VTC150100 120 INVENTARIO DE
SEGURIDAD 40
INVENTARIO
INICIAL 300 100
EOQ 30
COSTO DE MANTENIMIENTO
SEMANAL 1586 30
GEOMETRICA
P 0,01942
Q 0,98058
# # ALETARIO DEMANDA INVENTARIO DECISIÓN DE PRODUCCIÓNCANTIDAD A PRODUCIRINVENTARIO FINAL COSTO DE ALMACENAMIENTO SEMANALCOSTO DE PREPARACIÓNCOSTO TOTAL TOTAL COSTOS PRECIO VENTA UTILIDAD
1 0,8296021 9 291 0 0 291 461.526 - - 461.526 704.124 242.598
2 0,3282924 56 235 0 0 235 372.710 - - 372.710 4.381.216 4.008.506
3 0,2164865 78 157 0 0 157 249.002 - - 249.002 6.102.408 5.853.406
4 0,6345020 23 134 0 0 134 212.524 - - 212.524 1.799.428 1.586.904
5 0,0327092 174 -40 3 90 50 79.300 22.250 4.758.030 4.859.580 13.613.064 8.753.484
6 0,7829063 12 38 1 30 68 107.848 7.417 1.586.010 1.701.275 938.832 - 762.443
7 0,7332982 15 53 0 0 53 84.058 - - 84.058 1.173.540 1.089.482
8 0,6905749 18 35 1 30 65 103.090 7.417 1.586.010 1.696.517 1.408.248 - 288.269
9 0,6719459 20 45 0 0 45 71.370 - - 71.370 1.564.720 1.493.350
10 0,3573506 52 -7 2 60 53 84.058 14.833 3.172.020 3.270.911 4.068.272 797.361
11 0,7240438 16 37 1 30 67 106.262 7.417 1.586.010 1.699.689 1.251.776 - 447.913
12 0,6186012 24 43 0 0 43 68.198 - - 68.198 1.877.664 1.809.466
13 0,3599476 52 -9 2 60 51 80.886 14.833 3.172.020 3.267.739 4.068.272 800.533
14 0,4217419 44 7 1 30 37 58.682 7.417 1.586.010 1.652.109 3.442.384 1.790.275
15 0,1535419 95 -58 4 120 62 98.332 29.667 6.344.040 6.472.039 7.432.420 960.381
16 0,4894092 36 26 1 30 56 88.816 7.417 1.586.010 1.682.243 2.816.496 1.134.253
17 0,2047083 80 -24 3 90 66 104.676 22.250 4.758.030 4.884.956 6.258.880 1.373.924
18 0,8404954 8 58 0 0 58 91.988 - - 91.988 625.888 533.900
19 0,0077816 247 -189 8 240 51 80.886 59.333 12.688.080 12.828.299 19.324.292 6.495.993
20 0,8483008 8 43 0 0 43 68.198 - - 68.198 625.888 557.690
21 0,9650945 1 42 0 0 42 66.612 - - 66.612 78.236 11.624
22 0,8751541 6 36 1 30 66 104.676 7.417 1.586.010 1.698.103 469.416 - 1.228.687
23 0,8228385 9 57 0 0 57 90.402 - - 90.402 704.124 613.722
24 0,5233830 33 24 1 30 54 85.644 7.417 1.586.010 1.679.071 2.581.788 902.717
25 0,0515837 151 -97 5 150 53 84.058 37.083 7.930.050 8.051.191 11.813.636 3.762.445
26 0,6069420 25 28 1 30 58 91.988 7.417 1.586.010 1.685.415 1.955.900 270.485
27 0,5766836 28 30 1 30 60 95.160 7.417 1.586.010 1.688.587 2.190.608 502.021
28 0,9105925 4 56 0 0 56 88.816 - - 88.816 312.944 224.128
29 0,3610991 51 5 1 30 35 55.510 7.417 1.586.010 1.648.937 3.990.036 2.341.099
30 0,9810787 0 35 1 30 65 103.090 7.417 1.586.010 1.696.517 - - 1.696.517
31 0,2707114 66 -1 2 60 59 93.574 14.833 3.172.020 3.280.427 5.163.576 1.883.149
32 0,3775784 49 10 1 30 40 63.440 7.417 1.586.010 1.656.867 3.833.564 2.176.697
33 0,5586361 29 11 1 30 41 65.026 7.417 1.586.010 1.658.453 2.268.844 610.391
34 0,5618336 29 12 1 30 42 66.612 7.417 1.586.010 1.660.039 2.268.844 608.805
35 0,1129033 111 -69 4 120 51 80.886 29.667 6.344.040 6.454.593 8.684.196 2.229.603
36 0,6416117 22 29 1 30 59 93.574 7.417 1.586.010 1.687.001 1.721.192 34.191
37 0,6023680 25 34 1 30 64 101.504 7.417 1.586.010 1.694.931 1.955.900 260.969
38 0,3628261 51 13 1 30 43 68.198 7.417 1.586.010 1.661.625 3.990.036 2.328.411
39 0,4740381 38 5 1 30 35 55.510 7.417 1.586.010 1.648.937 2.972.968 1.324.031
40 0,2748506 65 -30 3 90 60 95.160 22.250 4.758.030 4.875.440 5.085.340 209.900
41 0,1648565 91 -31 3 90 59 93.574 22.250 4.758.030 4.873.854 7.119.476 2.245.622
42 0,3069447 60 -1 2 60 59 93.574 14.833 3.172.020 3.280.427 4.694.160 1.413.733
43 0,0826900 127 -68 4 120 52 82.472 29.667 6.344.040 6.456.179 9.935.972 3.479.793
44 0,1023709 116 -64 4 120 56 88.816 29.667 6.344.040 6.462.523 9.075.376 2.612.853
45 0,3355360 55 1 1 30 31 49.166 7.417 1.586.010 1.642.593 4.302.980 2.660.387
46 0,3156167 58 -27 3 90 63 99.918 22.250 4.758.030 4.880.198 4.537.688 - 342.510
47 0,0141034 217 -154 7 210 56 88.816 51.917 11.102.070 11.242.803 16.977.212 5.734.409
48 0,7029044 17 39 1 30 69 109.434 7.417 1.586.010 1.702.861 1.330.012 - 372.849
49 0,9312017 3 66 0 0 66 104.676 - - 104.676 234.708 130.032
50 0,0034552 289 -223 9 270 47 74.542 66.750 14.274.090 14.415.382 22.610.204 8.194.822
51 0,5057746 34 13 1 30 43 68.198 7.417 1.586.010 1.661.625 2.660.024 998.399
52 0,5053851 34 9 1 30 39 61.854 7.417 1.586.010 1.655.281 2.660.024 1.004.743
53 0,1989167 82 -43 3 90 47 74.542 22.250 4.758.030 4.854.822 6.415.352 1.560.530
54 0,6017081 25 22 1 30 52 82.472 7.417 1.586.010 1.675.899 1.955.900 280.001
55 0,4178933 44 8 1 30 38 60.268 7.417 1.586.010 1.653.695 3.442.384 1.788.689
56 0,1203394 107 -69 4 120 51 80.886 29.667 6.344.040 6.454.593 8.371.252 1.916.659
57 0,4215421 44 7 1 30 37 58.682 7.417 1.586.010 1.652.109 3.442.384 1.790.275
