• 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)

EV10100 salario+carga prestacional operación 1,5

Salario $ 700.000 DEMANDA

MINIMA 0

INVENTARIO DE

SEGURIDAD 112

INVENTARIO

INICIAL 300 Valor min operario 91

DEMANDA

MAXIMA 773 EOQ 200

COSTO DE MANTENIMIENTO SEMANAL

357 Cantidad de Min.Alist. X lote 50

UNIFORME Valor Total .Alist. X lote 4557

# # ALEATORIODEMANDA INVENTARIO DECISIÓN DE PRODUCCIÓN CANTIDAD A PRODUCIR INVENTARIO FINAL

COSTO DE ALMACENAMIENT O SEMANAL

COSTO DE

PREPARACIÓN COSTO TOTAL TOTAL COSTOSPRECIO VENTA UTILIDAD

salario+carga prestacional

planeación 1,5

1 0,58074858 449 -149 2 400 251 89482 9365 4754400$ 4.853.246 9.305.525,00$ 4.452.279 Salario $ 960.000

2 0,72378377 559 -308 3 600 292 104098 14047 7131600$ 7.249.745 11.585.275,00$ 4.335.530 Cantidad de Min.Alist. X lote 5

3 0,36157737 279 13 1 200 213 75935 4682 2377200$ 2.457.817 5.782.275,00$ 3.324.458 Tiempo de alistamiento en Min 125

4 0,32703013 253 -40 1 200 160 57040 4682 2377200$ 2.438.922 5.243.425,00$ 2.804.503 Total Costo de Alistamiento 4682

5 0,50239248 388 -228 2 400 172 61318 9365 4754400$ 4.825.083 8.041.300,00$ 3.216.217 MEDIA VARIANZA UTILIDAD COSTO DE ALMACENAMIENTO COSTO DE PREPARACION

6 0,35872676 277 -105 2 400 295 105168 9365 4754400$ 4.868.932 5.740.825,00$ 871.893 1 52 405,5576923 40143,781$ 182.857.874 $ 4.114.010 $ 491.641 7 0,97928183 757 -462 3 600 138 49197 14047 7131600$ 7.194.844 15.688.825,00$ 8.493.981 53 104 353,9807692 48560,176$ 158.674.607 $ 3.677.298 $ 430.771 8 0,24095757 186 -48 1 200 152 54188 4682 2377200$ 2.436.070 3.854.850,00$ 1.418.780 105 156 402,9038462 48531,932$ 180.179.283 $ 3.932.552 $ 491.641 9 0,84917452 656 -504 4 800 296 105524 18729 9508800$ 9.633.053 13.595.600,00$ 3.962.547 157 208 370,9615385 49630,704$ 167.211.963 $ 3.912.588 $ 449.500 10 0,8862343 685 -389 3 600 211 75222 14047 7131600$ 7.220.868 14.196.625,00$ 6.975.757 209 260 393,6153846 44147,575$ 174.932.872 $ 3.932.552 $ 482.276 11 0,7498488 580 -369 3 600 231 82352 14047 7131600$ 7.227.998 12.020.500,00$ 4.792.502 261 312 386,5192308 49503,666$ 174.325.114 $ 4.038.432 $ 468.229 12 0,2270162 175 56 1 200 256 91264 4682 2377200$ 2.473.146 3.626.875,00$ 1.153.729 313 364 322,5000000 45094,647$ 143.878.775 $ 3.601.363 $ 393.313 13 0,50176542 388 -132 2 400 268 95542 9365 4754400$ 4.859.307 8.041.300,00$ 3.181.993 365 416 415,2307692 52031,867$ 186.188.595 $ 4.062.318 $ 505.688 14 0,33990273 263 5 1 200 205 73083 4682 2377200$ 2.454.965 5.450.675,00$ 2.995.710 417 468 362,6730769 61233,362$ 163.151.985 $ 3.803.855 $ 440.135 15 0,4087008 316 -111 2 400 289 103029 9365 4754400$ 4.866.793 6.549.100,00$ 1.682.307 469 520 381,2692308 40092,083$ 171.285.787 $ 3.801.716 $ 463.547 16 0,8535061 660 -371 3 600 229 81639 14047 7131600$ 7.227.285 13.678.500,00$ 6.451.215 521 573 363,7826087 31917,774$ 142.938.739 $ 3.795.299 $ 393.313 17 0,32324177 250 -21 1 200 179 63814 4682 2377200$ 2.445.696 5.181.250,00$ 2.735.554 574 626 326,4615385 44199,312$ 145.299.227 $ 4.068.378 $ 397.995

18 0,40442865 313 -134 2 400 266 94829 9365 4754400$ 4.858.594 6.486.925,00$ 1.628.331

19 0,49763853 385 -119 2 400 281 100177 9365 4754400$ 4.863.941 7.979.125,00$ 3.115.184

20 0,05010446 39 242 0 0 242 86273 0 0$ 86.273 808.275,00$ 722.002

21 0,17504085 135 107 1 200 307 109446 4682 2377200$ 2.491.328 2.797.875,00$ 306.547

22 0,11060017 85 222 0 0 222 79143 0 0$ 79.143 1.761.625,00$ 1.682.482

23 0,40525021 313 -91 2 400 309 110159 9365 4754400$ 4.873.923 6.486.925,00$ 1.613.002

24 0,42314361 327 -18 1 200 182 64883 4682 2377200$ 2.446.765 6.777.075,00$ 4.330.310

25 0,72099849 557 -375 3 600 225 80213 14047 7131600$ 7.225.859 11.543.825,00$ 4.317.966

26 0,66175712 512 -287 2 400 113 40285 9365 4754400$ 4.804.049 10.611.200,00$ 5.807.151

27 0,72370261 559 -446 3 600 154 54901 14047 7131600$ 7.200.548 11.585.275,00$ 4.384.727

28 0,08055702 62 92 1 200 292 104098 4682 2377200$ 2.485.980 1.284.950,00$ (1.201.030)

29 0,56525969 437 -145 2 400 255 90908 9365 4754400$ 4.854.672 9.056.825,00$ 4.202.153

30 0,95935772 742 -487 3 600 113 40285 14047 7131600$ 7.185.931 15.377.950,00$ 8.192.019

31 0,0339325 26 87 1 200 287 102316 4682 2377200$ 2.484.198 538.850,00$ (1.945.348)

32 0,61292379 474 -187 2 400 213 75935 9365 4754400$ 4.839.699 9.823.650,00$ 4.983.951

33 0,62910164 486 -273 2 400 127 45276 9365 4754400$ 4.809.040 10.072.350,00$ 5.263.310

34 0,74489824 576 -449 3 600 151 53832 14047 7131600$ 7.199.478 11.937.600,00$ 4.738.122

35 0,22640341 175 -24 1 200 176 62744 4682 2377200$ 2.444.626 3.626.875,00$ 1.182.249

36 0,42697615 330 -154 2 400 246 87699 9365 4754400$ 4.851.464 6.839.250,00$ 1.987.786

37 0,79851491 617 -371 3 600 229 81639 14047 7131600$ 7.227.285 12.787.325,00$ 5.560.040

38 0,41175759 318 -89 2 400 311 110872 9365 4754400$ 4.874.636 6.590.550,00$ 1.715.914

39 0,37308052 288 23 1 200 223 79500 4682 2377200$ 2.461.382 5.968.800,00$ 3.507.418

40 0,85397793 660 -437 3 600 163 58110 14047 7131600$ 7.203.756 13.678.500,00$ 6.474.744

41 0,61585587 476 -313 3 600 287 102316 14047 7131600$ 7.247.962 9.865.100,00$ 2.617.138

42 0,67655753 523 -236 2 400 164 58466 9365 4754400$ 4.822.231 10.839.175,00$ 6.016.944

43 0,81173546 627 -463 3 600 137 48841 14047 7131600$ 7.194.487 12.994.575,00$ 5.800.088

44 0,21618618 167 -30 1 200 170 60605 4682 2377200$ 2.442.487 3.461.075,00$ 1.018.588

45 0,36411606 281 -111 2 400 289 103029 9365 4754400$ 4.866.793 5.823.725,00$ 956.932

46 0,82628592 639 -350 3 600 250 89125 14047 7131600$ 7.234.772 13.243.275,00$ 6.008.503

47 0,17322668 134 116 0 0 116 41354 0 0$ 41.354 2.777.150,00$ 2.735.796

48 0,42689918 330 -214 2 400 186 66309 9365 4754400$ 4.830.074 6.839.250,00$ 2.009.176

49 0,95770549 740 -554 4 800 246 87699 18729 9508800$ 9.615.228 15.336.500,00$ 5.721.272

50 0,73126946 565 -319 3 600 281 100177 14047 7131600$ 7.245.823 11.709.625,00$ 4.463.802

51 0,77881842 602 -321 3 600 279 99464 14047 7131600$ 7.245.110 12.476.450,00$ 5.231.340

52 0,6053215 468 -189 2 400 211 75222 9365 4754400$ 4.838.986 9.699.300,00$ 4.860.314

53 0,97918636 757 -546 4 800 254 90551 18729 9508800$ 9.618.080 15.688.825,00$ 6.070.745

54 0,37427245 289 -35 1 200 165 58823 4682 2377200$ 2.440.705 5.989.525,00$ 3.548.820

55 0,14501715 112 53 1 200 253 90195 4682 2377200$ 2.472.077 2.321.200,00$ (150.877)

56 0,18973527 147 106 1 200 306 109089 4682 2377200$ 2.490.971 3.046.575,00$ 555.604

57 0,72312316 559 -253 2 400 147 52406 9365 4754400$ 4.816.170 11.585.275,00$ 6.769.105

58 0,43663015 338 -191 2 400 209 74509 9365 4754400$ 4.838.273 7.005.050,00$ 2.166.777

59 0,70222597 543 -334 3 600 266 94829 14047 7131600$ 7.240.476 11.253.675,00$ 4.013.199

60 0,67081242 519 -253 2 400 147 52406 9365 4754400$ 4.816.170 10.756.275,00$ 5.940.105

61 0,76309427 590 -443 3 600 157 55971 14047 7131600$ 7.201.617 12.227.750,00$ 5.026.133

