 30 65738 2859 1650900$ 1.719.497 2.732.880,00$ 1.013.383

273 0,48868008 66 -36 1 100 64 140240 2859 1650900$ 1.793.999 1.528.560,00$ (265.439)

274 0,27802554 38 26 0 0 26 56973 0 0$ 56.973 880.080,00$ 823.108

275 0,59780655 81 -55 1 100 45 98606 2859 1650900$ 1.752.366 1.875.960,00$ 123.594

276 0,8419218 114 -69 1 100 31 67929 2859 1650900$ 1.721.688 2.640.240,00$ 918.552

277 0,43658269 59 -28 1 100 72 157770 2859 1650900$ 1.811.529 1.366.440,00$ (445.089)

278 0,27116238 37 35 0 0 35 76694 0 0$ 76.694 856.920,00$ 780.226

279 0,04427038 6 29 0 0 29 63546 0 0$ 63.546 138.960,00$ 75.414

280 0,19640345 27 2 1 100 102 223508 2859 1650900$ 1.877.267 625.320,00$ (1.251.947)

281 0,04590473 6 96 0 0 96 210360 0 0$ 210.360 138.960,00$ (71.400)

282 0,86042764 116 -20 1 100 80 175300 2859 1650900$ 1.829.059 2.686.560,00$ 857.501

283 0,48994445 66 14 1 100 114 249803 2859 1650900$ 1.903.562 1.528.560,00$ (375.002)

284 0,47192953 64 50 0 0 50 109563 0 0$ 109.563 1.482.240,00$ 1.372.678

285 0,46861705 63 -13 1 100 87 190639 2859 1650900$ 1.844.398 1.459.080,00$ (385.318)

286 0,49473118 67 20 0 0 20 43825 0 0$ 43.825 1.551.720,00$ 1.507.895

287 0,04635482 6 14 1 100 114 249803 2859 1650900$ 1.903.562 138.960,00$ (1.764.602)

288 0,20035107 27 87 0 0 87 190639 0 0$ 190.639 625.320,00$ 434.681

289 0,00459325 1 86 0 0 86 188448 0 0$ 188.448 23.160,00$ (165.288)

290 0,74477709 101 -15 1 100 85 186256 2859 1650900$ 1.840.016 2.339.160,00$ 499.144

291 0,99083223 134 -49 1 100 51 111754 2859 1650900$ 1.765.513 3.103.440,00$ 1.337.927

292 0,21131913 29 22 0 0 22 48208 0 0$ 48.208 671.640,00$ 623.433

293 0,65288994 88 -66 1 100 34 74503 2859 1650900$ 1.728.262 2.038.080,00$ 309.818

294 0,58207175 79 -45 1 100 55 120519 2859 1650900$ 1.774.278 1.829.640,00$ 55.362

295 0,65178043 88 -33 1 100 67 146814 2859 1650900$ 1.800.573 2.038.080,00$ 237.507

296 0,82740116 112 -45 1 100 55 120519 2859 1650900$ 1.774.278 2.593.920,00$ 819.642

297 0,08425889 11 44 0 0 44 96415 0 0$ 96.415 254.760,00$ 158.345

298 0,92235329 125 -81 1 100 19 41634 2859 1650900$ 1.695.393 2.895.000,00$ 1.199.607

299 0,07087985 10 9 1 100 109 238846 2859 1650900$ 1.892.606 231.600,00$ (1.661.006)

300 0,70193731 95 14 1 100 114 249803 2859 1650900$ 1.903.562 2.200.200,00$ 296.638

301 0,5990151 81 33 0 0 33 72311 0 0$ 72.311 1.875.960,00$ 1.803.649

302 0,39600083 53 -20 1 100 80 175300 2859 1650900$ 1.829.059 1.227.480,00$ (601.579)

303 0,88693152 120 -40 1 100 60 131475 2859 1650900$ 1.785.234 2.779.200,00$ 993.966

304 0,26031107 35 25 0 0 25 54781 0 0$ 54.781 810.600,00$ 755.819

305 0,81806493 110 -85 1 100 15 32869 2859 1650900$ 1.686.628 2.547.600,00$ 860.972

306 0,66497306 90 -75 1 100 25 54781 2859 1650900$ 1.708.541 2.084.400,00$ 375.859

307 0,38853909 52 -27 1 100 73 159961 2859 1650900$ 1.813.721 1.204.320,00$ (609.401)