58 0,8784006 6 31 1 30 61 96.746 7.417 1.586.010 1.690.173 469.416 - 1.220.757
59 0,8161497 10 51 0 0 51 80.886 - - 80.886 782.360 701.474
60 0,8117028 10 41 0 0 41 65.026 - - 65.026 782.360 717.334
61 0,6409841 22 19 1 30 49 77.714 7.417 1.586.010 1.671.141 1.721.192 50.051
62 0,2043584 80 -31 3 90 59 93.574 22.250 4.758.030 4.873.854 6.258.880 1.385.026
63 0,3642032 51 8 1 30 38 60.268 7.417 1.586.010 1.653.695 3.990.036 2.336.341
64 0,0971865 118 -80 4 120 40 63.440 29.667 6.344.040 6.437.147 9.231.848 2.794.701
65 0,8083074 10 30 1 30 60 95.160 7.417 1.586.010 1.688.587 782.360 - 906.227
66 0,6881037 19 41 0 0 41 65.026 - - 65.026 1.486.484 1.421.458
67 0,8368079 9 32 1 30 62 98.332 7.417 1.586.010 1.691.759 704.124 - 987.635
68 0,0768736 130 -68 4 120 52 82.472 29.667 6.344.040 6.456.179 10.170.680 3.714.501
69 0,6590584 21 31 1 30 61 96.746 7.417 1.586.010 1.690.173 1.642.956 - 47.217
70 0,9785417 1 60 0 0 60 95.160 - - 95.160 78.236 - 16.924
71 0,3288359 56 4 1 30 34 53.924 7.417 1.586.010 1.647.351 4.381.216 2.733.865
72 0,6207581 24 10 1 30 40 63.440 7.417 1.586.010 1.656.867 1.877.664 220.797
73 0,3561826 52 -12 2 60 48 76.128 14.833 3.172.020 3.262.981 4.068.272 805.291
74 0,4313437 42 6 1 30 36 57.096 7.417 1.586.010 1.650.523 3.285.912 1.635.389
75 0,3976393 47 -11 2 60 49 77.714 14.833 3.172.020 3.264.567 3.677.092 412.525
76 0,6261356 23 26 1 30 56 88.816 7.417 1.586.010 1.682.243 1.799.428 117.185
77 0,7860256 12 44 0 0 44 69.784 - - 69.784 938.832 869.048
78 0,3200440 58 -14 2 60 46 72.956 14.833 3.172.020 3.259.809 4.537.688 1.277.879
79 0,8102465 10 36 1 30 66 104.676 7.417 1.586.010 1.698.103 782.360 - 915.743
80 0,6358261 23 43 0 0 43 68.198 - - 68.198 1.799.428 1.731.230
81 0,6233348 24 19 1 30 49 77.714 7.417 1.586.010 1.671.141 1.877.664 206.523
82 0,9513156 2 47 0 0 47 74.542 - - 74.542 156.472 81.930
83 0,0375159 167 -120 6 180 60 95.160 44.500 9.516.060 9.655.720 13.065.412 3.409.692
84 0,3263028 57 3 1 30 33 52.338 7.417 1.586.010 1.645.765 4.459.452 2.813.687
85 0,4817535 37 -4 2 60 56 88.816 14.833 3.172.020 3.275.669 2.894.732 - 380.937
86 0,0415360 162 -106 5 150 44 69.784 37.083 7.930.050 8.036.917 12.674.232 4.637.315
87 0,4731964 38 6 1 30 36 57.096 7.417 1.586.010 1.650.523 2.972.968 1.322.445
88 0,5680830 28 8 1 30 38 60.268 7.417 1.586.010 1.653.695 2.190.608 536.913
89 0,9255646 3 35 1 30 65 103.090 7.417 1.586.010 1.696.517 234.708 - 1.461.809
90 0,5811701 27 38 1 30 68 107.848 7.417 1.586.010 1.701.275 2.112.372 411.097
91 0,7050447 17 51 0 0 51 80.886 - - 80.886 1.330.012 1.249.126
92 0,2291784 75 -24 3 90 66 104.676 22.250 4.758.030 4.884.956 5.867.700 982.744
93 0,7245416 16 50 0 0 50 79.300 - - 79.300 1.251.776 1.172.476
94 0,2890667 63 -13 2 60 47 74.542 14.833 3.172.020 3.261.395 4.928.868 1.667.473
95 0,5620989 29 18 1 30 48 76.128 7.417 1.586.010 1.669.555 2.268.844 599.289
96 0,1137264 110 -62 4 120 58 91.988 29.667 6.344.040 6.465.695 8.605.960 2.140.265
97 0,3495464 53 5 1 30 35 55.510 7.417 1.586.010 1.648.937 4.146.508 2.497.571
98 0,4633036 39 -4 2 60 56 88.816 14.833 3.172.020 3.275.669 3.051.204 - 224.465
99 0,8214786 10 46 0 0 46 72.956 - - 72.956 782.360 709.404
100 0,3165685 58 -12 2 60 48 76.128 14.833 3.172.020 3.262.981 4.537.688 1.274.707
101 0,0172485 207 -159 7 210 51 80.886 51.917 11.102.070 11.234.873 16.194.852 4.959.979
102 0,3253616 57 -6 2 60 54 85.644 14.833 3.172.020 3.272.497 4.459.452 1.186.955
103 0,0434192 159 -105 5 150 45 71.370 37.083 7.930.050 8.038.503 12.439.524 4.401.021
104 0,5152111 33 12 1 30 42 66.612 7.417 1.586.010 1.660.039 2.581.788 921.749
105 0,1494967 96 -54 4 120 66 104.676 29.667 6.344.040 6.478.383 7.510.656 1.032.273
106 0,5736778 28 38 1 30 68 107.848 7.417 1.586.010 1.701.275 2.190.608 489.333
107 0,4192830 44 24 1 30 54 85.644 7.417 1.586.010 1.679.071 3.442.384 1.763.313
108 0,9865245 0 54 0 0 54 85.644 - - 85.644 - - 85.644
109 0,2487319 70 -16 2 60 44 69.784 14.833 3.172.020 3.256.637 5.476.520 2.219.883
110 0,0715946 134 -90 5 150 60 95.160 37.083 7.930.050 8.062.293 10.483.624 2.421.331
111 0,1260085 105 -45 3 90 45 71.370 22.250 4.758.030 4.851.650 8.214.780 3.363.130
112 0,8757371 6 39 1 30 69 109.434 7.417 1.586.010 1.702.861 469.416 - 1.233.445
113 0,8283006 9 60 0 0 60 95.160 - - 95.160 704.124 608.964
114 0,3577274 52 8 1 30 38 60.268 7.417 1.586.010 1.653.695 4.068.272 2.414.577
115 0,0998329 117 -79 4 120 41 65.026 29.667 6.344.040 6.438.733 9.153.612 2.714.879
116 0,2449345 71 -30 3 90 60 95.160 22.250 4.758.030 4.875.440 5.554.756 679.316
117 0,5288060 32 28 1 30 58 91.988 7.417 1.586.010 1.685.415 2.503.552 818.137
118 0,6037964 25 33 1 30 63 99.918 7.417 1.586.010 1.693.345 1.955.900 262.555