62 0,29611761 229 -72 1 200 128 45632 4682 2377200$ 2.427.514 4.746.025,00$ 2.318.511

63 0,37100262 287 -159 2 400 241 85917 9365 4754400$ 4.849.681 5.948.075,00$ 1.098.394

64 0,1712267 132 109 1 200 309 110159 4682 2377200$ 2.492.041 2.735.700,00$ 243.659

65 0,24283291 188 121 0 0 121 43137 0 0$ 43.137 3.896.300,00$ 3.853.164

66 0,23272631 180 -59 1 200 141 50267 4682 2377200$ 2.432.149 3.730.500,00$ 1.298.351

67 0,68377017 529 -388 3 600 212 75578 14047 7131600$ 7.221.225 10.963.525,00$ 3.742.300

68 0,88032693 680 -468 3 600 132 47058 14047 7131600$ 7.192.705 14.093.000,00$ 6.900.295

69 0,72423625 560 -428 3 600 172 61318 14047 7131600$ 7.206.965 11.606.000,00$ 4.399.035

70 0,02454255 19 153 0 0 153 54545 0 0$ 54.545 393.775,00$ 339.231

71 0,67377375 521 -368 3 600 232 82708 14047 7131600$ 7.228.355 10.797.725,00$ 3.569.370

72 0,18920492 146 86 1 200 286 101959 4682 2377200$ 2.483.841 3.025.850,00$ 542.009

73 0,10114903 78 208 0 0 208 74152 0 0$ 74.152 1.616.550,00$ 1.542.398

74 0,56102975 434 -226 2 400 174 62031 9365 4754400$ 4.825.796 8.994.650,00$ 4.168.854

75 0,02625073 20 154 0 0 154 54901 0 0$ 54.901 414.500,00$ 359.599

76 0,37113893 287 -133 2 400 267 95186 9365 4754400$ 4.858.950 5.948.075,00$ 1.089.125

77 0,78410957 606 -339 3 600 261 93047 14047 7131600$ 7.238.693 12.559.350,00$ 5.320.657

78 0,7545062 583 -322 3 600 278 99107 14047 7131600$ 7.244.754 12.082.675,00$ 4.837.921

SEGÚN CLASIFICACION ABC LA COMPAÑÍA DEBE ENFOCARSE EN EL PRODUCTO

(2)

79 0,64655777 500 -222 2 400 178 63457 9365 4754400$ 4.827.222 10.362.500,00$ 5.535.278

80 0,25028947 193 -15 1 200 185 65953 4682 2377200$ 2.447.835 3.999.925,00$ 1.552.090

81 0,72747386 562 -377 3 600 223 79500 14047 7131600$ 7.225.146 11.647.450,00$ 4.422.304

82 0,16792378 130 93 1 200 293 104455 4682 2377200$ 2.486.337 2.694.250,00$ 207.913

83 0,47789125 369 -76 1 200 124 44206 4682 2377200$ 2.426.088 7.647.525,00$ 5.221.437

84 0,43966077 340 -216 2 400 184 65596 9365 4754400$ 4.829.361 7.046.500,00$ 2.217.139

85 0,0320237 25 159 0 0 159 56684 0 0$ 56.684 518.125,00$ 461.442

86 0,22806675 176 -17 1 200 183 65240 4682 2377200$ 2.447.122 3.647.600,00$ 1.200.478

87 0,0595412 46 137 0 0 137 48841 0 0$ 48.841 953.350,00$ 904.510

88 0,67041884 518 -381 3 600 219 78074 14047 7131600$ 7.223.720 10.735.550,00$ 3.511.830

89 0,83320726 644 -425 3 600 175 62388 14047 7131600$ 7.208.034 13.346.900,00$ 6.138.866

90 0,50590952 391 -216 2 400 184 65596 9365 4754400$ 4.829.361 8.103.475,00$ 3.274.114

91 0,51729533 400 -216 2 400 184 65596 9365 4754400$ 4.829.361 8.290.000,00$ 3.460.639

92 0,90680668 701 -517 4 800 283 100890 18729 9508800$ 9.628.419 14.528.225,00$ 4.899.806

93 0,10268003 79 204 0 0 204 72726 0 0$ 72.726 1.637.275,00$ 1.564.549

94 0,84460217 653 -449 3 600 151 53832 14047 7131600$ 7.199.478 13.533.425,00$ 6.333.947

95 0,45449288 351 -200 2 400 200 71300 9365 4754400$ 4.835.065 7.274.475,00$ 2.439.410

96 0,51188966 396 -196 2 400 204 72726 9365 4754400$ 4.836.491 8.207.100,00$ 3.370.609

97 0,2866503 222 -18 1 200 182 64883 4682 2377200$ 2.446.765 4.600.950,00$ 2.154.185

98 0,69984485 541 -359 3 600 241 85917 14047 7131600$ 7.231.563 11.212.225,00$ 3.980.662

99 0,94243598 729 -488 3 600 112 39928 14047 7131600$ 7.185.575 15.108.525,00$ 7.922.950

100 0,25374823 196 -84 1 200 116 41354 4682 2377200$ 2.423.236 4.062.100,00$ 1.638.864

101 0,31608968 244 -128 2 400 272 96968 9365 4754400$ 4.860.733 5.056.900,00$ 196.167

102 0,12808998 99 173 0 0 173 61675 0 0$ 61.675 2.051.775,00$ 1.990.101

103 0,00076943 1 172 0 0 172 61318 0 0$ 61.318 20.725,00$ (40.593)

104 0,73513351 568 -396 3 600 204 72726 14047 7131600$ 7.218.373 11.771.800,00$ 4.553.427

105 0,28125022 217 -13 1 200 187 66666 4682 2377200$ 2.448.548 4.497.325,00$ 2.048.777

106 0,76447525 591 -404 3 600 196 69874 14047 7131600$ 7.215.521 12.248.475,00$ 5.032.954

107 0,81822481 632 -436 3 600 164 58466 14047 7131600$ 7.204.113 13.098.200,00$ 5.894.087

108 0,52074478 403 -239 2 400 161 57397 9365 4754400$ 4.821.161 8.352.175,00$ 3.531.014

109 0,9048479 699 -538 4 800 262 93403 18729 9508800$ 9.620.932 14.486.775,00$ 4.865.843

110 0,63103251 488 -226 2 400 174 62031 9365 4754400$ 4.825.796 10.113.800,00$ 5.288.004

111 0,60488401 468 -294 3 600 306 109089 14047 7131600$ 7.254.736 9.699.300,00$ 2.444.564

112 0,1475132 114 192 0 0 192 68448 0 0$ 68.448 2.362.650,00$ 2.294.202

113 0,883113 683 -491 4 800 309 110159 18729 9508800$ 9.637.688 14.155.175,00$ 4.517.487

114 0,60207286 465 -156 2 400 244 86986 9365 4754400$ 4.850.751 9.637.125,00$ 4.786.374

115 0,45824546 354 -110 2 400 290 103385 9365 4754400$ 4.867.150 7.336.650,00$ 2.469.500

116 0,09419711 73 217 0 0 217 77361 0 0$ 77.361 1.512.925,00$ 1.435.565

117 0,71075908 549 -332 3 600 268 95542 14047 7131600$ 7.241.189 11.378.025,00$ 4.136.836

118 0,57037483 441 -173 2 400 227 80926 9365 4754400$ 4.844.690 9.139.725,00$ 4.295.035

119 0,34865118 270 -43 1 200 157 55971 4682 2377200$ 2.437.853 5.595.750,00$ 3.157.897

120 0,80382973 621 -464 3 600 136 48484 14047 7131600$ 7.194.131 12.870.225,00$ 5.676.094

121 0,16959871 131 5 1 200 205 73083 4682 2377200$ 2.454.965 2.714.975,00$ 260.010

122 0,48837162 378 -173 2 400 227 80926 9365 4754400$ 4.844.690 7.834.050,00$ 2.989.360

123 0,1217281 94 133 0 0 133 47415 0 0$ 47.415 1.948.150,00$ 1.900.736

124 0,9835049 760 -627 4 800 173 61675 18729 9508800$ 9.589.204 15.751.000,00$ 6.161.796

125 0,84916345 656 -483 3 600 117 41711 14047 7131600$ 7.187.357 13.595.600,00$ 6.408.243

126 0,80292816 621 -504 4 800 296 105524 18729 9508800$ 9.633.053 12.870.225,00$ 3.237.172

127 0,95272418 736 -440 3 600 160 57040 14047 7131600$ 7.202.687 15.253.600,00$ 8.050.913

128 0,38997454 301 -141 2 400 259 92334 9365 4754400$ 4.856.098 6.238.225,00$ 1.382.127

129 0,24667944 191 68 1 200 268 95542 4682 2377200$ 2.477.424 3.958.475,00$ 1.481.051

130 0,40903659 316 -48 1 200 152 54188 4682 2377200$ 2.436.070 6.549.100,00$ 4.113.030

131 0,83774751 648 -496 4 800 304 108376 18729 9508800$ 9.635.905 13.429.800,00$ 3.793.895

132 0,27256522 211 93 1 200 293 104455 4682 2377200$ 2.486.337 4.372.975,00$ 1.886.638

133 0,13692234 106 187 0 0 187 66666 0 0$ 66.666 2.196.850,00$ 2.130.185

134 0,68001018 526 -339 3 600 261 93047 14047 7131600$ 7.238.693 10.901.350,00$ 3.662.657

135 0,58009907 448 -187 2 400 213 75935 9365 4754400$ 4.839.699 9.284.800,00$ 4.445.101

136 0,48999715 379 -166 2 400 234 83421 9365 4754400$ 4.847.186 7.854.775,00$ 3.007.589

137 0,34323117 265 -31 1 200 169 60249 4682 2377200$ 2.442.131 5.492.125,00$ 3.049.994

138 0,45809567 354 -185 2 400 215 76648 9365 4754400$ 4.840.412 7.336.650,00$ 2.496.238

139 0,60853838 470 -255 2 400 145 51693 9365 4754400$ 4.815.457 9.740.750,00$ 4.925.293

140 0,27047064 209 -64 1 200 136 48484 4682 2377200$ 2.430.366 4.331.525,00$ 1.901.159