308 0,69700745 94 -21 1 100 79 173109 2859 1650900$ 1.826.868 2.177.040,00$ 350.172

309 0,88906816 120 -41 1 100 59 129284 2859 1650900$ 1.783.043 2.779.200,00$ 996.157

310 0,89891684 121 -62 1 100 38 83268 2859 1650900$ 1.737.027 2.802.360,00$ 1.065.333

311 0,09883384 13 25 0 0 25 54781 0 0$ 54.781 301.080,00$ 246.299

312 0,07546458 10 15 0 0 15 32869 0 0$ 32.869 231.600,00$ 198.731

313 0,70634957 95 -80 1 100 20 43825 2859 1650900$ 1.697.584 2.200.200,00$ 502.616

314 0,2712151 37 -17 1 100 83 181874 2859 1650900$ 1.835.633 856.920,00$ (978.713)

315 0,27847441 38 45 0 0 45 98606 0 0$ 98.606 880.080,00$ 781.474

316 0,41174928 56 -11 1 100 89 195021 2859 1650900$ 1.848.781 1.296.960,00$ (551.821)

317 0,19892532 27 62 0 0 62 135858 0 0$ 135.858 625.320,00$ 489.463

318 0,63371517 86 -24 1 100 76 166535 2859 1650900$ 1.820.294 1.991.760,00$ 171.466

319 0,72243785 98 -22 1 100 78 170918 2859 1650900$ 1.824.677 2.269.680,00$ 445.003

320 0,64983895 88 -10 1 100 90 197213 2859 1650900$ 1.850.972 2.038.080,00$ 187.108

321 0,53675362 72 18 0 0 18 39443 0 0$ 39.443 1.667.520,00$ 1.628.078

322 0,52217554 70 -52 1 100 48 105180 2859 1650900$ 1.758.939 1.621.200,00$ (137.739)

323 0,7102809 96 -48 1 100 52 113945 2859 1650900$ 1.767.704 2.223.360,00$ 455.656

324 0,36631664 49 3 1 100 103 225699 2859 1650900$ 1.879.458 1.134.840,00$ (744.618)

325 0,68082115 92 11 1 100 111 243229 2859 1650900$ 1.896.988 2.130.720,00$ 233.732

326 0,45824765 62 49 0 0 49 107371 0 0$ 107.371 1.435.920,00$ 1.328.549

327 0,82978999 112 -63 1 100 37 81076 2859 1650900$ 1.734.836 2.593.920,00$ 859.084

328 0,83631365 113 -76 1 100 24 52590 2859 1650900$ 1.706.349 2.617.080,00$ 910.731

329 0,42860693 58 -34 1 100 66 144623 2859 1650900$ 1.798.382 1.343.280,00$ (455.102)

330 0,41349031 56 10 1 100 110 241038 2859 1650900$ 1.894.797 1.296.960,00$ (597.837)

331 0,15715424 21 89 0 0 89 195021 0 0$ 195.021 486.360,00$ 291.339

332 0,2163856 29 60 0 0 60 131475 0 0$ 131.475 671.640,00$ 540.165

333 0,66127102 89 -29 1 100 71 155579 2859 1650900$ 1.809.338 2.061.240,00$ 251.902

334 0,2254933 30 41 0 0 41 89841 0 0$ 89.841 694.800,00$ 604.959

335 0,66212841 89 -48 1 100 52 113945 2859 1650900$ 1.767.704 2.061.240,00$ 293.536

336 0,97128652 131 -79 1 100 21 46016 2859 1650900$ 1.699.776 3.033.960,00$ 1.334.184

337 0,74780717 101 -80 1 100 20 43825 2859 1650900$ 1.697.584 2.339.160,00$ 641.576

338 0,11641924 16 4 1 100 104 227890 2859 1650900$ 1.881.649 370.560,00$ (1.511.089)

339 0,35227836 48 56 0 0 56 122710 0 0$ 122.710 1.111.680,00$ 988.970

340 0,97538681 132 -76 1 100 24 52590 2859 1650900$ 1.706.349 3.057.120,00$ 1.350.771

341 0,133018 18 6 1 100 106 232273 2859 1650900$ 1.886.032 416.880,00$ (1.469.152)

342 0,78626656 106 0 1 100 100 219125 2859 1650900$ 1.872.884 2.454.960,00$ 582.076