119 0,2917308 62 1 1 30 31 49.166 7.417 1.586.010 1.642.593 4.850.632 3.208.039
120 0,6466181 22 9 1 30 39 61.854 7.417 1.586.010 1.655.281 1.721.192 65.911
121 0,3036757 60 -21 3 90 69 109.434 22.250 4.758.030 4.889.714 4.694.160 - 195.554
122 0,5330795 32 37 1 30 67 106.262 7.417 1.586.010 1.699.689 2.503.552 803.863
123 0,1280239 104 -37 3 90 53 84.058 22.250 4.758.030 4.864.338 8.136.544 3.272.206
124 0,2427623 72 -19 2 60 41 65.026 14.833 3.172.020 3.251.879 5.632.992 2.381.113
125 0,1587780 93 -52 4 120 68 107.848 29.667 6.344.040 6.481.555 7.275.948 794.393
126 0,1554855 94 -26 3 90 64 101.504 22.250 4.758.030 4.881.784 7.354.184 2.472.400
127 0,6630534 20 44 0 0 44 69.784 - - 69.784 1.564.720 1.494.936
128 0,5111805 34 10 1 30 40 63.440 7.417 1.586.010 1.656.867 2.660.024 1.003.157
129 0,0644712 139 -99 5 150 51 80.886 37.083 7.930.050 8.048.019 10.874.804 2.826.785
130 0,6609332 21 30 1 30 60 95.160 7.417 1.586.010 1.688.587 1.642.956 - 45.631
131 0,1105878 112 -52 4 120 68 107.848 29.667 6.344.040 6.481.555 8.762.432 2.280.877
132 0,9456671 2 66 0 0 66 104.676 - - 104.676 156.472 51.796
133 0,2353579 73 -7 2 60 53 84.058 14.833 3.172.020 3.270.911 5.711.228 2.440.317
134 0,8385318 8 45 0 0 45 71.370 - - 71.370 625.888 554.518
135 0,1296522 104 -59 4 120 61 96.746 29.667 6.344.040 6.470.453 8.136.544 1.666.091
136 0,6300893 23 38 1 30 68 107.848 7.417 1.586.010 1.701.275 1.799.428 98.153
137 0,0018594 320 -252 10 300 48 76.128 74.167 15.860.100 16.010.395 25.035.520 9.025.125
138 0,5207793 33 15 1 30 45 71.370 7.417 1.586.010 1.664.797 2.581.788 916.991
139 0,4113952 45 0 1 30 30 47.580 7.417 1.586.010 1.641.007 3.520.620 1.879.613
140 0,4908716 36 -6 2 60 54 85.644 14.833 3.172.020 3.272.497 2.816.496 - 456.001
141 0,9100031 4 50 0 0 50 79.300 - - 79.300 312.944 233.644
142 0,7245731 16 34 1 30 64 101.504 7.417 1.586.010 1.694.931 1.251.776 - 443.155
143 0,3518160 53 11 1 30 41 65.026 7.417 1.586.010 1.658.453 4.146.508 2.488.055
144 0,9280805 3 38 1 30 68 107.848 7.417 1.586.010 1.701.275 234.708 - 1.466.567
145 0,2456064 71 -3 2 60 57 90.402 14.833 3.172.020 3.277.255 5.554.756 2.277.501
146 0,3725530 50 7 1 30 37 58.682 7.417 1.586.010 1.652.109 3.911.800 2.259.691
147 0,6882307 19 18 1 30 48 76.128 7.417 1.586.010 1.669.555 1.486.484 - 183.071
148 0,3306118 56 -8 2 60 52 82.472 14.833 3.172.020 3.269.325 4.381.216 1.111.891
149 0,9228184 4 48 0 0 48 76.128 - - 76.128 312.944 236.816
150 0,2556648 69 -21 3 90 69 109.434 22.250 4.758.030 4.889.714 5.398.284 508.570
151 0,7607268 13 56 0 0 56 88.816 - - 88.816 1.017.068 928.252
152 0,7114937 17 39 1 30 69 109.434 7.417 1.586.010 1.702.861 1.330.012 - 372.849
153 0,1455549 98 -29 3 90 61 96.746 22.250 4.758.030 4.877.026 7.667.128 2.790.102
154 0,1310358 103 -42 3 90 48 76.128 22.250 4.758.030 4.856.408 8.058.308 3.201.900
155 0,0385660 165 -117 6 180 63 99.918 44.500 9.516.060 9.660.478 12.908.940 3.248.462
156 0,0890585 123 -60 4 120 60 95.160 29.667 6.344.040 6.468.867 9.623.028 3.154.161
157 0,6830024 19 41 0 0 41 65.026 - - 65.026 1.486.484 1.421.458
158 0,8220132 9 32 1 30 62 98.332 7.417 1.586.010 1.691.759 704.124 - 987.635
159 0,8753505 6 56 0 0 56 88.816 - - 88.816 469.416 380.600
160 0,8733166 6 50 0 0 50 79.300 - - 79.300 469.416 390.116
161 0,5751675 28 22 1 30 52 82.472 7.417 1.586.010 1.675.899 2.190.608 514.709
162 0,7543740 14 38 1 30 68 107.848 7.417 1.586.010 1.701.275 1.095.304 - 605.971
163 0,7371755 15 53 0 0 53 84.058 - - 84.058 1.173.540 1.089.482
164 0,7539998 14 39 1 30 69 109.434 7.417 1.586.010 1.702.861 1.095.304 - 607.557
165 0,7000689 18 51 0 0 51 80.886 - - 80.886 1.408.248 1.327.362
166 0,4832008 37 14 1 30 44 69.784 7.417 1.586.010 1.663.211 2.894.732 1.231.521
167 0,0353861 170 -126 6 180 54 85.644 44.500 9.516.060 9.646.204 13.300.120 3.653.916
168 0,3205425 58 -4 2 60 56 88.816 14.833 3.172.020 3.275.669 4.537.688 1.262.019
169 0,7410426 15 41 0 0 41 65.026 - - 65.026 1.173.540 1.108.514
170 0,7518865 14 27 1 30 57 90.402 7.417 1.586.010 1.683.829 1.095.304 - 588.525
171 0,2925061 62 -5 2 60 55 87.230 14.833 3.172.020 3.274.083 4.850.632 1.576.549
172 0,4808746 37 18 1 30 48 76.128 7.417 1.586.010 1.669.555 2.894.732 1.225.177
173 0,6171380 24 24 1 30 54 85.644 7.417 1.586.010 1.679.071 1.877.664 198.593
174 0,8060804 10 44 0 0 44 69.784 - - 69.784 782.360 712.576
175 0,1567790 94 -50 3 90 40 63.440 22.250 4.758.030 4.843.720 7.354.184 2.510.464
176 0,4004169 46 -6 2 60 54 85.644 14.833 3.172.020 3.272.497 3.598.856 326.359
177 0,5667524 28 26 1 30 56 88.816 7.417 1.586.010 1.682.243 2.190.608 508.365
178 0,0485804 154 -98 5 150 52 82.472 37.083 7.930.050 8.049.605 12.048.344 3.998.739