141 0,01404634 11 125 0 0 125 44563 0 0$ 44.563 227.975,00$ 183.413

142 0,56971742 440 -315 3 600 285 101603 14047 7131600$ 7.247.249 9.119.000,00$ 1.871.751

143 0,9293911 718 -433 3 600 167 59536 14047 7131600$ 7.205.182 14.880.550,00$ 7.675.368

144 0,48999123 379 -212 2 400 188 67022 9365 4754400$ 4.830.787 7.854.775,00$ 3.023.988

145 0,48477823 375 -187 2 400 213 75935 9365 4754400$ 4.839.699 7.771.875,00$ 2.932.176

146 0,71790023 555 -342 3 600 258 91977 14047 7131600$ 7.237.624 11.502.375,00$ 4.264.751

147 0,16629893 129 129 0 0 129 45989 0 0$ 45.989 2.673.525,00$ 2.627.537

148 0,03136388 24 105 1 200 305 108733 4682 2377200$ 2.490.615 497.400,00$ (1.993.215)

149 0,82276482 636 -331 3 600 269 95899 14047 7131600$ 7.241.545 13.181.100,00$ 5.939.555

150 0,96726644 748 -479 3 600 121 43137 14047 7131600$ 7.188.783 15.502.300,00$ 8.313.517

151 0,22319037 173 -52 1 200 148 52762 4682 2377200$ 2.434.644 3.585.425,00$ 1.150.781

152 0,76562877 592 -444 3 600 156 55614 14047 7131600$ 7.201.261 12.269.200,00$ 5.067.939

153 0,97958721 757 -601 4 800 199 70944 18729 9508800$ 9.598.473 15.688.825,00$ 6.090.352

154 0,1460486 113 86 1 200 286 101959 4682 2377200$ 2.483.841 2.341.925,00$ (141.916)

155 0,25107855 194 92 1 200 292 104098 4682 2377200$ 2.485.980 4.020.650,00$ 1.534.670

156 0,3092611 239 53 1 200 253 90195 4682 2377200$ 2.472.077 4.953.275,00$ 2.481.198

157 0,64356771 497 -244 2 400 156 55614 9365 4754400$ 4.819.379 10.300.325,00$ 5.480.946

158 0,00032981 0 156 0 0 156 55614 0 0$ 55.614 0,00$ (55.614)

159 0,26861217 208 -52 1 200 148 52762 4682 2377200$ 2.434.644 4.310.800,00$ 1.876.156

160 0,83847543 648 -500 4 800 300 106950 18729 9508800$ 9.634.479 13.429.800,00$ 3.795.321

161 0,71976435 556 -256 2 400 144 51336 9365 4754400$ 4.815.101 11.523.100,00$ 6.707.999

162 0,3486155 269 -125 2 400 275 98038 9365 4754400$ 4.861.802 5.575.025,00$ 713.223

163 0,86528934 669 -394 3 600 206 73439 14047 7131600$ 7.219.086 13.865.025,00$ 6.645.939

164 0,34636575 268 -62 1 200 138 49197 4682 2377200$ 2.431.079 5.554.300,00$ 3.123.221

165 0,00186207 1 137 0 0 137 48841 0 0$ 48.841 20.725,00$ (28.116)

166 0,26861731 208 -71 1 200 129 45989 4682 2377200$ 2.427.871 4.310.800,00$ 1.882.929

167 0,50597734 391 -262 2 400 138 49197 9365 4754400$ 4.812.962 8.103.475,00$ 3.290.513

168 0,57383654 444 -306 3 600 294 104811 14047 7131600$ 7.250.458 9.201.900,00$ 1.951.442

169 0,34186155 264 30 1 200 230 81995 4682 2377200$ 2.463.877 5.471.400,00$ 3.007.523

(3)

171 0,62035339 480 -356 3 600 244 86986 14047 7131600$ 7.232.633 9.948.000,00$ 2.715.367

172 0,04875994 38 206 0 0 206 73439 0 0$ 73.439 787.550,00$ 714.111

173 0,15329038 118 88 1 200 288 102672 4682 2377200$ 2.484.554 2.445.550,00$ (39.004)

174 0,57951917 448 -160 2 400 240 85560 9365 4754400$ 4.849.325 9.284.800,00$ 4.435.475

175 0,69314382 536 -296 3 600 304 108376 14047 7131600$ 7.254.023 11.108.600,00$ 3.854.577

176 0,97617842 755 -451 3 600 149 53119 14047 7131600$ 7.198.765 15.647.375,00$ 8.448.610

177 0,19759038 153 -4 1 200 196 69874 4682 2377200$ 2.451.756 3.170.925,00$ 719.169

178 0,68560376 530 -334 3 600 266 94829 14047 7131600$ 7.240.476 10.984.250,00$ 3.743.774

179 0,01812827 14 252 0 0 252 89838 0 0$ 89.838 290.150,00$ 200.312

180 0,68229449 527 -275 2 400 125 44563 9365 4754400$ 4.808.327 10.922.075,00$ 6.113.748

181 0,0949896 73 52 1 200 252 89838 4682 2377200$ 2.471.720 1.512.925,00$ (958.795)

182 0,8185624 633 -381 3 600 219 78074 14047 7131600$ 7.223.720 13.118.925,00$ 5.895.205

183 0,87956192 680 -461 3 600 139 49554 14047 7131600$ 7.195.200 14.093.000,00$ 6.897.800

184 0,01399727 11 128 0 0 128 45632 0 0$ 45.632 227.975,00$ 182.343

185 0,37104286 287 -159 2 400 241 85917 9365 4754400$ 4.849.681 5.948.075,00$ 1.098.394

186 0,20682835 160 81 1 200 281 100177 4682 2377200$ 2.482.059 3.316.000,00$ 833.941

187 0,36005838 278 3 1 200 203 72370 4682 2377200$ 2.454.252 5.761.550,00$ 3.307.298

188 0,31420991 243 -40 1 200 160 57040 4682 2377200$ 2.438.922 5.036.175,00$ 2.597.253

189 0,58419342 452 -292 3 600 308 109802 14047 7131600$ 7.255.449 9.367.700,00$ 2.112.251

190 0,79367021 614 -306 3 600 294 104811 14047 7131600$ 7.250.458 12.725.150,00$ 5.474.692

191 0,19724248 152 142 0 0 142 50623 0 0$ 50.623 3.150.200,00$ 3.099.577

192 0,18060155 140 2 1 200 202 72013 4682 2377200$ 2.453.895 2.901.500,00$ 447.605

193 0,34182604 264 -62 1 200 138 49197 4682 2377200$ 2.431.079 5.471.400,00$ 3.040.321

194 0,8170512 632 -494 4 800 306 109089 18729 9508800$ 9.636.618 13.098.200,00$ 3.461.582

195 0,90676222 701 -395 3 600 205 73083 14047 7131600$ 7.218.729 14.528.225,00$ 7.309.496

196 0,66989821 518 -313 3 600 287 102316 14047 7131600$ 7.247.962 10.735.550,00$ 3.487.588

197 0,42993749 332 -45 1 200 155 55258 4682 2377200$ 2.437.140 6.880.700,00$ 4.443.560

198 0,85415275 660 -505 4 800 295 105168 18729 9508800$ 9.632.697 13.678.500,00$ 4.045.803

199 0,78867282 610 -315 3 600 285 101603 14047 7131600$ 7.247.249 12.642.250,00$ 5.395.001

200 0,38240407 296 -11 1 200 189 67379 4682 2377200$ 2.449.261 6.134.600,00$ 3.685.339

201 0,78166517 604 -415 3 600 185 65953 14047 7131600$ 7.211.599 12.517.900,00$ 5.306.301

202 0,74844611 579 -394 3 600 206 73439 14047 7131600$ 7.219.086 11.999.775,00$ 4.780.689

203 0,74204886 574 -368 3 600 232 82708 14047 7131600$ 7.228.355 11.896.150,00$ 4.667.795

204 0,00403877 3 229 0 0 229 81639 0 0$ 81.639 62.175,00$ (19.464)

205 0,2922271 226 3 1 200 203 72370 4682 2377200$ 2.454.252 4.683.850,00$ 2.229.598

206 0,19573699 151 52 1 200 252 89838 4682 2377200$ 2.471.720 3.129.475,00$ 657.755

207 0,54527585 421 -169 2 400 231 82352 9365 4754400$ 4.846.116 8.725.225,00$ 3.879.109

208 0,60562517 468 -237 2 400 163 58110 9365 4754400$ 4.821.874 9.699.300,00$ 4.877.426

209 0,66935832 517 -354 3 600 246 87699 14047 7131600$ 7.233.346 10.714.825,00$ 3.481.479

210 0,40300624 312 -66 1 200 134 47771 4682 2377200$ 2.429.653 6.466.200,00$ 4.036.547

211 0,43478952 336 -202 2 400 198 70587 9365 4754400$ 4.834.352 6.963.600,00$ 2.129.248

212 0,97298048 752 -554 4 800 246 87699 18729 9508800$ 9.615.228 15.585.200,00$ 5.969.972

213 0,76750545 593 -347 3 600 253 90195 14047 7131600$ 7.235.841 12.289.925,00$ 5.054.084

214 0,55996519 433 -180 2 400 220 78430 9365 4754400$ 4.842.195 8.973.925,00$ 4.131.730

215 0,26119705 202 18 1 200 218 77717 4682 2377200$ 2.459.599 4.186.450,00$ 1.726.851

216 0,97638764 755 -537 4 800 263 93760 18729 9508800$ 9.621.289 15.647.375,00$ 6.026.086

217 0,47992493 371 -108 2 400 292 104098 9365 4754400$ 4.867.863 7.688.975,00$ 2.821.112

218 0,15656994 121 171 0 0 171 60962 0 0$ 60.962 2.507.725,00$ 2.446.764

219 0,83794979 648 -477 3 600 123 43850 14047 7131600$ 7.189.496 13.429.800,00$ 6.240.304

220 0,51018377 394 -271 2 400 129 45989 9365 4754400$ 4.809.753 8.165.650,00$ 3.355.897

221 0,07807623 60 69 1 200 269 95899 4682 2377200$ 2.477.781 1.243.500,00$ (1.234.281)