343 0,69249598 93 7 1 100 107 234464 2859 1650900$ 1.888.223 2.153.880,00$ 265.657

344 0,19869703 27 80 0 0 80 175300 0 0$ 175.300 625.320,00$ 450.020

345 0,41856763 57 23 0 0 23 50399 0 0$ 50.399 1.320.120,00$ 1.269.721

346 0,09584282 13 10 1 100 110 241038 2859 1650900$ 1.894.797 301.080,00$ (1.593.717)

347 0,4913217 66 44 0 0 44 96415 0 0$ 96.415 1.528.560,00$ 1.432.145

348 0,143899 19 25 0 0 25 54781 0 0$ 54.781 440.040,00$ 385.259

349 0,47457577 64 -39 1 100 61 133666 2859 1650900$ 1.787.426 1.482.240,00$ (305.186)

350 0,95471807 129 -68 1 100 32 70120 2859 1650900$ 1.723.879 2.987.640,00$ 1.263.761

351 0,7917545 107 -75 1 100 25 54781 2859 1650900$ 1.708.541 2.478.120,00$ 769.579

352 0,63183358 85 -60 1 100 40 87650 2859 1650900$ 1.741.409 1.968.600,00$ 227.191

353 0,8385038 113 -73 1 100 27 59164 2859 1650900$ 1.712.923 2.617.080,00$ 904.157

354 0,66816362 90 -63 1 100 37 81076 2859 1650900$ 1.734.836 2.084.400,00$ 349.564

(5)

356 0,36925455 50 -17 1 100 83 181874 2859 1650900$ 1.835.633 1.158.000,00$ (677.633)

357 0,28449318 38 45 0 0 45 98606 0 0$ 98.606 880.080,00$ 781.474

358 0,99876395 135 -90 2 200 110 241038 5719 3301800$ 3.548.556 3.126.600,00$ (421.956)

359 0,02784825 4 106 0 0 106 232273 0 0$ 232.273 92.640,00$ (139.633)

360 0,12579197 17 89 0 0 89 195021 0 0$ 195.021 393.720,00$ 198.699

361 0,17280889 23 66 0 0 66 144623 0 0$ 144.623 532.680,00$ 388.058

362 0,93403386 126 -60 1 100 40 87650 2859 1650900$ 1.741.409 2.918.160,00$ 1.176.751

363 0,10375086 14 26 0 0 26 56973 0 0$ 56.973 324.240,00$ 267.268

364 0,09326838 13 13 1 100 113 247611 2859 1650900$ 1.901.371 301.080,00$ (1.600.291)

365 0,256902 35 78 0 0 78 170918 0 0$ 170.918 810.600,00$ 639.683

366 0,4714388 64 14 1 100 114 249803 2859 1650900$ 1.903.562 1.482.240,00$ (421.322)

367 0,26560303 36 78 0 0 78 170918 0 0$ 170.918 833.760,00$ 662.843

368 0,03865578 5 73 0 0 73 159961 0 0$ 159.961 115.800,00$ (44.161)

369 0,97528354 132 -59 1 100 41 89841 2859 1650900$ 1.743.601 3.057.120,00$ 1.313.519

370 0,77152078 104 -63 1 100 37 81076 2859 1650900$ 1.734.836 2.408.640,00$ 673.804

371 0,67565365 91 -54 1 100 46 100798 2859 1650900$ 1.754.557 2.107.560,00$ 353.003

372 0,16264798 22 24 0 0 24 52590 0 0$ 52.590 509.520,00$ 456.930

373 0,66433149 90 -66 1 100 34 74503 2859 1650900$ 1.728.262 2.084.400,00$ 356.138

374 0,98475179 133 -99 2 200 101 221316 5719 3301800$ 3.528.835 3.080.280,00$ (448.555)

375 0,16741516 23 78 0 0 78 170918 0 0$ 170.918 532.680,00$ 361.763

376 0,70068632 95 -17 1 100 83 181874 2859 1650900$ 1.835.633 2.200.200,00$ 364.567

377 0,95130648 128 -45 1 100 55 120519 2859 1650900$ 1.774.278 2.964.480,00$ 1.190.202

378 0,24670862 33 22 0 0 22 48208 0 0$ 48.208 764.280,00$ 716.073

379 0,21921392 30 -8 1 100 92 201595 2859 1650900$ 1.855.354 694.800,00$ (1.160.554)