179 0,6363997 23 29 1 30 59 93.574 7.417 1.586.010 1.687.001 1.799.428 112.427
180 0,2980867 61 -2 2 60 58 91.988 14.833 3.172.020 3.278.841 4.772.396 1.493.555
181 0,9678481 1 57 0 0 57 90.402 - - 90.402 78.236 - 12.166
182 0,6579757 21 36 1 30 66 104.676 7.417 1.586.010 1.698.103 1.642.956 - 55.147
183 0,4527478 40 26 1 30 56 88.816 7.417 1.586.010 1.682.243 3.129.440 1.447.197
184 0,6840922 19 37 1 30 67 106.262 7.417 1.586.010 1.699.689 1.486.484 - 213.205
185 0,0026555 302 -235 10 300 65 103.090 74.167 15.860.100 16.037.357 23.627.272 7.589.915
186 0,7936126 11 54 0 0 54 85.644 - - 85.644 860.596 774.952
187 0,5532072 30 24 1 30 54 85.644 7.417 1.586.010 1.679.071 2.347.080 668.009
188 0,5362729 31 23 1 30 53 84.058 7.417 1.586.010 1.677.485 2.425.316 747.831
189 0,0519320 150 -97 5 150 53 84.058 37.083 7.930.050 8.051.191 11.735.400 3.684.209
190 0,5396582 31 22 1 30 52 82.472 7.417 1.586.010 1.675.899 2.425.316 749.417
191 0,1387551 100 -48 3 90 42 66.612 22.250 4.758.030 4.846.892 7.823.600 2.976.708
192 0,7861875 12 30 1 30 60 95.160 7.417 1.586.010 1.688.587 938.832 - 749.755
193 0,2412274 72 -12 2 60 48 76.128 14.833 3.172.020 3.262.981 5.632.992 2.370.011
194 0,0025830 303 -255 10 300 45 71.370 74.167 15.860.100 16.005.637 23.705.508 7.699.871
195 0,0989206 117 -72 4 120 48 76.128 29.667 6.344.040 6.449.835 9.153.612 2.703.777
196 0,0615730 142 -94 5 150 56 88.816 37.083 7.930.050 8.055.949 11.109.512 3.053.563
197 0,4206075 44 12 1 30 42 66.612 7.417 1.586.010 1.660.039 3.442.384 1.782.345
198 0,9176081 4 38 1 30 68 107.848 7.417 1.586.010 1.701.275 312.944 - 1.388.331
199 0,6904190 18 50 0 0 50 79.300 - - 79.300 1.408.248 1.328.948
200 0,1792444 87 -37 3 90 53 84.058 22.250 4.758.030 4.864.338 6.806.532 1.942.194
201 0,4149419 44 9 1 30 39 61.854 7.417 1.586.010 1.655.281 3.442.384 1.787.103
202 0,0250710 187 -148 7 210 62 98.332 51.917 11.102.070 11.252.319 14.630.132 3.377.813
203 0,7928668 11 51 0 0 51 80.886 - - 80.886 860.596 779.710
204 0,5759106 28 23 1 30 53 84.058 7.417 1.586.010 1.677.485 2.190.608 513.123
205 0,1806489 87 -34 3 90 56 88.816 22.250 4.758.030 4.869.096 6.806.532 1.937.436
206 0,1025980 116 -60 4 120 60 95.160 29.667 6.344.040 6.468.867 9.075.376 2.606.509
207 0,5030931 35 25 1 30 55 87.230 7.417 1.586.010 1.680.657 2.738.260 1.057.603
208 0,4476593 40 15 1 30 45 71.370 7.417 1.586.010 1.664.797 3.129.440 1.464.643
209 0,3165728 58 -13 2 60 47 74.542 14.833 3.172.020 3.261.395 4.537.688 1.276.293
210 0,9181607 4 43 0 0 43 68.198 - - 68.198 312.944 244.746
211 0,3894251 48 -5 2 60 55 87.230 14.833 3.172.020 3.274.083 3.755.328 481.245
212 0,2276510 75 -20 2 60 40 63.440 14.833 3.172.020 3.250.293 5.867.700 2.617.407
213 0,9812037 0 40 0 0 40 63.440 - - 63.440 - - 63.440
214 0,7911162 11 29 1 30 59 93.574 7.417 1.586.010 1.687.001 860.596 - 826.405
215 0,6228447 24 35 1 30 65 103.090 7.417 1.586.010 1.696.517 1.877.664 181.147
216 0,5418149 31 34 1 30 64 101.504 7.417 1.586.010 1.694.931 2.425.316 730.385
217 0,1569743 94 -30 3 90 60 95.160 22.250 4.758.030 4.875.440 7.354.184 2.478.744
218 0,5251173 32 28 1 30 58 91.988 7.417 1.586.010 1.685.415 2.503.552 818.137
219 0,8371643 9 49 0 0 49 77.714 - - 77.714 704.124 626.410
220 0,0900214 122 -73 4 120 47 74.542 29.667 6.344.040 6.448.249 9.544.792 3.096.543
221 0,4374982 42 5 1 30 35 55.510 7.417 1.586.010 1.648.937 3.285.912 1.636.975
222 0,2379810 73 -38 3 90 52 82.472 22.250 4.758.030 4.862.752 5.711.228 848.476
223 0,4170157 44 8 1 30 38 60.268 7.417 1.586.010 1.653.695 3.442.384 1.788.689
224 0,4806738 37 1 1 30 31 49.166 7.417 1.586.010 1.642.593 2.894.732 1.252.139
225 0,1222957 107 -76 4 120 44 69.784 29.667 6.344.040 6.443.491 8.371.252 1.927.761
226 0,9264181 3 41 0 0 41 65.026 - - 65.026 234.708 169.682
227 0,2837410 64 -23 3 90 67 106.262 22.250 4.758.030 4.886.542 5.007.104 120.562
228 0,7968907 11 56 0 0 56 88.816 - - 88.816 860.596 771.780
229 0,9461955 2 54 0 0 54 85.644 - - 85.644 156.472 70.828
230 0,9722369 1 53 0 0 53 84.058 - - 84.058 78.236 - 5.822
231 0,0680651 137 -84 5 150 66 104.676 37.083 7.930.050 8.071.809 10.718.332 2.646.523
232 0,2737927 66 0 1 30 30 47.580 7.417 1.586.010 1.641.007 5.163.576 3.522.569
233 0,2274206 75 -45 3 90 45 71.370 22.250 4.758.030 4.851.650 5.867.700 1.016.050
234 0,1942761 83 -38 3 90 52 82.472 22.250 4.758.030 4.862.752 6.493.588 1.630.836
235 0,5030117 35 17 1 30 47 74.542 7.417 1.586.010 1.667.969 2.738.260 1.070.291
236 0,4215244 44 3 1 30 33 52.338 7.417 1.586.010 1.645.765 3.442.384 1.796.619
237 0,4034162 46 -13 2 60 47 74.542 14.833 3.172.020 3.261.395 3.598.856 337.461
238 0,9696049 1 46 0 0 46 72.956 - - 72.956 78.236 5.280
240 0,9433708 2 56 0 0 56 88.816 - - 88.816 156.472 67.656