222 0,34052324 263 6 1 200 206 73439 4682 2377200$ 2.455.321 5.450.675,00$ 2.995.354

223 0,77472815 599 -393 3 600 207 73796 14047 7131600$ 7.219.442 12.414.275,00$ 5.194.833

224 0,86176796 666 -459 3 600 141 50267 14047 7131600$ 7.195.913 13.802.850,00$ 6.606.937

225 0,05047174 39 102 1 200 302 107663 4682 2377200$ 2.489.545 808.275,00$ (1.681.270)

226 0,08363431 65 237 0 0 237 84491 0 0$ 84.491 1.347.125,00$ 1.262.635

227 0,99052508 766 -529 4 800 271 96612 18729 9508800$ 9.624.141 15.875.350,00$ 6.251.209

228 0,7354104 568 -297 3 600 303 108020 14047 7131600$ 7.253.666 11.771.800,00$ 4.518.134

229 0,36925011 285 18 1 200 218 77717 4682 2377200$ 2.459.599 5.906.625,00$ 3.447.026

230 0,56075439 433 -215 2 400 185 65953 9365 4754400$ 4.829.717 8.973.925,00$ 4.144.208

231 0,43973499 340 -155 2 400 245 87343 9365 4754400$ 4.851.107 7.046.500,00$ 2.195.393

232 0,81794014 632 -387 3 600 213 75935 14047 7131600$ 7.221.581 13.098.200,00$ 5.876.619

233 0,36251945 280 -67 1 200 133 47415 4682 2377200$ 2.429.297 5.803.000,00$ 3.373.703

234 0,13978918 108 25 1 200 225 80213 4682 2377200$ 2.462.095 2.238.300,00$ (223.795)

235 0,68577544 530 -305 3 600 295 105168 14047 7131600$ 7.250.814 10.984.250,00$ 3.733.436

236 0,38342459 296 -1 1 200 199 70944 4682 2377200$ 2.452.826 6.134.600,00$ 3.681.774

237 0,5419968 419 -220 2 400 180 64170 9365 4754400$ 4.827.935 8.683.775,00$ 3.855.840

238 0,57790202 447 -267 2 400 133 47415 9365 4754400$ 4.811.179 9.264.075,00$ 4.452.896

239 0,41986783 325 -192 2 400 208 74152 9365 4754400$ 4.837.917 6.735.625,00$ 1.897.708

240 0,4258761 329 -121 2 400 279 99464 9365 4754400$ 4.863.228 6.818.525,00$ 1.955.297

241 0,66486047 514 -235 2 400 165 58823 9365 4754400$ 4.822.587 10.652.650,00$ 5.830.063

242 0,82243048 636 -471 3 600 129 45989 14047 7131600$ 7.191.635 13.181.100,00$ 5.989.465

243 0,76931848 595 -466 3 600 134 47771 14047 7131600$ 7.193.418 12.331.375,00$ 5.137.957

244 0,37705885 291 -157 2 400 243 86630 9365 4754400$ 4.850.394 6.030.975,00$ 1.180.581

245 0,58911965 455 -212 2 400 188 67022 9365 4754400$ 4.830.787 9.429.875,00$ 4.599.088

246 0,67767409 524 -336 3 600 264 94116 14047 7131600$ 7.239.763 10.859.900,00$ 3.620.137

247 0,76821956 594 -330 3 600 270 96255 14047 7131600$ 7.241.902 12.310.650,00$ 5.068.748

248 0,69337252 536 -266 2 400 134 47771 9365 4754400$ 4.811.536 11.108.600,00$ 6.297.064

249 0,03398933 26 108 1 200 308 109802 4682 2377200$ 2.491.684 538.850,00$ (1.952.834)

250 0,59523582 460 -152 2 400 248 88412 9365 4754400$ 4.852.177 9.533.500,00$ 4.681.323

251 0,19024738 147 101 1 200 301 107307 4682 2377200$ 2.489.189 3.046.575,00$ 557.386

252 0,50104718 387 -86 1 200 114 40641 4682 2377200$ 2.422.523 8.020.575,00$ 5.598.052

253 0,7678987 594 -480 3 600 120 42780 14047 7131600$ 7.188.427 12.310.650,00$ 5.122.223

254 0,28672766 222 -102 2 400 298 106237 9365 4754400$ 4.870.002 4.600.950,00$ (269.052)

255 0,69006572 533 -235 2 400 165 58823 9365 4754400$ 4.822.587 11.046.425,00$ 6.223.838

256 0,26830405 207 -42 1 200 158 56327 4682 2377200$ 2.438.209 4.290.075,00$ 1.851.866

257 0,00655565 5 153 0 0 153 54545 0 0$ 54.545 103.625,00$ 49.081

258 0,17708769 137 16 1 200 216 77004 4682 2377200$ 2.458.886 2.839.325,00$ 380.439

259 0,81467741 630 -414 3 600 186 66309 14047 7131600$ 7.211.956 13.056.750,00$ 5.844.794

260 0,11820113 91 95 1 200 295 105168 4682 2377200$ 2.487.050 1.885.975,00$ (601.075)

261 0,0470657 36 259 0 0 259 92334 0 0$ 92.334 746.100,00$ 653.767

(4)

263 0,92872054 718 -546 4 800 254 90551 18729 9508800$ 9.618.080 14.880.550,00$ 5.262.470

264 0,1605802 124 130 0 0 130 46345 0 0$ 46.345 2.569.900,00$ 2.523.555

265 0,82158656 635 -505 4 800 295 105168 18729 9508800$ 9.632.697 13.160.375,00$ 3.527.678

266 0,86159017 666 -371 3 600 229 81639 14047 7131600$ 7.227.285 13.802.850,00$ 6.575.565

267 0,80077841 619 -390 3 600 210 74865 14047 7131600$ 7.220.512 12.828.775,00$ 5.608.263

268 0,35843047 277 -67 1 200 133 47415 4682 2377200$ 2.429.297 5.740.825,00$ 3.311.528

269 0,07413686 57 76 1 200 276 98394 4682 2377200$ 2.480.276 1.181.325,00$ (1.298.951)

270 0,90436094 699 -423 3 600 177 63101 14047 7131600$ 7.208.747 14.486.775,00$ 7.278.028

271 0,90341865 698 -521 4 800 279 99464 18729 9508800$ 9.626.993 14.466.050,00$ 4.839.057

272 0,93258863 721 -442 3 600 158 56327 14047 7131600$ 7.201.974 14.942.725,00$ 7.740.751

273 0,59813591 462 -304 3 600 296 105524 14047 7131600$ 7.251.171 9.574.950,00$ 2.323.779

274 0,45146664 349 -53 1 200 147 52406 4682 2377200$ 2.434.288 7.233.025,00$ 4.798.737

275 0,75848055 586 -439 3 600 161 57397 14047 7131600$ 7.203.043 12.144.850,00$ 4.941.807

276 0,34550705 267 -106 2 400 294 104811 9365 4754400$ 4.868.576 5.533.575,00$ 664.999

277 0,8743249 676 -382 3 600 218 77717 14047 7131600$ 7.223.364 14.010.100,00$ 6.786.736

278 0,04167226 32 186 0 0 186 66309 0 0$ 66.309 663.200,00$ 596.891

279 0,59968785 464 -278 2 400 122 43493 9365 4754400$ 4.807.258 9.616.400,00$ 4.809.142

280 0,17630844 136 -14 1 200 186 66309 4682 2377200$ 2.448.191 2.818.600,00$ 370.409

281 0,28275636 219 -33 1 200 167 59536 4682 2377200$ 2.441.418 4.538.775,00$ 2.097.357

282 0,40487523 313 -146 2 400 254 90551 9365 4754400$ 4.854.316 6.486.925,00$ 1.632.609

283 0,05079698 39 215 0 0 215 76648 0 0$ 76.648 808.275,00$ 731.628

284 0,00212268 2 213 0 0 213 75935 0 0$ 75.935 41.450,00$ (34.485)

285 0,00502581 4 209 0 0 209 74509 0 0$ 74.509 82.900,00$ 8.392

286 0,68865996 532 -323 3 600 277 98751 14047 7131600$ 7.244.397 11.025.700,00$ 3.781.303

287 0,21801541 169 108 1 200 308 109802 4682 2377200$ 2.491.684 3.502.525,00$ 1.010.841

288 0,28134556 217 91 1 200 291 103742 4682 2377200$ 2.485.624 4.497.325,00$ 2.011.701

289 0,16311137 126 165 0 0 165 58823 0 0$ 58.823 2.611.350,00$ 2.552.528

290 0,11672703 90 75 1 200 275 98038 4682 2377200$ 2.479.920 1.865.250,00$ (614.670)

291 0,7654737 592 -317 3 600 283 100890 14047 7131600$ 7.246.536 12.269.200,00$ 5.022.664

292 0,58146137 449 -166 2 400 234 83421 9365 4754400$ 4.847.186 9.305.525,00$ 4.458.339

293 0,47223429 365 -131 2 400 269 95899 9365 4754400$ 4.859.663 7.564.625,00$ 2.704.962

294 0,6443597 498 -229 2 400 171 60962 9365 4754400$ 4.824.726 10.321.050,00$ 5.496.324

295 0,74171952 573 -402 3 600 198 70587 14047 7131600$ 7.216.234 11.875.425,00$ 4.659.191

296 0,781058 604 -406 3 600 194 69161 14047 7131600$ 7.214.808 12.517.900,00$ 5.303.092

297 0,66567129 515 -321 3 600 279 99464 14047 7131600$ 7.245.110 10.673.375,00$ 3.428.265

298 0,51513524 398 -119 2 400 281 100177 9365 4754400$ 4.863.941 8.248.550,00$ 3.384.609

299 0,56874998 440 -159 2 400 241 85917 9365 4754400$ 4.849.681 9.119.000,00$ 4.269.319

300 0,68725727 531 -290 3 600 310 110515 14047 7131600$ 7.256.162 11.004.975,00$ 3.748.813

301 0,15123916 117 193 0 0 193 68805 0 0$ 68.805 2.424.825,00$ 2.356.021

302 0,53708661 415 -222 2 400 178 63457 9365 4754400$ 4.827.222 8.600.875,00$ 3.773.653