380 0,39041146 53 39 0 0 39 85459 0 0$ 85.459 1.227.480,00$ 1.142.021

381 0,00993554 1 38 0 0 38 83268 0 0$ 83.268 23.160,00$ (60.108)

382 0,39538453 53 -15 1 100 85 186256 2859 1650900$ 1.840.016 1.227.480,00$ (612.536)

383 0,7079486 96 -11 1 100 89 195021 2859 1650900$ 1.848.781 2.223.360,00$ 374.579

384 0,01615464 2 87 0 0 87 190639 0 0$ 190.639 46.320,00$ (144.319)

385 0,4425513 60 27 0 0 27 59164 0 0$ 59.164 1.389.600,00$ 1.330.436

386 0,46699331 63 -36 1 100 64 140240 2859 1650900$ 1.793.999 1.459.080,00$ (334.919)

387 0,11861498 16 48 0 0 48 105180 0 0$ 105.180 370.560,00$ 265.380

388 0,94547938 128 -80 1 100 20 43825 2859 1650900$ 1.697.584 2.964.480,00$ 1.266.896

389 0,47534266 64 -44 1 100 56 122710 2859 1650900$ 1.776.469 1.482.240,00$ (294.229)

390 0,78719767 106 -50 1 100 50 109563 2859 1650900$ 1.763.322 2.454.960,00$ 691.638

391 0,20527505 28 22 0 0 22 48208 0 0$ 48.208 648.480,00$ 600.273

392 0,77486278 105 -83 1 100 17 37251 2859 1650900$ 1.691.011 2.431.800,00$ 740.789

393 0,52233623 71 -54 1 100 46 100798 2859 1650900$ 1.754.557 1.644.360,00$ (110.197)

394 0,42853368 58 -12 1 100 88 192830 2859 1650900$ 1.846.589 1.343.280,00$ (503.309)

395 0,93296724 126 -38 1 100 62 135858 2859 1650900$ 1.789.617 2.918.160,00$ 1.128.543

396 0,76585154 103 -41 1 100 59 129284 2859 1650900$ 1.783.043 2.385.480,00$ 602.437

397 0,99035744 134 -75 1 100 25 54781 2859 1650900$ 1.708.541 3.103.440,00$ 1.394.899

398 0,08797816 12 13 1 100 113 247611 2859 1650900$ 1.901.371 277.920,00$ (1.623.451)

399 0,51066724 69 44 0 0 44 96415 0 0$ 96.415 1.598.040,00$ 1.501.625

400 0,39555901 53 -9 1 100 91 199404 2859 1650900$ 1.853.163 1.227.480,00$ (625.683)

401 0,49778722 67 24 0 0 24 52590 0 0$ 52.590 1.551.720,00$ 1.499.130

402 0,79253165 107 -83 1 100 17 37251 2859 1650900$ 1.691.011 2.478.120,00$ 787.109

403 0,2475517 33 -16 1 100 84 184065 2859 1650900$ 1.837.824 764.280,00$ (1.073.544)

404 0,21883563 30 54 0 0 54 118328 0 0$ 118.328 694.800,00$ 576.473

405 0,56390609 76 -22 1 100 78 170918 2859 1650900$ 1.824.677 1.760.160,00$ (64.517)

406 0,37482313 51 27 0 0 27 59164 0 0$ 59.164 1.181.160,00$ 1.121.996

407 0,5372468 73 -46 1 100 54 118328 2859 1650900$ 1.772.087 1.690.680,00$ (81.407)

408 0,58242477 79 -25 1 100 75 164344 2859 1650900$ 1.818.103 1.829.640,00$ 11.537

409 0,81858295 111 -36 1 100 64 140240 2859 1650900$ 1.793.999 2.570.760,00$ 776.761

410 0,11202358 15 49 0 0 49 107371 0 0$ 107.371 347.400,00$ 240.029

411 0,9729478 131 -82 1 100 18 39443 2859 1650900$ 1.693.202 3.033.960,00$ 1.340.758

412 0,53546058 72 -54 1 100 46 100798 2859 1650900$ 1.754.557 1.667.520,00$ (87.037)

413 0,35418817 48 -2 1 100 98 214743 2859 1650900$ 1.868.502 1.111.680,00$ (756.822)