241 0,3754009 49 7 1 30 37 58.682 7.417 1.586.010 1.652.109 3.833.564 2.181.455
242 0,9914439 0 37 1 30 67 106.262 7.417 1.586.010 1.699.689 - - 1.699.689
243 0,5310294 32 35 1 30 65 103.090 7.417 1.586.010 1.696.517 2.503.552 807.035
244 0,9083433 4 61 0 0 61 96.746 - - 96.746 312.944 216.198
245 0,9883322 0 61 0 0 61 96.746 - - 96.746 - - 96.746
246 0,6594433 21 40 0 0 40 63.440 - - 63.440 1.642.956 1.579.516
247 0,9924178 0 40 0 0 40 63.440 - - 63.440 - - 63.440
248 0,6394663 22 18 1 30 48 76.128 7.417 1.586.010 1.669.555 1.721.192 51.637
249 0,2019457 81 -33 3 90 57 90.402 22.250 4.758.030 4.870.682 6.337.116 1.466.434
250 0,0954858 119 -62 4 120 58 91.988 29.667 6.344.040 6.465.695 9.310.084 2.844.389
251 0,7625763 13 45 0 0 45 71.370 - - 71.370 1.017.068 945.698
252 0,1274928 105 -60 4 120 60 95.160 29.667 6.344.040 6.468.867 8.214.780 1.745.913
253 0,0164989 209 -149 7 210 61 96.746 51.917 11.102.070 11.250.733 16.351.324 5.100.591
254 0,9939192 0 61 0 0 61 96.746 - - 96.746 - - 96.746
255 0,3493167 53 8 1 30 38 60.268 7.417 1.586.010 1.653.695 4.146.508 2.492.813
256 0,9643253 1 37 1 30 67 106.262 7.417 1.586.010 1.699.689 78.236 - 1.621.453
257 0,8464673 8 59 0 0 59 93.574 - - 93.574 625.888 532.314
258 0,6656596 20 39 1 30 69 109.434 7.417 1.586.010 1.702.861 1.564.720 - 138.141
259 0,0383425 166 -97 5 150 53 84.058 37.083 7.930.050 8.051.191 12.987.176 4.935.985
260 0,4623674 39 14 1 30 44 69.784 7.417 1.586.010 1.663.211 3.051.204 1.387.993
261 0,0727588 133 -89 5 150 61 96.746 37.083 7.930.050 8.063.879 10.405.388 2.341.509
262 0,6963404 18 43 0 0 43 68.198 - - 68.198 1.408.248 1.340.050
263 0,1611435 93 -50 3 90 40 63.440 22.250 4.758.030 4.843.720 7.275.948 2.432.228
264 0,8292477 9 31 1 30 61 96.746 7.417 1.586.010 1.690.173 704.124 - 986.049
265 0,8697455 7 54 0 0 54 85.644 - - 85.644 547.652 462.008
266 0,9433639 2 52 0 0 52 82.472 - - 82.472 156.472 74.000
267 0,7322006 15 37 1 30 67 106.262 7.417 1.586.010 1.699.689 1.173.540 - 526.149
268 0,6374263 22 45 0 0 45 71.370 - - 71.370 1.721.192 1.649.822
269 0,3142467 59 -14 2 60 46 72.956 14.833 3.172.020 3.259.809 4.615.924 1.356.115
270 0,1838568 86 -40 3 90 50 79.300 22.250 4.758.030 4.859.580 6.728.296 1.868.716
271 0,2736083 66 -16 2 60 44 69.784 14.833 3.172.020 3.256.637 5.163.576 1.906.939
272 0,8304235 9 35 1 30 65 103.090 7.417 1.586.010 1.696.517 704.124 - 992.393
273 0,1244204 106 -41 3 90 49 77.714 22.250 4.758.030 4.857.994 8.293.016 3.435.022
274 0,5061405 34 15 1 30 45 71.370 7.417 1.586.010 1.664.797 2.660.024 995.227
275 0,6951460 18 27 1 30 57 90.402 7.417 1.586.010 1.683.829 1.408.248 - 275.581
276 0,0321365 175 -118 6 180 62 98.332 44.500 9.516.060 9.658.892 13.691.300 4.032.408
277 0,7741594 13 49 0 0 49 77.714 - - 77.714 1.017.068 939.354
278 0,5770620 28 21 1 30 51 80.886 7.417 1.586.010 1.674.313 2.190.608 516.295
279 0,7781023 12 39 1 30 69 109.434 7.417 1.586.010 1.702.861 938.832 - 764.029
280 0,0352073 170 -101 5 150 49 77.714 37.083 7.930.050 8.044.847 13.300.120 5.255.273
281 0,1634838 92 -43 3 90 47 74.542 22.250 4.758.030 4.854.822 7.197.712 2.342.890
282 0,2353579 73 -26 3 90 64 101.504 22.250 4.758.030 4.881.784 5.711.228 829.444
283 0,1548324 95 -31 3 90 59 93.574 22.250 4.758.030 4.873.854 7.432.420 2.558.566
284 0,8957272 5 54 0 0 54 85.644 - - 85.644 391.180 305.536
285 0,6697063 20 34 1 30 64 101.504 7.417 1.586.010 1.694.931 1.564.720 - 130.211
286 0,9877510 0 64 0 0 64 101.504 - - 101.504 - - 101.504
287 0,9201418 4 60 0 0 60 95.160 - - 95.160 312.944 217.784
288 0,6870065 19 41 0 0 41 65.026 - - 65.026 1.486.484 1.421.458
289 0,2335681 74 -33 3 90 57 90.402 22.250 4.758.030 4.870.682 5.789.464 918.782
290 0,7389402 15 42 0 0 42 66.612 - - 66.612 1.173.540 1.106.928
291 0,9617716 1 41 0 0 41 65.026 - - 65.026 78.236 13.210
292 0,3221921 57 -16 2 60 44 69.784 14.833 3.172.020 3.256.637 4.459.452 1.202.815
293 0,7287678 16 28 1 30 58 91.988 7.417 1.586.010 1.685.415 1.251.776 - 433.639
294 0,1036671 115 -57 4 120 63 99.918 29.667 6.344.040 6.473.625 8.997.140 2.523.515
295 0,9141085 4 59 0 0 59 93.574 - - 93.574 312.944 219.370
296 0,5536799 30 29 1 30 59 93.574 7.417 1.586.010 1.687.001 2.347.080 660.079
297 0,8835491 6 53 0 0 53 84.058 - - 84.058 469.416 385.358
298 0,2567991 69 -16 2 60 44 69.784 14.833 3.172.020 3.256.637 5.398.284 2.141.647
299 0,0369205 168 -124 6 180 56 88.816 44.500 9.516.060 9.649.376 13.143.648 3.494.272
300 0,5652552 29 27 1 30 57 90.402 7.417 1.586.010 1.683.829 2.268.844 585.015
301 0,2056965 80 -23 3 90 67 106.262 22.250 4.758.030 4.886.542 6.258.880 1.372.338
302 0,6646707 20 47 0 0 47 74.542 - - 74.542 1.564.720 1.490.178
303 0,4559618 40 7 1 30 37 58.682 7.417 1.586.010 1.652.109 3.129.440 1.477.331