303 0,42696788 330 -152 2 400 248 88412 9365 4754400$ 4.852.177 6.839.250,00$ 1.987.073

304 0,94495669 730 -482 3 600 118 42067 14047 7131600$ 7.187.714 15.129.250,00$ 7.941.536

305 0,42222288 326 -208 2 400 192 68448 9365 4754400$ 4.832.213 6.756.350,00$ 1.924.137

306 0,79162509 612 -420 3 600 180 64170 14047 7131600$ 7.209.817 12.683.700,00$ 5.473.883

307 0,22280901 172 8 1 200 208 74152 4682 2377200$ 2.456.034 3.564.700,00$ 1.108.666

308 0,56926132 440 -232 2 400 168 59892 9365 4754400$ 4.823.657 9.119.000,00$ 4.295.343

309 0,14421514 111 57 1 200 257 91621 4682 2377200$ 2.473.503 2.300.475,00$ (173.028)

310 0,44052102 341 -84 1 200 116 41354 4682 2377200$ 2.423.236 7.067.225,00$ 4.643.989

311 0,55565383 430 -314 3 600 286 101959 14047 7131600$ 7.247.606 8.911.750,00$ 1.664.144

312 0,28272907 219 67 1 200 267 95186 4682 2377200$ 2.477.068 4.538.775,00$ 2.061.707

313 0,39707301 307 -40 1 200 160 57040 4682 2377200$ 2.438.922 6.362.575,00$ 3.923.653

314 0,14878513 115 45 1 200 245 87343 4682 2377200$ 2.469.225 2.383.375,00$ (85.850)

315 0,42604914 329 -84 1 200 116 41354 4682 2377200$ 2.423.236 6.818.525,00$ 4.395.289

316 0,16598272 128 -12 1 200 188 67022 4682 2377200$ 2.448.904 2.652.800,00$ 203.896

317 0,86304294 667 -479 3 600 121 43137 14047 7131600$ 7.188.783 13.823.575,00$ 6.634.792

318 0,59296887 458 -337 3 600 263 93760 14047 7131600$ 7.239.406 9.492.050,00$ 2.252.644

319 0,89417809 691 -428 3 600 172 61318 14047 7131600$ 7.206.965 14.320.975,00$ 7.114.010

320 0,13807459 107 65 1 200 265 94473 4682 2377200$ 2.476.355 2.217.575,00$ (258.780)

321 0,38813991 300 -35 1 200 165 58823 4682 2377200$ 2.440.705 6.217.500,00$ 3.776.795

322 0,22315781 173 -8 1 200 192 68448 4682 2377200$ 2.450.330 3.585.425,00$ 1.135.095

323 0,53009249 410 -218 2 400 182 64883 9365 4754400$ 4.828.648 8.497.250,00$ 3.668.602

324 0,69521759 537 -355 3 600 245 87343 14047 7131600$ 7.232.989 11.129.325,00$ 3.896.336

325 0,02707818 21 224 0 0 224 79856 0 0$ 79.856 435.225,00$ 355.369

326 0,15502575 120 104 1 200 304 108376 4682 2377200$ 2.490.258 2.487.000,00$ (3.258)

327 0,23062372 178 126 0 0 126 44919 0 0$ 44.919 3.689.050,00$ 3.644.131

328 0,2101245 162 -36 1 200 164 58466 4682 2377200$ 2.440.348 3.357.450,00$ 917.102

329 0,66966079 518 -354 3 600 246 87699 14047 7131600$ 7.233.346 10.735.550,00$ 3.502.204

330 0,50189108 388 -142 2 400 258 91977 9365 4754400$ 4.855.742 8.041.300,00$ 3.185.558

331 0,41599935 322 -64 1 200 136 48484 4682 2377200$ 2.430.366 6.673.450,00$ 4.243.084

332 0,50284663 389 -253 2 400 147 52406 9365 4754400$ 4.816.170 8.062.025,00$ 3.245.855

333 0,44237164 342 -195 2 400 205 73083 9365 4754400$ 4.836.847 7.087.950,00$ 2.251.103

334 0,09331581 72 133 0 0 133 47415 0 0$ 47.415 1.492.200,00$ 1.444.786

335 0,21624356 167 -34 1 200 166 59179 4682 2377200$ 2.441.061 3.461.075,00$ 1.020.014

336 0,68048177 526 -360 3 600 240 85560 14047 7131600$ 7.231.207 10.901.350,00$ 3.670.143

337 0,2226735 172 68 1 200 268 95542 4682 2377200$ 2.477.424 3.564.700,00$ 1.087.276

338 0,17203631 133 135 0 0 135 48128 0 0$ 48.128 2.756.425,00$ 2.708.298

339 0,32269379 249 -114 2 400 286 101959 9365 4754400$ 4.865.724 5.160.525,00$ 294.801

340 0,33867638 262 24 1 200 224 79856 4682 2377200$ 2.461.738 5.429.950,00$ 2.968.212

341 0,83595104 646 -422 3 600 178 63457 14047 7131600$ 7.209.104 13.388.350,00$ 6.179.246

342 0,69656134 538 -360 3 600 240 85560 14047 7131600$ 7.231.207 11.150.050,00$ 3.918.843

343 0,09372907 72 168 0 0 168 59892 0 0$ 59.892 1.492.200,00$ 1.432.308

344 0,797198 616 -448 3 600 152 54188 14047 7131600$ 7.199.835 12.766.600,00$ 5.566.765

345 0,97228012 752 -600 4 800 200 71300 18729 9508800$ 9.598.829 15.585.200,00$ 5.986.371

346 0,03963699 31 169 0 0 169 60249 0 0$ 60.249 642.475,00$ 582.227

347 0,0736622 57 112 0 0 112 39928 0 0$ 39.928 1.181.325,00$ 1.141.397

348 0,38751635 300 -188 2 400 212 75578 9365 4754400$ 4.839.343 6.217.500,00$ 1.378.157

349 0,14709667 114 98 1 200 298 106237 4682 2377200$ 2.488.119 2.362.650,00$ (125.469)

350 0,5750508 445 -147 2 400 253 90195 9365 4754400$ 4.853.959 9.222.625,00$ 4.368.666

351 0,39122399 302 -49 1 200 151 53832 4682 2377200$ 2.435.714 6.258.950,00$ 3.823.236

352 0,20644113 160 -9 1 200 191 68092 4682 2377200$ 2.449.974 3.316.000,00$ 866.026

353 0,56196249 434 -243 2 400 157 55971 9365 4754400$ 4.819.735 8.994.650,00$ 4.174.915

(5)

355 0,44904127 347 -230 2 400 170 60605 9365 4754400$ 4.824.370 7.191.575,00$ 2.367.205

356 0,49206821 380 -210 2 400 190 67735 9365 4754400$ 4.831.500 7.875.500,00$ 3.044.000

357 0,78437967 606 -416 3 600 184 65596 14047 7131600$ 7.211.243 12.559.350,00$ 5.348.107

358 0,34461753 266 -82 1 200 118 42067 4682 2377200$ 2.423.949 5.512.850,00$ 3.088.901

359 0,25564945 198 -80 1 200 120 42780 4682 2377200$ 2.424.662 4.103.550,00$ 1.678.888

360 0,97382071 753 -633 4 800 167 59536 18729 9508800$ 9.587.065 15.605.925,00$ 6.018.860

361 0,01652902 13 154 0 0 154 54901 0 0$ 54.901 269.425,00$ 214.524

362 0,35870907 277 -123 2 400 277 98751 9365 4754400$ 4.862.515 5.740.825,00$ 878.310

363 0,55112028 426 -149 2 400 251 89482 9365 4754400$ 4.853.246 8.828.850,00$ 3.975.604

364 0,97523256 754 -503 4 800 297 105881 18729 9508800$ 9.633.410 15.626.650,00$ 5.993.240

365 0,53242625 412 -115 2 400 285 101603 9365 4754400$ 4.865.367 8.538.700,00$ 3.673.333

366 0,56059483 433 -148 2 400 252 89838 9365 4754400$ 4.853.603 8.973.925,00$ 4.120.322

367 0,58132161 449 -197 2 400 203 72370 9365 4754400$ 4.836.134 9.305.525,00$ 4.469.391

368 0,11473271 89 114 0 0 114 40641 0 0$ 40.641 1.844.525,00$ 1.803.884

369 0,55102333 426 -312 3 600 288 102672 14047 7131600$ 7.248.319 8.828.850,00$ 1.580.531

370 0,57558949 445 -157 2 400 243 86630 9365 4754400$ 4.850.394 9.222.625,00$ 4.372.231

371 0,54591414 422 -179 2 400 221 78787 9365 4754400$ 4.842.551 8.745.950,00$ 3.903.399

372 0,4088908 316 -95 2 400 305 108733 9365 4754400$ 4.872.497 6.549.100,00$ 1.676.603

373 0,93127214 720 -415 3 600 185 65953 14047 7131600$ 7.211.599 14.922.000,00$ 7.710.401

374 0,40682309 314 -129 2 400 271 96612 9365 4754400$ 4.860.376 6.507.650,00$ 1.647.274

375 0,29158494 225 46 1 200 246 87699 4682 2377200$ 2.469.581 4.663.125,00$ 2.193.544

376 0,17453518 135 111 1 200 311 110872 4682 2377200$ 2.492.754 2.797.875,00$ 305.121

377 0,40251532 311 0 1 200 200 71300 4682 2377200$ 2.453.182 6.445.475,00$ 3.992.293

378 0,35981886 278 -78 1 200 122 43493 4682 2377200$ 2.425.375 5.761.550,00$ 3.336.175

379 0,92164406 712 -590 4 800 210 74865 18729 9508800$ 9.602.394 14.756.200,00$ 5.153.806

380 0,32888471 254 -44 1 200 156 55614 4682 2377200$ 2.437.496 5.264.150,00$ 2.826.654

381 0,71502302 553 -397 3 600 203 72370 14047 7131600$ 7.218.016 11.460.925,00$ 4.242.909

382 0,23045288 178 25 1 200 225 80213 4682 2377200$ 2.462.095 3.689.050,00$ 1.226.955