414 0,44900201 61 37 0 0 37 81076 0 0$ 81.076 1.412.760,00$ 1.331.684

415 0,16751196 23 14 1 100 114 249803 2859 1650900$ 1.903.562 532.680,00$ (1.370.882)

416 0,70542394 95 19 0 0 19 41634 0 0$ 41.634 2.200.200,00$ 2.158.566

417 0,45770915 62 -43 1 100 57 124901 2859 1650900$ 1.778.661 1.435.920,00$ (342.741)

418 0,36804249 50 7 1 100 107 234464 2859 1650900$ 1.888.223 1.158.000,00$ (730.223)

419 0,9393876 127 -20 1 100 80 175300 2859 1650900$ 1.829.059 2.941.320,00$ 1.112.261

420 0,5441379 73 7 1 100 107 234464 2859 1650900$ 1.888.223 1.690.680,00$ (197.543)

421 0,70297971 95 12 1 100 112 245420 2859 1650900$ 1.899.179 2.200.200,00$ 301.021

422 0,99457348 134 -22 1 100 78 170918 2859 1650900$ 1.824.677 3.103.440,00$ 1.278.763

423 0,56202766 76 2 1 100 102 223508 2859 1650900$ 1.877.267 1.760.160,00$ (117.107)

424 0,55207954 75 27 0 0 27 59164 0 0$ 59.164 1.737.000,00$ 1.677.836

425 0,07888383 11 16 0 0 16 35060 0 0$ 35.060 254.760,00$ 219.700

426 0,03329228 4 12 1 100 112 245420 2859 1650900$ 1.899.179 92.640,00$ (1.806.539)

427 0,55384724 75 37 0 0 37 81076 0 0$ 81.076 1.737.000,00$ 1.655.924

428 0,13254684 18 19 0 0 19 41634 0 0$ 41.634 416.880,00$ 375.246

429 0,61362681 83 -64 1 100 36 78885 2859 1650900$ 1.732.644 1.922.280,00$ 189.636

430 0,86099758 116 -80 1 100 20 43825 2859 1650900$ 1.697.584 2.686.560,00$ 988.976

431 0,07964505 11 9 1 100 109 238846 2859 1650900$ 1.892.606 254.760,00$ (1.637.846)

432 0,55024154 74 35 0 0 35 76694 0 0$ 76.694 1.713.840,00$ 1.637.146

433 0,87287483 118 -83 1 100 17 37251 2859 1650900$ 1.691.011 2.732.880,00$ 1.041.869

434 0,96778708 131 -114 2 200 86 188448 5719 3301800$ 3.495.966 3.033.960,00$ (462.006)

435 0,20427612 28 58 0 0 58 127093 0 0$ 127.093 648.480,00$ 521.388

436 0,84650595 114 -56 1 100 44 96415 2859 1650900$ 1.750.174 2.640.240,00$ 890.066

437 0,2459946 33 11 1 100 111 243229 2859 1650900$ 1.896.988 764.280,00$ (1.132.708)

438 0,72434038 98 13 1 100 113 247611 2859 1650900$ 1.901.371 2.269.680,00$ 368.309

439 0,53749229 73 40 0 0 40 87650 0 0$ 87.650 1.690.680,00$ 1.603.030

440 0,43121153 58 -18 1 100 82 179683 2859 1650900$ 1.833.442 1.343.280,00$ (490.162)

441 0,10533122 14 68 0 0 68 149005 0 0$ 149.005 324.240,00$ 175.235

442 0,2813421 38 30 0 0 30 65738 0 0$ 65.738 880.080,00$ 814.343

443 0,19629135 26 4 1 100 104 227890 2859 1650900$ 1.881.649 602.160,00$ (1.279.489)

444 0,36058911 49 55 0 0 55 120519 0 0$ 120.519 1.134.840,00$ 1.014.321

445 0,99791817 135 -80 1 100 20 43825 2859 1650900$ 1.697.584 3.126.600,00$ 1.429.016

446 0,325377 44 -24 1 100 76 166535 2859 1650900$ 1.820.294 1.019.040,00$ (801.254)

(6)

448 0,5984607 81 -64 1 100 36 78885 2859 1650900$ 1.732.644 1.875.960,00$ 143.316

449 0,89171161 120 -84 1 100 16 35060 2859 1650900$ 1.688.819 2.779.200,00$ 1.090.381