304 0,2256774 75 -38 3 90 52 82.472 22.250 4.758.030 4.862.752 5.867.700 1.004.948
305 0,6113462 25 27 1 30 57 90.402 7.417 1.586.010 1.683.829 1.955.900 272.071
306 0,3501448 53 4 1 30 34 53.924 7.417 1.586.010 1.647.351 4.146.508 2.499.157
307 0,9923394 0 34 1 30 64 101.504 7.417 1.586.010 1.694.931 - - 1.694.931
308 0,2213003 76 -12 2 60 48 76.128 14.833 3.172.020 3.262.981 5.945.936 2.682.955
309 0,5665906 28 20 1 30 50 79.300 7.417 1.586.010 1.672.727 2.190.608 517.881
310 0,6175464 24 26 1 30 56 88.816 7.417 1.586.010 1.682.243 1.877.664 195.421
311 0,0480914 154 -98 5 150 52 82.472 37.083 7.930.050 8.049.605 12.048.344 3.998.739
312 0,2651675 67 -15 2 60 45 71.370 14.833 3.172.020 3.258.223 5.241.812 1.983.589
313 0,1208625 107 -62 4 120 58 91.988 29.667 6.344.040 6.465.695 8.371.252 1.905.557
314 0,0332062 173 -115 6 180 65 103.090 44.500 9.516.060 9.663.650 13.534.828 3.871.178
315 0,5260211 32 33 1 30 63 99.918 7.417 1.586.010 1.693.345 2.503.552 810.207
316 0,5036605 34 29 1 30 59 93.574 7.417 1.586.010 1.687.001 2.660.024 973.023
317 0,3474376 53 6 1 30 36 57.096 7.417 1.586.010 1.650.523 4.146.508 2.495.985
318 0,4909947 36 0 1 30 30 47.580 7.417 1.586.010 1.641.007 2.816.496 1.175.489
319 0,5436549 31 -1 2 60 59 93.574 14.833 3.172.020 3.280.427 2.425.316 - 855.111
320 0,5795730 27 32 1 30 62 98.332 7.417 1.586.010 1.691.759 2.112.372 420.613
321 0,6125155 24 38 1 30 68 107.848 7.417 1.586.010 1.701.275 1.877.664 176.389
322 0,8757881 6 62 0 0 62 98.332 - - 98.332 469.416 371.084
323 0,9386125 3 59 0 0 59 93.574 - - 93.574 234.708 141.134
324 0,3480781 53 6 1 30 36 57.096 7.417 1.586.010 1.650.523 4.146.508 2.495.985
325 0,1307137 103 -67 4 120 53 84.058 29.667 6.344.040 6.457.765 8.058.308 1.600.543
326 0,0806014 128 -75 4 120 45 71.370 29.667 6.344.040 6.445.077 10.014.208 3.569.131
327 0,3768873 49 -4 2 60 56 88.816 14.833 3.172.020 3.275.669 3.833.564 557.895
328 0,8932243 5 51 0 0 51 80.886 - - 80.886 391.180 310.294
329 0,5080607 34 17 1 30 47 74.542 7.417 1.586.010 1.667.969 2.660.024 992.055
330 0,4216594 44 3 1 30 33 52.338 7.417 1.586.010 1.645.765 3.442.384 1.796.619
331 0,3885451 48 -15 2 60 45 71.370 14.833 3.172.020 3.258.223 3.755.328 497.105
332 0,4801700 37 8 1 30 38 60.268 7.417 1.586.010 1.653.695 2.894.732 1.241.037
333 0,3333442 56 -18 2 60 42 66.612 14.833 3.172.020 3.253.465 4.381.216 1.127.751
334 0,5133584 34 8 1 30 38 60.268 7.417 1.586.010 1.653.695 2.660.024 1.006.329
335 0,8926123 5 33 1 30 63 99.918 7.417 1.586.010 1.693.345 391.180 - 1.302.165
336 0,2129455 78 -15 2 60 45 71.370 14.833 3.172.020 3.258.223 6.102.408 2.844.185
337 0,5051113 34 11 1 30 41 65.026 7.417 1.586.010 1.658.453 2.660.024 1.001.571
338 0,6323930 23 18 1 30 48 76.128 7.417 1.586.010 1.669.555 1.799.428 129.873
339 0,3505398 53 -5 2 60 55 87.230 14.833 3.172.020 3.274.083 4.146.508 872.425
340 0,0454301 157 -102 5 150 48 76.128 37.083 7.930.050 8.043.261 12.283.052 4.239.791
341 0,1880710 85 -37 3 90 53 84.058 22.250 4.758.030 4.864.338 6.650.060 1.785.722
342 0,8481522 8 45 0 0 45 71.370 - - 71.370 625.888 554.518
343 0,8285943 9 36 1 30 66 104.676 7.417 1.586.010 1.698.103 704.124 - 993.979
344 0,9894927 0 66 0 0 66 104.676 - - 104.676 - - 104.676
345 0,9569960 2 64 0 0 64 101.504 - - 101.504 156.472 54.968
346 0,2646511 67 -3 2 60 57 90.402 14.833 3.172.020 3.277.255 5.241.812 1.964.557
347 0,9043679 5 52 0 0 52 82.472 - - 82.472 391.180 308.708
348 0,1274460 105 -53 4 120 67 106.262 29.667 6.344.040 6.479.969 8.214.780 1.734.811
349 0,0100615 234 -167 7 210 43 68.198 51.917 11.102.070 11.222.185 18.307.224 7.085.039
350 0,1343425 102 -59 4 120 61 96.746 29.667 6.344.040 6.470.453 7.980.072 1.509.619
351 0,4562461 40 21 1 30 51 80.886 7.417 1.586.010 1.674.313 3.129.440 1.455.127
352 0,0175066 206 -155 7 210 55 87.230 51.917 11.102.070 11.241.217 16.116.616 4.875.399
353 0,0470028 155 -100 5 150 50 79.300 37.083 7.930.050 8.046.433 12.126.580 4.080.147
354 0,6860023 19 31 1 30 61 96.746 7.417 1.586.010 1.690.173 1.486.484 - 203.689
355 0,9851643 0 61 0 0 61 96.746 - - 96.746 - - 96.746
356 0,2943536 62 -1 2 60 59 93.574 14.833 3.172.020 3.280.427 4.850.632 1.570.205
357 0,4296009 43 16 1 30 46 72.956 7.417 1.586.010 1.666.383 3.364.148 1.697.765
358 0,4525025 40 6 1 30 36 57.096 7.417 1.586.010 1.650.523 3.129.440 1.478.917
359 0,9319770 3 33 1 30 63 99.918 7.417 1.586.010 1.693.345 234.708 - 1.458.637
360 0,3853506 48 15 1 30 45 71.370 7.417 1.586.010 1.664.797 3.755.328 2.090.531
361 0,3038340 60 -15 2 60 45 71.370 14.833 3.172.020 3.258.223 4.694.160 1.435.937
362 0,6570154 21 24 1 30 54 85.644 7.417 1.586.010 1.679.071 1.642.956 - 36.115