383 0,21522435 166 59 1 200 259 92334 4682 2377200$ 2.474.216 3.440.350,00$ 966.134

384 0,12972943 100 159 0 0 159 56684 0 0$ 56.684 2.072.500,00$ 2.015.817

385 0,87430154 676 -517 4 800 283 100890 18729 9508800$ 9.628.419 14.010.100,00$ 4.381.681

386 0,89672827 693 -410 3 600 190 67735 14047 7131600$ 7.213.382 14.362.425,00$ 7.149.043

387 0,07801628 60 130 0 0 130 46345 0 0$ 46.345 1.243.500,00$ 1.197.155

388 0,95542592 739 -609 4 800 191 68092 18729 9508800$ 9.595.621 15.315.775,00$ 5.720.154

389 0,24949692 193 -2 1 200 198 70587 4682 2377200$ 2.452.469 3.999.925,00$ 1.547.456

390 0,91288626 706 -508 4 800 292 104098 18729 9508800$ 9.631.627 14.631.850,00$ 5.000.223

391 0,99204263 767 -475 3 600 125 44563 14047 7131600$ 7.190.209 15.896.075,00$ 8.705.866

392 0,11012181 85 40 1 200 240 85560 4682 2377200$ 2.467.442 1.761.625,00$ (705.817)

393 0,98155812 759 -519 4 800 281 100177 18729 9508800$ 9.627.706 15.730.275,00$ 6.102.569

394 0,81796268 632 -351 3 600 249 88769 14047 7131600$ 7.234.415 13.098.200,00$ 5.863.785

395 0,75799987 586 -337 3 600 263 93760 14047 7131600$ 7.239.406 12.144.850,00$ 4.905.444

396 0,92248132 713 -450 3 600 150 53475 14047 7131600$ 7.199.122 14.776.925,00$ 7.577.803

397 0,96420074 745 -595 4 800 205 73083 18729 9508800$ 9.600.612 15.440.125,00$ 5.839.513

398 0,77849594 602 -397 3 600 203 72370 14047 7131600$ 7.218.016 12.476.450,00$ 5.258.434

399 0,91573099 708 -505 4 800 295 105168 18729 9508800$ 9.632.697 14.673.300,00$ 5.040.603

400 0,22474945 174 121 0 0 121 43137 0 0$ 43.137 3.606.150,00$ 3.563.014

401 0,88820506 687 -566 4 800 234 83421 18729 9508800$ 9.610.950 14.238.075,00$ 4.627.125

402 0,36237313 280 -46 1 200 154 54901 4682 2377200$ 2.436.783 5.803.000,00$ 3.366.217

403 0,35142375 272 -118 2 400 282 100533 9365 4754400$ 4.864.298 5.637.200,00$ 772.902

404 0,40190876 311 -29 1 200 171 60962 4682 2377200$ 2.442.844 6.445.475,00$ 4.002.631

405 0,24821328 192 -21 1 200 179 63814 4682 2377200$ 2.445.696 3.979.200,00$ 1.533.504

406 0,93599555 724 -545 4 800 255 90908 18729 9508800$ 9.618.437 15.004.900,00$ 5.386.463

407 0,65049852 503 -248 2 400 152 54188 9365 4754400$ 4.817.953 10.424.675,00$ 5.606.722

408 0,22117753 171 -19 1 200 181 64527 4682 2377200$ 2.446.409 3.543.975,00$ 1.097.566

409 0,43822075 339 -158 2 400 242 86273 9365 4754400$ 4.850.038 7.025.775,00$ 2.175.737

410 0,59438299 459 -217 2 400 183 65240 9365 4754400$ 4.829.004 9.512.775,00$ 4.683.771

411 0,26030005 201 -18 1 200 182 64883 4682 2377200$ 2.446.765 4.165.725,00$ 1.718.960

412 0,17872517 138 44 1 200 244 86986 4682 2377200$ 2.468.868 2.860.050,00$ 391.182

413 0,30871686 239 5 1 200 205 73083 4682 2377200$ 2.454.965 4.953.275,00$ 2.498.310

414 0,66210675 512 -307 3 600 293 104455 14047 7131600$ 7.250.101 10.611.200,00$ 3.361.099

415 0,82005483 634 -341 3 600 259 92334 14047 7131600$ 7.237.980 13.139.650,00$ 5.901.670

416 0,19978044 154 105 1 200 305 108733 4682 2377200$ 2.490.615 3.191.650,00$ 701.035

417 0,00261526 2 303 0 0 303 108020 0 0$ 108.020 41.450,00$ (66.570)

418 0,2051187 159 144 0 0 144 51336 0 0$ 51.336 3.295.275,00$ 3.243.939

419 0,99817417 772 -628 4 800 172 61318 18729 9508800$ 9.588.847 15.999.700,00$ 6.410.853

420 0,33102594 256 -84 1 200 116 41354 4682 2377200$ 2.423.236 5.305.600,00$ 2.882.364

421 0,18262412 141 -25 1 200 175 62388 4682 2377200$ 2.444.270 2.922.225,00$ 477.955

422 0,94271711 729 -554 4 800 246 87699 18729 9508800$ 9.615.228 15.108.525,00$ 5.493.297

423 0,11212222 87 159 0 0 159 56684 0 0$ 56.684 1.803.075,00$ 1.746.392

424 0,21009059 162 -3 1 200 197 70231 4682 2377200$ 2.452.113 3.357.450,00$ 905.337

425 0,56310878 435 -238 2 400 162 57753 9365 4754400$ 4.821.518 9.015.375,00$ 4.193.857

426 0,78078328 604 -442 3 600 158 56327 14047 7131600$ 7.201.974 12.517.900,00$ 5.315.926

427 0,64506956 499 -341 3 600 259 92334 14047 7131600$ 7.237.980 10.341.775,00$ 3.103.795

428 0,72630476 561 -302 3 600 298 106237 14047 7131600$ 7.251.884 11.626.725,00$ 4.374.841

429 0,93734725 725 -427 3 600 173 61675 14047 7131600$ 7.207.321 15.025.625,00$ 7.818.304

430 0,02256408 17 156 0 0 156 55614 0 0$ 55.614 352.325,00$ 296.711

431 0,83269934 644 -488 3 600 112 39928 14047 7131600$ 7.185.575 13.346.900,00$ 6.161.325

432 0,70884472 548 -436 3 600 164 58466 14047 7131600$ 7.204.113 11.357.300,00$ 4.153.187

433 0,64296071 497 -333 3 600 267 95186 14047 7131600$ 7.240.832 10.300.325,00$ 3.059.493

434 3,0889E-05 0 267 0 0 267 95186 0 0$ 95.186 0,00$ (95.186)

435 0,32691769 253 14 1 200 214 76291 4682 2377200$ 2.458.173 5.243.425,00$ 2.785.252

436 0,58203939 450 -236 2 400 164 58466 9365 4754400$ 4.822.231 9.326.250,00$ 4.504.019

437 0,06236243 48 116 0 0 116 41354 0 0$ 41.354 994.800,00$ 953.446

438 0,78462386 607 -491 4 800 309 110159 18729 9508800$ 9.637.688 12.580.075,00$ 2.942.387

439 0,1808074 140 169 0 0 169 60249 0 0$ 60.249 2.901.500,00$ 2.841.252

440 0,08253302 64 105 1 200 305 108733 4682 2377200$ 2.490.615 1.326.400,00$ (1.164.215)

441 0,07876181 61 244 0 0 244 86986 0 0$ 86.986 1.264.225,00$ 1.177.239

442 0,33277617 257 -13 1 200 187 66666 4682 2377200$ 2.448.548 5.326.325,00$ 2.877.777

443 0,42559638 329 -142 2 400 258 91977 9365 4754400$ 4.855.742 6.818.525,00$ 1.962.783

444 0,40533946 313 -55 1 200 145 51693 4682 2377200$ 2.433.575 6.486.925,00$ 4.053.350

445 0,19844935 153 -8 1 200 192 68448 4682 2377200$ 2.450.330 3.170.925,00$ 720.595

(6)

447 0,3584375 277 -63 1 200 137 48841 4682 2377200$ 2.430.723 5.740.825,00$ 3.310.102

448 0,96132278 743 -606 4 800 194 69161 18729 9508800$ 9.596.690 15.398.675,00$ 5.801.985

449 0,34664041 268 -74 1 200 126 44919 4682 2377200$ 2.426.801 5.554.300,00$ 3.127.499

450 0,85788824 663 -537 4 800 263 93760 18729 9508800$ 9.621.289 13.740.675,00$ 4.119.386

451 0,60307649 466 -203 2 400 197 70231 9365 4754400$ 4.833.995 9.657.850,00$ 4.823.855

452 0,82291378 636 -439 3 600 161 57397 14047 7131600$ 7.203.043 13.181.100,00$ 5.978.057

453 0,02923856 23 138 0 0 138 49197 0 0$ 49.197 476.675,00$ 427.478

454 0,92973652 719 -581 4 800 219 78074 18729 9508800$ 9.605.603 14.901.275,00$ 5.295.672

455 0,84456848 653 -434 3 600 166 59179 14047 7131600$ 7.204.826 13.533.425,00$ 6.328.599

456 0,35298567 273 -107 2 400 293 104455 9365 4754400$ 4.868.219 5.657.925,00$ 789.706

457 0,60565581 468 -175 2 400 225 80213 9365 4754400$ 4.843.977 9.699.300,00$ 4.855.323

458 0,96507777 746 -521 4 800 279 99464 18729 9508800$ 9.626.993 15.460.850,00$ 5.833.857

459 0,22432968 173 106 1 200 306 109089 4682 2377200$ 2.490.971 3.585.425,00$ 1.094.454

460 0,92161013 712 -406 3 600 194 69161 14047 7131600$ 7.214.808 14.756.200,00$ 7.541.392

461 0,36636372 283 -89 2 400 311 110872 9365 4754400$ 4.874.636 5.865.175,00$ 990.539

462 0,42522415 329 -18 1 200 182 64883 4682 2377200$ 2.446.765 6.818.525,00$ 4.371.760

463 0,47158888 365 -183 2 400 217 77361 9365 4754400$ 4.841.125 7.564.625,00$ 2.723.500