450 0,32209759 43 -27 1 100 73 159961 2859 1650900$ 1.813.721 995.880,00$ (817.841)

451 0,83617073 113 -40 1 100 60 131475 2859 1650900$ 1.785.234 2.617.080,00$ 831.846

452 0,73489112 99 -39 1 100 61 133666 2859 1650900$ 1.787.426 2.292.840,00$ 505.414

453 0,05132336 7 54 0 0 54 118328 0 0$ 118.328 162.120,00$ 43.793

454 0,03085373 4 50 0 0 50 109563 0 0$ 109.563 92.640,00$ (16.923)

455 0,15970008 22 28 0 0 28 61355 0 0$ 61.355 509.520,00$ 448.165

456 0,33964834 46 -18 1 100 82 179683 2859 1650900$ 1.833.442 1.065.360,00$ (768.082)

457 0,51951708 70 12 1 100 112 245420 2859 1650900$ 1.899.179 1.621.200,00$ (277.979)

458 0,25827581 35 77 0 0 77 168726 0 0$ 168.726 810.600,00$ 641.874

459 0,07225973 10 67 0 0 67 146814 0 0$ 146.814 231.600,00$ 84.786

460 0,08525761 12 55 0 0 55 120519 0 0$ 120.519 277.920,00$ 157.401

461 0,15065004 20 35 0 0 35 76694 0 0$ 76.694 463.200,00$ 386.506

462 0,68940288 93 -58 1 100 42 92033 2859 1650900$ 1.745.792 2.153.880,00$ 408.088

463 0,41222148 56 -14 1 100 86 188448 2859 1650900$ 1.842.207 1.296.960,00$ (545.247)

464 0,89699706 121 -35 1 100 65 142431 2859 1650900$ 1.796.191 2.802.360,00$ 1.006.169

465 0,43854225 59 6 1 100 106 232273 2859 1650900$ 1.886.032 1.366.440,00$ (519.592)

466 0,70393173 95 11 1 100 111 243229 2859 1650900$ 1.896.988 2.200.200,00$ 303.212

467 0,8262397 112 -1 1 100 99 216934 2859 1650900$ 1.870.693 2.593.920,00$ 723.227

468 0,278453 38 61 0 0 61 133666 0 0$ 133.666 880.080,00$ 746.414

469 0,99580629 134 -73 1 100 27 59164 2859 1650900$ 1.712.923 3.103.440,00$ 1.390.517

470 0,21592552 29 -2 1 100 98 214743 2859 1650900$ 1.868.502 671.640,00$ (1.196.862)

471 0,26691477 36 62 0 0 62 135858 0 0$ 135.858 833.760,00$ 697.903

472 0,43611336 59 3 1 100 103 225699 2859 1650900$ 1.879.458 1.366.440,00$ (513.018)

473 0,527342 71 32 0 0 32 70120 0 0$ 70.120 1.644.360,00$ 1.574.240

474 0,90234569 122 -90 2 200 110 241038 5719 3301800$ 3.548.556 2.825.520,00$ (723.036)

475 0,38945352 53 57 0 0 57 124901 0 0$ 124.901 1.227.480,00$ 1.102.579

476 0,23005381 31 26 0 0 26 56973 0 0$ 56.973 717.960,00$ 660.988

477 0,95565462 129 -103 2 200 97 212551 5719 3301800$ 3.520.070 2.987.640,00$ (532.430)

478 0,64946657 88 9 1 100 109 238846 2859 1650900$ 1.892.606 2.038.080,00$ 145.474

479 0,5781825 78 31 0 0 31 67929 0 0$ 67.929 1.806.480,00$ 1.738.551

480 0,64314744 87 -56 1 100 44 96415 2859 1650900$ 1.750.174 2.014.920,00$ 264.746

481 0,37153875 50 -6 1 100 94 205978 2859 1650900$ 1.859.737 1.158.000,00$ (701.737)

482 0,76347871 103 -9 1 100 91 199404 2859 1650900$ 1.853.163 2.385.480,00$ 532.317

483 0,84833286 115 -24 1 100 76 166535 2859 1650900$ 1.820.294 2.663.400,00$ 843.106

484 0,29024798 39 37 0 0 37 81076 0 0$ 81.076 903.240,00$ 822.164

485 0,10557646 14 23 0 0 23 50399 0 0$ 50.399 324.240,00$ 273.841

486 0,9125504 123 -100 2 200 100 219125 5719 3301800$ 3.526.644 2.848.680,00$ (677.964)