363 0,8861777 6 48 0 0 48 76.128 - - 76.128 469.416 393.288
364 0,8091595 10 38 1 30 68 107.848 7.417 1.586.010 1.701.275 782.360 - 918.915
366 0,9975398 0 64 0 0 64 101.504 - - 101.504 - - 101.504
367 0,8137742 10 54 0 0 54 85.644 - - 85.644 782.360 696.716
368 0,9083702 4 50 0 0 50 79.300 - - 79.300 312.944 233.644
369 0,6814385 19 31 1 30 61 96.746 7.417 1.586.010 1.690.173 1.486.484 - 203.689
370 0,2077365 80 -19 2 60 41 65.026 14.833 3.172.020 3.251.879 6.258.880 3.007.001
371 0,0960682 119 -78 4 120 42 66.612 29.667 6.344.040 6.440.319 9.310.084 2.869.765
372 0,0390474 165 -123 6 180 57 90.402 44.500 9.516.060 9.650.962 12.908.940 3.257.978
373 0,1486403 97 -40 3 90 50 79.300 22.250 4.758.030 4.859.580 7.588.892 2.729.312
374 0,2188462 77 -27 3 90 63 99.918 22.250 4.758.030 4.880.198 6.024.172 1.143.974
375 0,6270897 23 40 0 0 40 63.440 - - 63.440 1.799.428 1.735.988
376 0,0172351 207 -167 7 210 43 68.198 51.917 11.102.070 11.222.185 16.194.852 4.972.667
377 0,8411571 8 35 1 30 65 103.090 7.417 1.586.010 1.696.517 625.888 - 1.070.629
378 0,4466512 41 24 1 30 54 85.644 7.417 1.586.010 1.679.071 3.207.676 1.528.605
379 0,7907706 11 43 0 0 43 68.198 - - 68.198 860.596 792.398
380 0,6263616 23 20 1 30 50 79.300 7.417 1.586.010 1.672.727 1.799.428 126.701
381 0,8437251 8 42 0 0 42 66.612 - - 66.612 625.888 559.276
382 0,6930032 18 24 1 30 54 85.644 7.417 1.586.010 1.679.071 1.408.248 - 270.823
383 0,9555558 2 52 0 0 52 82.472 - - 82.472 156.472 74.000
384 0,5932904 26 26 1 30 56 88.816 7.417 1.586.010 1.682.243 2.034.136 351.893
385 0,3310782 56 0 1 30 30 47.580 7.417 1.586.010 1.641.007 4.381.216 2.740.209
386 0,0590880 144 -114 6 180 66 104.676 44.500 9.516.060 9.665.236 11.265.984 1.600.748
387 0,7570655 14 52 0 0 52 82.472 - - 82.472 1.095.304 1.012.832
388 0,9846062 0 52 0 0 52 82.472 - - 82.472 - - 82.472
389 0,5191494 33 19 1 30 49 77.714 7.417 1.586.010 1.671.141 2.581.788 910.647
390 0,8998808 5 44 0 0 44 69.784 - - 69.784 391.180 321.396
391 0,5093066 34 10 1 30 40 63.440 7.417 1.586.010 1.656.867 2.660.024 1.003.157
392 0,1119797 111 -71 4 120 49 77.714 29.667 6.344.040 6.451.421 8.684.196 2.232.775
393 0,4761499 37 12 1 30 42 66.612 7.417 1.586.010 1.660.039 2.894.732 1.234.693
394 0,9328173 3 39 1 30 69 109.434 7.417 1.586.010 1.702.861 234.708 - 1.468.153
395 0,8959394 5 64 0 0 64 101.504 - - 101.504 391.180 289.676
396 0,3066705 60 4 1 30 34 53.924 7.417 1.586.010 1.647.351 4.694.160 3.046.809
397 0,3799542 49 -15 2 60 45 71.370 14.833 3.172.020 3.258.223 3.833.564 575.341
398 0,6182600 24 21 1 30 51 80.886 7.417 1.586.010 1.674.313 1.877.664 203.351
399 0,3014793 61 -10 2 60 50 79.300 14.833 3.172.020 3.266.153 4.772.396 1.506.243
400 0,5188532 33 17 1 30 47 74.542 7.417 1.586.010 1.667.969 2.581.788 913.819
401 0,7840770 12 35 1 30 65 103.090 7.417 1.586.010 1.696.517 938.832 - 757.685
402 0,7368707 15 50 0 0 50 79.300 - - 79.300 1.173.540 1.094.240
403 0,3443772 54 -4 2 60 56 88.816 14.833 3.172.020 3.275.669 4.224.744 949.075
404 0,3221151 57 -1 2 60 59 93.574 14.833 3.172.020 3.280.427 4.459.452 1.179.025
405 0,6667240 20 39 1 30 69 109.434 7.417 1.586.010 1.702.861 1.564.720 - 138.141
406 0,0072999 250 -181 8 240 59 93.574 59.333 12.688.080 12.840.987 19.559.000 6.718.013
407 0,5196043 33 26 1 30 56 88.816 7.417 1.586.010 1.682.243 2.581.788 899.545
408 0,9651558 1 55 0 0 55 87.230 - - 87.230 78.236 - 8.994
409 0,1393263 100 -45 3 90 45 71.370 22.250 4.758.030 4.851.650 7.823.600 2.971.950
410 0,6473059 22 23 1 30 53 84.058 7.417 1.586.010 1.677.485 1.721.192 43.707
411 0,0694275 136 -83 5 150 67 106.262 37.083 7.930.050 8.073.395 10.640.096 2.566.701
412 0,2025194 81 -14 2 60 46 72.956 14.833 3.172.020 3.259.809 6.337.116 3.077.307
413 0,6010848 25 21 1 30 51 80.886 7.417 1.586.010 1.674.313 1.955.900 281.587
414 0,4112916 45 6 1 30 36 57.096 7.417 1.586.010 1.650.523 3.520.620 1.870.097
415 0,6777678 19 17 1 30 47 74.542 7.417 1.586.010 1.667.969 1.486.484 - 181.485
416 0,4436491 41 6 1 30 36 57.096 7.417 1.586.010 1.650.523 3.207.676 1.557.153
417 0,4970347 35 1 1 30 31 49.166 7.417 1.586.010 1.642.593 2.738.260 1.095.667
418 0,4486227 40 -9 2 60 51 80.886 14.833 3.172.020 3.267.739 3.129.440 - 138.299
419 0,4762251 37 14 1 30 44 69.784 7.417 1.586.010 1.663.211 2.894.732 1.231.521
420 0,9231085 4 40 0 0 40 63.440 - - 63.440 312.944 249.504
421 0,9299364 3 37 1 30 67 106.262 7.417 1.586.010 1.699.689 234.708 - 1.464.981
422 0,2247450 76 -9 2 60 51 80.886 14.833 3.172.020 3.267.739 5.945.936 2.678.197
423 0,8293153 9 42 0 0 42 66.612 - - 66.612 704.124 637.512
424 0,8217825 10 32 1 30 62 98.332 7.417 1.586.010 1.691.759 782.360 - 909.399
425 0,3295296 56 6 1 30 36 57.096 7.417 1.586.010 1.650.523 4.381.216 2.730.693