464 0,00478262 4 213 0 0 213 75935 0 0$ 75.935 82.900,00$ 6.966

465 0,21844322 169 44 1 200 244 86986 4682 2377200$ 2.468.868 3.502.525,00$ 1.033.657

466 0,42228882 326 -82 1 200 118 42067 4682 2377200$ 2.423.949 6.756.350,00$ 4.332.401

467 0,93426556 722 -604 4 800 196 69874 18729 9508800$ 9.597.403 14.963.450,00$ 5.366.047

468 0,19383754 150 46 1 200 246 87699 4682 2377200$ 2.469.581 3.108.750,00$ 639.169

469 0,17491257 135 111 1 200 311 110872 4682 2377200$ 2.492.754 2.797.875,00$ 305.121

470 0,18634023 144 167 0 0 167 59536 0 0$ 59.536 2.984.400,00$ 2.924.865

471 0,89112016 689 -522 4 800 278 99107 18729 9508800$ 9.626.636 14.279.525,00$ 4.652.889

472 0,24606438 190 88 1 200 288 102672 4682 2377200$ 2.484.554 3.937.750,00$ 1.453.196

473 0,04459946 34 254 0 0 254 90551 0 0$ 90.551 704.650,00$ 614.099

474 0,12399251 96 158 0 0 158 56327 0 0$ 56.327 1.989.600,00$ 1.933.273

475 0,49648968 384 -226 2 400 174 62031 9365 4754400$ 4.825.796 7.958.400,00$ 3.132.604

476 0,3844138 297 -123 2 400 277 98751 9365 4754400$ 4.862.515 6.155.325,00$ 1.292.810

477 0,28383252 219 58 1 200 258 91977 4682 2377200$ 2.473.859 4.538.775,00$ 2.064.916

478 0,8026613 620 -362 3 600 238 84847 14047 7131600$ 7.230.494 12.849.500,00$ 5.619.006

479 0,99591754 770 -532 4 800 268 95542 18729 9508800$ 9.623.071 15.958.250,00$ 6.335.179

480 0,89007976 688 -420 3 600 180 64170 14047 7131600$ 7.209.817 14.258.800,00$ 7.048.983

481 0,54103054 418 -238 2 400 162 57753 9365 4754400$ 4.821.518 8.663.050,00$ 3.841.532

482 0,29823454 231 -69 1 200 131 46702 4682 2377200$ 2.428.584 4.787.475,00$ 2.358.891

483 0,6946367 537 -406 3 600 194 69161 14047 7131600$ 7.214.808 11.129.325,00$ 3.914.517

484 0,61074798 472 -278 2 400 122 43493 9365 4754400$ 4.807.258 9.782.200,00$ 4.974.942

485 0,61974792 479 -357 3 600 243 86630 14047 7131600$ 7.232.276 9.927.275,00$ 2.694.999

486 0,25627032 198 45 1 200 245 87343 4682 2377200$ 2.469.225 4.103.550,00$ 1.634.325

487 0,40005094 309 -64 1 200 136 48484 4682 2377200$ 2.430.366 6.404.025,00$ 3.973.659

488 0,66195796 512 -376 3 600 224 79856 14047 7131600$ 7.225.503 10.611.200,00$ 3.385.697

489 0,1627408 126 98 1 200 298 106237 4682 2377200$ 2.488.119 2.611.350,00$ 123.231

490 0,91500379 707 -409 3 600 191 68092 14047 7131600$ 7.213.738 14.652.575,00$ 7.438.837

491 0,08045711 62 129 0 0 129 45989 0 0$ 45.989 1.284.950,00$ 1.238.962

492 0,68879852 532 -403 3 600 197 70231 14047 7131600$ 7.215.877 11.025.700,00$ 3.809.823

493 0,75204836 581 -384 3 600 216 77004 14047 7131600$ 7.222.651 12.041.225,00$ 4.818.574

494 0,57191528 442 -226 2 400 174 62031 9365 4754400$ 4.825.796 9.160.450,00$ 4.334.654

495 0,52178317 403 -229 2 400 171 60962 9365 4754400$ 4.824.726 8.352.175,00$ 3.527.449

496 0,12985276 100 71 1 200 271 96612 4682 2377200$ 2.478.494 2.072.500,00$ (405.994)

497 0,30292203 234 37 1 200 237 84491 4682 2377200$ 2.466.373 4.849.650,00$ 2.383.277

498 0,94130822 728 -491 4 800 309 110159 18729 9508800$ 9.637.688 15.087.800,00$ 5.450.112

499 0,44065431 341 -32 1 200 168 59892 4682 2377200$ 2.441.774 7.067.225,00$ 4.625.451

500 0,50455716 390 -222 2 400 178 63457 9365 4754400$ 4.827.222 8.082.750,00$ 3.255.528

501 0,80258283 620 -442 3 600 158 56327 14047 7131600$ 7.201.974 12.849.500,00$ 5.647.526

502 0,7912392 612 -454 3 600 146 52049 14047 7131600$ 7.197.696 12.683.700,00$ 5.486.004

503 0,53227185 411 -265 2 400 135 48128 9365 4754400$ 4.811.892 8.517.975,00$ 3.706.083

504 0,27055716 209 -74 1 200 126 44919 4682 2377200$ 2.426.801 4.331.525,00$ 1.904.724

505 0,07391352 57 69 1 200 269 95899 4682 2377200$ 2.477.781 1.181.325,00$ (1.296.456)

506 0,48451043 375 -106 2 400 294 104811 9365 4754400$ 4.868.576 7.771.875,00$ 2.903.299

507 0,53056206 410 -116 2 400 284 101246 9365 4754400$ 4.865.011 8.497.250,00$ 3.632.239

508 0,48173829 372 -88 1 200 112 39928 4682 2377200$ 2.421.810 7.709.700,00$ 5.287.890

509 0,20598465 159 -47 1 200 153 54545 4682 2377200$ 2.436.427 3.295.275,00$ 858.848

510 0,16233933 125 28 1 200 228 81282 4682 2377200$ 2.463.164 2.590.625,00$ 127.461

511 0,45063711 348 -120 2 400 280 99820 9365 4754400$ 4.863.585 7.212.300,00$ 2.348.715

512 0,67441103 521 -241 2 400 159 56684 9365 4754400$ 4.820.448 10.797.725,00$ 5.977.277

513 0,68335629 528 -369 3 600 231 82352 14047 7131600$ 7.227.998 10.942.800,00$ 3.714.802

514 0,39563206 306 -75 1 200 125 44563 4682 2377200$ 2.426.445 6.341.850,00$ 3.915.405

515 0,46010001 356 -231 2 400 169 60249 9365 4754400$ 4.824.013 7.378.100,00$ 2.554.087

516 0,24472504 189 -20 1 200 180 64170 4682 2377200$ 2.446.052 3.917.025,00$ 1.470.973

517 0,57172398 442 -262 2 400 138 49197 9365 4754400$ 4.812.962 9.160.450,00$ 4.347.488

518 0,6500463 502 -364 3 600 236 84134 14047 7131600$ 7.229.781 10.403.950,00$ 3.174.169

519 0,85629537 662 -426 3 600 174 62031 14047 7131600$ 7.207.678 13.719.950,00$ 6.512.272

520 0,71657072 554 -380 3 600 220 78430 14047 7131600$ 7.224.077 11.481.650,00$ 4.257.573

521 0,41366138 320 -100 2 400 300 106950 9365 4754400$ 4.870.715 6.632.000,00$ 1.761.285

522 0,09270959 72 228 0 0 228 81282 0 0$ 81.282 1.492.200,00$ 1.410.918

523 0,80670765 624 -396 3 600 204 72726 14047 7131600$ 7.218.373 12.932.400,00$ 5.714.027

524 0,2629966 203 1 1 200 201 71657 4682 2377200$ 2.453.539 4.207.175,00$ 1.753.636

525 0,42076677 325 -124 2 400 276 98394 9365 4754400$ 4.862.159 6.735.625,00$ 1.873.466

526 0,40626874 314 -38 1 200 162 57753 4682 2377200$ 2.439.635 6.507.650,00$ 4.068.015

527 0,27127009 210 -48 1 200 152 54188 4682 2377200$ 2.436.070 4.352.250,00$ 1.916.180

528 0,83389258 645 -493 4 800 307 109446 18729 9508800$ 9.636.975 13.367.625,00$ 3.730.650

529 0,65018815 503 -196 2 400 204 72726 9365 4754400$ 4.836.491 10.424.675,00$ 5.588.184

530 0,48947777 378 -174 2 400 226 80569 9365 4754400$ 4.844.334 7.834.050,00$ 2.989.716

531 0,1900844 147 79 1 200 279 99464 4682 2377200$ 2.481.346 3.046.575,00$ 565.229

532 0,5692163 440 -161 2 400 239 85204 9365 4754400$ 4.848.968 9.119.000,00$ 4.270.032

533 0,44499263 344 -105 2 400 295 105168 9365 4754400$ 4.868.932 7.129.400,00$ 2.260.468

534 0,58893636 455 -160 2 400 240 85560 9365 4754400$ 4.849.325 9.429.875,00$ 4.580.550

535 0,24638714 190 50 1 200 250 89125 4682 2377200$ 2.471.007 3.937.750,00$ 1.466.743

536 0,35706308 276 -26 1 200 174 62031 4682 2377200$ 2.443.913 5.720.100,00$ 3.276.187

537 0,64905374 502 -328 3 600 272 96968 14047 7131600$ 7.242.615 10.403.950,00$ 3.161.335

(7)

539 0,77572128 600 -297 3 600 303 108020 14047 7131600$ 7.253.666 12.435.000,00$ 5.181.334

540 0,70857792 548 -245 2 400 155 55258 9365 4754400$ 4.819.022 11.357.300,00$ 6.538.278

541 0,90158248 697 -542 4 800 258 91977 18729 9508800$ 9.619.506 14.445.325,00$ 4.825.819

542 0,1664344 129 129 0 0 129 45989 0 0$ 45.989 2.673.525,00$ 2.627.537

543 0,64309934 497 -368 3 600 232 82708 14047 7131600$ 7.228.355 10.300.325,00$ 3.071.970