487 0,2274563 31 69 0 0 69 151196 0 0$ 151.196 717.960,00$ 566.764

488 0,87852029 119 -50 1 100 50 109563 2859 1650900$ 1.763.322 2.756.040,00$ 992.718

489 0,38074329 51 -1 1 100 99 216934 2859 1650900$ 1.870.693 1.181.160,00$ (689.533)

490 0,51440238 69 30 0 0 30 65738 0 0$ 65.738 1.598.040,00$ 1.532.303

491 0,00415842 1 29 0 0 29 63546 0 0$ 63.546 23.160,00$ (40.386)

492 0,56625119 76 -47 1 100 53 116136 2859 1650900$ 1.769.896 1.760.160,00$ (9.736)

493 0,14434999 19 34 0 0 34 74503 0 0$ 74.503 440.040,00$ 365.538

494 0,44524016 60 -26 1 100 74 162153 2859 1650900$ 1.815.912 1.389.600,00$ (426.312)

495 0,59045722 80 -6 1 100 94 205978 2859 1650900$ 1.859.737 1.852.800,00$ (6.937)

496 0,92503267 125 -31 1 100 69 151196 2859 1650900$ 1.804.956 2.895.000,00$ 1.090.044

497 0,6969312 94 -25 1 100 75 164344 2859 1650900$ 1.818.103 2.177.040,00$ 358.937

498 0,49404198 67 8 1 100 108 236655 2859 1650900$ 1.890.414 1.551.720,00$ (338.694)

499 0,32767691 44 64 0 0 64 140240 0 0$ 140.240 1.019.040,00$ 878.800

500 0,83979695 113 -49 1 100 51 111754 2859 1650900$ 1.765.513 2.617.080,00$ 851.567

501 0,74811209 101 -50 1 100 50 109563 2859 1650900$ 1.763.322 2.339.160,00$ 575.838

502 0,71830134 97 -47 1 100 53 116136 2859 1650900$ 1.769.896 2.246.520,00$ 476.624

503 0,90147839 122 -69 1 100 31 67929 2859 1650900$ 1.721.688 2.825.520,00$ 1.103.832

504 0,58217362 79 -48 1 100 52 113945 2859 1650900$ 1.767.704 1.829.640,00$ 61.936

505 0,55643468 75 -23 1 100 77 168726 2859 1650900$ 1.822.486 1.737.000,00$ (85.486)

506 0,80840085 109 -32 1 100 68 149005 2859 1650900$ 1.802.764 2.524.440,00$ 721.676

507 0,02801739 4 64 0 0 64 140240 0 0$ 140.240 92.640,00$ (47.600)

508 0,55919345 75 -11 1 100 89 195021 2859 1650900$ 1.848.781 1.737.000,00$ (111.781)

509 0,83820623 113 -24 1 100 76 166535 2859 1650900$ 1.820.294 2.617.080,00$ 796.786

510 0,01134592 2 74 0 0 74 162153 0 0$ 162.153 46.320,00$ (115.833)

511 0,69382791 94 -20 1 100 80 175300 2859 1650900$ 1.829.059 2.177.040,00$ 347.981

512 0,72712821 98 -18 1 100 82 179683 2859 1650900$ 1.833.442 2.269.680,00$ 436.238

513 0,97247093 131 -49 1 100 51 111754 2859 1650900$ 1.765.513 3.033.960,00$ 1.268.447

514 0,36552915 49 2 1 100 102 223508 2859 1650900$ 1.877.267 1.134.840,00$ (742.427)

515 0,15227216 21 81 0 0 81 177491 0 0$ 177.491 486.360,00$ 308.869

516 0,65138942 88 -7 1 100 93 203786 2859 1650900$ 1.857.546 2.038.080,00$ 180.534

517 0,50996419 69 24 0 0 24 52590 0 0$ 52.590 1.598.040,00$ 1.545.450

518 0,75004347 101 -77 1 100 23 50399 2859 1650900$ 1.704.158 2.339.160,00$ 635.002

519 0,40345067 54 -31 1 100 69 151196 2859 1650900$ 1.804.956 1.250.640,00$ (554.316)

520 0,75472529 102 -33 1 100 67 146814 2859 1650900$ 1.800.573 2.362.320,00$ 561.747

(7)

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