544 0,55618085 430 -198 2 400 202 72013 9365 4754400$ 4.835.778 8.911.750,00$ 4.075.972

545 0,69834454 540 -338 3 600 262 93403 14047 7131600$ 7.239.050 11.191.500,00$ 3.952.450

546 0,19319722 149 113 0 0 113 40285 0 0$ 40.285 3.088.025,00$ 3.047.741

547 0,46314547 358 -245 2 400 155 55258 9365 4754400$ 4.819.022 7.419.550,00$ 2.600.528

548 0,3868565 299 -144 2 400 256 91264 9365 4754400$ 4.855.029 6.196.775,00$ 1.341.746

549 0,54459725 421 -165 2 400 235 83778 9365 4754400$ 4.847.542 8.725.225,00$ 3.877.683

550 0,66110664 511 -276 2 400 124 44206 9365 4754400$ 4.807.971 10.590.475,00$ 5.782.504

551 0,46520183 360 -236 2 400 164 58466 9365 4754400$ 4.822.231 7.461.000,00$ 2.638.769

552 0,67533345 522 -358 3 600 242 86273 14047 7131600$ 7.231.920 10.818.450,00$ 3.586.530

553 0,31512194 244 -2 1 200 198 70587 4682 2377200$ 2.452.469 5.056.900,00$ 2.604.431

554 0,39131554 302 -104 2 400 296 105524 9365 4754400$ 4.869.289 6.258.950,00$ 1.389.661

555 0,06832372 53 243 0 0 243 86630 0 0$ 86.630 1.098.425,00$ 1.011.796

556 0,23725414 183 60 1 200 260 92690 4682 2377200$ 2.474.572 3.792.675,00$ 1.318.103

557 0,20372549 157 103 1 200 303 108020 4682 2377200$ 2.489.902 3.253.825,00$ 763.923

558 0,34012093 263 40 1 200 240 85560 4682 2377200$ 2.467.442 5.450.675,00$ 2.983.233

559 0,45492342 352 -112 2 400 288 102672 9365 4754400$ 4.866.437 7.295.200,00$ 2.428.763

560 0,54321684 420 -132 2 400 268 95542 9365 4754400$ 4.859.307 8.704.500,00$ 3.845.193

561 0,3659059 283 -15 1 200 185 65953 4682 2377200$ 2.447.835 5.865.175,00$ 3.417.340

562 0,85804326 663 -478 3 600 122 43493 14047 7131600$ 7.189.140 13.740.675,00$ 6.551.535

563 0,55999266 433 -311 3 600 289 103029 14047 7131600$ 7.248.675 8.973.925,00$ 1.725.250

564 0,05420717 42 247 0 0 247 88056 0 0$ 88.056 870.450,00$ 782.395

565 0,47638883 368 -121 2 400 279 99464 9365 4754400$ 4.863.228 7.626.800,00$ 2.763.572

566 0,24999671 193 86 1 200 286 101959 4682 2377200$ 2.483.841 3.999.925,00$ 1.516.084

567 0,12808893 99 187 0 0 187 66666 0 0$ 66.666 2.051.775,00$ 1.985.110

568 0,04872893 38 149 0 0 149 53119 0 0$ 53.119 787.550,00$ 734.432

569 0,09272093 72 77 1 200 277 98751 4682 2377200$ 2.480.633 1.492.200,00$ (988.433)

570 0,34846462 269 8 1 200 208 74152 4682 2377200$ 2.456.034 5.575.025,00$ 3.118.991

571 0,35414926 274 -66 1 200 134 47771 4682 2377200$ 2.429.653 5.678.650,00$ 3.248.997

572 0,37501394 290 -156 2 400 244 86986 9365 4754400$ 4.850.751 6.010.250,00$ 1.159.499

573 0,25085388 194 50 1 200 250 89125 4682 2377200$ 2.471.007 4.020.650,00$ 1.549.643

574 0,29257141 226 24 1 200 224 79856 4682 2377200$ 2.461.738 4.683.850,00$ 2.222.112

575 0,47449243 367 -143 2 400 257 91621 9365 4754400$ 4.855.385 7.606.075,00$ 2.750.690

576 0,73620601 569 -312 3 600 288 102672 14047 7131600$ 7.248.319 11.792.525,00$ 4.544.206

577 0,28434869 220 68 1 200 268 95542 4682 2377200$ 2.477.424 4.559.500,00$ 2.082.076

578 0,60707332 469 -201 2 400 199 70944 9365 4754400$ 4.834.708 9.720.025,00$ 4.885.317

579 0,38662403 299 -100 2 400 300 106950 9365 4754400$ 4.870.715 6.196.775,00$ 1.326.060

580 0,38762657 300 0 1 200 200 71300 4682 2377200$ 2.453.182 6.217.500,00$ 3.764.318

581 0,01557918 12 188 0 0 188 67022 0 0$ 67.022 248.700,00$ 181.678

582 0,60029102 464 -276 2 400 124 44206 9365 4754400$ 4.807.971 9.616.400,00$ 4.808.429

583 0,38472145 297 -173 2 400 227 80926 9365 4754400$ 4.844.690 6.155.325,00$ 1.310.635

584 0,29256299 226 1 1 200 201 71657 4682 2377200$ 2.453.539 4.683.850,00$ 2.230.311

585 0,89031669 688 -487 3 600 113 40285 14047 7131600$ 7.185.931 14.258.800,00$ 7.072.869

586 0,46242846 357 -244 2 400 156 55614 9365 4754400$ 4.819.379 7.398.825,00$ 2.579.446

587 0,03086624 24 132 0 0 132 47058 0 0$ 47.058 497.400,00$ 450.342

588 0,59433544 459 -327 3 600 273 97325 14047 7131600$ 7.242.971 9.512.775,00$ 2.269.804

589 0,56452925 436 -163 2 400 237 84491 9365 4754400$ 4.848.255 9.036.100,00$ 4.187.845

590 0,55582816 430 -193 2 400 207 73796 9365 4754400$ 4.837.560 8.911.750,00$ 4.074.190

591 0,50614426 391 -184 2 400 216 77004 9365 4754400$ 4.840.769 8.103.475,00$ 3.262.706

592 0,52733532 408 -192 2 400 208 74152 9365 4754400$ 4.837.917 8.455.800,00$ 3.617.883

593 0,68741553 531 -323 3 600 277 98751 14047 7131600$ 7.244.397 11.004.975,00$ 3.760.578

594 0,99715543 771 -494 4 800 306 109089 18729 9508800$ 9.636.618 15.978.975,00$ 6.342.357

595 0,95830208 741 -435 3 600 165 58823 14047 7131600$ 7.204.469 15.357.225,00$ 8.152.756

596 0,00277078 2 163 0 0 163 58110 0 0$ 58.110 41.450,00$ (16.660)

597 0,55868617 432 -269 2 400 131 46702 9365 4754400$ 4.810.466 8.953.200,00$ 4.142.734

598 0,98966534 765 -634 4 800 166 59179 18729 9508800$ 9.586.708 15.854.625,00$ 6.267.917

599 0,22800239 176 -10 1 200 190 67735 4682 2377200$ 2.449.617 3.647.600,00$ 1.197.983

600 0,97168219 751 -561 4 800 239 85204 18729 9508800$ 9.612.733 15.564.475,00$ 5.951.742

601 0,42421139 328 -89 2 400 311 110872 9365 4754400$ 4.874.636 6.797.800,00$ 1.923.164

602 0,67762741 524 -213 2 400 187 66666 9365 4754400$ 4.830.430 10.859.900,00$ 6.029.470

603 0,62011217 479 -292 3 600 308 109802 14047 7131600$ 7.255.449 9.927.275,00$ 2.671.826

604 0,04662783 36 272 0 0 272 96968 0 0$ 96.968 746.100,00$ 649.132

605 0,49863891 385 -113 2 400 287 102316 9365 4754400$ 4.866.080 7.979.125,00$ 3.113.045

606 0,44345739 343 -56 1 200 144 51336 4682 2377200$ 2.433.218 7.108.675,00$ 4.675.457

607 0,0586811 45 99 1 200 299 106594 4682 2377200$ 2.488.476 932.625,00$ (1.555.851)

608 0,13357485 103 196 0 0 196 69874 0 0$ 69.874 2.134.675,00$ 2.064.801

609 0,38919362 301 -105 2 400 295 105168 9365 4754400$ 4.868.932 6.238.225,00$ 1.369.293

610 0,17883887 138 157 0 0 157 55971 0 0$ 55.971 2.860.050,00$ 2.804.080

611 0,32896295 254 -97 2 400 303 108020 9365 4754400$ 4.871.784 5.264.150,00$ 392.366

612 0,59409813 459 -156 2 400 244 86986 9365 4754400$ 4.850.751 9.512.775,00$ 4.662.024

613 0,00946006 7 237 0 0 237 84491 0 0$ 84.491 145.075,00$ 60.585

614 0,53733612 415 -178 2 400 222 79143 9365 4754400$ 4.842.908 8.600.875,00$ 3.757.967

615 0,05474164 42 180 0 0 180 64170 0 0$ 64.170 870.450,00$ 806.280

616 0,19463868 150 30 1 200 230 81995 4682 2377200$ 2.463.877 3.108.750,00$ 644.873

617 0,65181746 504 -274 2 400 126 44919 9365 4754400$ 4.808.684 10.445.400,00$ 5.636.716

618 0,53788664 416 -290 3 600 310 110515 14047 7131600$ 7.256.162 8.621.600,00$ 1.365.438

619 0,03107563 24 286 0 0 286 101959 0 0$ 101.959 497.400,00$ 395.441

620 0,58974736 456 -170 2 400 230 81995 9365 4754400$ 4.845.760 9.450.600,00$ 4.604.840

621 0,73601159 569 -339 3 600 261 93047 14047 7131600$ 7.238.693 11.792.525,00$ 4.553.832

622 0,20776569 161 100 1 200 300 106950 4682 2377200$ 2.488.832 3.336.725,00$ 847.893

623 0,96164617 743 -443 3 600 157 55971 14047 7131600$ 7.201.617 15.398.675,00$ 8.197.058

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

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

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