426 0,0560377 146 -110 5 150 40 63.440 37.083 7.930.050 8.030.573 11.422.456 3.391.883
427 0,9785491 1 39 1 30 69 109.434 7.417 1.586.010 1.702.861 78.236 - 1.624.625
428 0,1960130 83 -14 2 60 46 72.956 14.833 3.172.020 3.259.809 6.493.588 3.233.779
429 0,9311209 3 43 0 0 43 68.198 - - 68.198 234.708 166.510
430 0,3506430 53 -10 2 60 50 79.300 14.833 3.172.020 3.266.153 4.146.508 880.355
431 0,2130495 78 -28 3 90 62 98.332 22.250 4.758.030 4.878.612 6.102.408 1.223.796
432 0,7996884 11 51 0 0 51 80.886 - - 80.886 860.596 779.710
433 0,5243459 32 19 1 30 49 77.714 7.417 1.586.010 1.671.141 2.503.552 832.411
434 0,5145557 33 16 1 30 46 72.956 7.417 1.586.010 1.666.383 2.581.788 915.405
435 0,7734484 13 33 1 30 63 99.918 7.417 1.586.010 1.693.345 1.017.068 - 676.277
436 0,3901509 47 16 1 30 46 72.956 7.417 1.586.010 1.666.383 3.677.092 2.010.709
437 0,3907080 47 -1 2 60 59 93.574 14.833 3.172.020 3.280.427 3.677.092 396.665
438 0,7649105 13 46 0 0 46 72.956 - - 72.956 1.017.068 944.112
439 0,7591461 14 32 1 30 62 98.332 7.417 1.586.010 1.691.759 1.095.304 - 596.455
440 0,1399920 100 -38 3 90 52 82.472 22.250 4.758.030 4.862.752 7.823.600 2.960.848
441 0,6116318 25 27 1 30 57 90.402 7.417 1.586.010 1.683.829 1.955.900 272.071
442 0,3441599 54 3 1 30 33 52.338 7.417 1.586.010 1.645.765 4.224.744 2.578.979
443 0,5279856 32 1 1 30 31 49.166 7.417 1.586.010 1.642.593 2.503.552 860.959
444 0,9672278 1 30 1 30 60 95.160 7.417 1.586.010 1.688.587 78.236 - 1.610.351
445 0,3137458 59 1 1 30 31 49.166 7.417 1.586.010 1.642.593 4.615.924 2.973.331
446 0,3202664 58 -27 3 90 63 99.918 22.250 4.758.030 4.880.198 4.537.688 - 342.510
447 0,0036853 285 -222 9 270 48 76.128 66.750 14.274.090 14.416.968 22.297.260 7.880.292
448 0,0679845 137 -89 5 150 61 96.746 37.083 7.930.050 8.063.879 10.718.332 2.654.453
449 0,0685326 136 -75 4 120 45 71.370 29.667 6.344.040 6.445.077 10.640.096 4.195.019
450 0,2105515 79 -34 3 90 56 88.816 22.250 4.758.030 4.869.096 6.180.644 1.311.548
451 0,5869826 27 29 1 30 59 93.574 7.417 1.586.010 1.687.001 2.112.372 425.371
452 0,7103311 17 42 0 0 42 66.612 - - 66.612 1.330.012 1.263.400
453 0,2719528 66 -24 3 90 66 104.676 22.250 4.758.030 4.884.956 5.163.576 278.620
454 0,6143680 24 42 0 0 42 66.612 - - 66.612 1.877.664 1.811.052
455 0,9583129 2 40 0 0 40 63.440 - - 63.440 156.472 93.032
456 0,5020743 35 5 1 30 35 55.510 7.417 1.586.010 1.648.937 2.738.260 1.089.323
457 0,7933941 11 24 1 30 54 85.644 7.417 1.586.010 1.679.071 860.596 - 818.475
458 0,3739189 50 4 1 30 34 53.924 7.417 1.586.010 1.647.351 3.911.800 2.264.449
459 0,5247522 32 2 1 30 32 50.752 7.417 1.586.010 1.644.179 2.503.552 859.373
460 0,0113908 228 -196 8 240 44 69.784 59.333 12.688.080 12.817.197 17.837.808 5.020.611
461 0,0028895 298 -254 10 300 46 72.956 74.167 15.860.100 16.007.223 23.314.328 7.307.105
462 0,6021055 25 21 1 30 51 80.886 7.417 1.586.010 1.674.313 1.955.900 281.587
463 0,5388043 31 20 1 30 50 79.300 7.417 1.586.010 1.672.727 2.425.316 752.589
464 0,5399289 31 19 1 30 49 77.714 7.417 1.586.010 1.671.141 2.425.316 754.175
465 0,8986197 5 44 0 0 44 69.784 - - 69.784 391.180 321.396
466 0,2874591 63 -19 2 60 41 65.026 14.833 3.172.020 3.251.879 4.928.868 1.676.989
467 0,8155240 10 31 1 30 61 96.746 7.417 1.586.010 1.690.173 782.360 - 907.813
468 0,9433280 2 59 0 0 59 93.574 - - 93.574 156.472 62.898
469 0,5136034 33 26 1 30 56 88.816 7.417 1.586.010 1.682.243 2.581.788 899.545
470 0,4986017 35 21 1 30 51 80.886 7.417 1.586.010 1.674.313 2.738.260 1.063.947
471 0,0170269 207 -156 7 210 54 85.644 51.917 11.102.070 11.239.631 16.194.852 4.955.221
472 0,7901886 12 42 0 0 42 66.612 - - 66.612 938.832 872.220
473 0,8126012 10 32 1 30 62 98.332 7.417 1.586.010 1.691.759 782.360 - 909.399
474 0,2413269 72 -10 2 60 50 79.300 14.833 3.172.020 3.266.153 5.632.992 2.366.839
475 0,4078884 45 5 1 30 35 55.510 7.417 1.586.010 1.648.937 3.520.620 1.871.683
476 0,6324402 23 12 1 30 42 66.612 7.417 1.586.010 1.660.039 1.799.428 139.389
477 0,3983121 46 -4 2 60 56 88.816 14.833 3.172.020 3.275.669 3.598.856 323.187
478 0,8863465 6 50 0 0 50 79.300 - - 79.300 469.416 390.116
479 0,1993764 82 -32 3 90 58 91.988 22.250 4.758.030 4.872.268 6.415.352 1.543.084
480 0,8097885 10 48 0 0 48 76.128 - - 76.128 782.360 706.232
481 0,3370326 55 -7 2 60 53 84.058 14.833 3.172.020 3.270.911 4.302.980 1.032.069
482 0,6953537 18 35 1 30 65 103.090 7.417 1.586.010 1.696.517 1.408.248 - 288.269
483 0,0743869 132 -67 4 120 53 84.058 29.667 6.344.040 6.457.765 10.327.152 3.869.387
484 0,9021404 5 48 0 0 48 76.128 - - 76.128 391.180 315.052
485 0,1880995 85 -37 3 90 53 84.058 22.250 4.758.030 4.864.338 6.650.060 1.785.722
486 0,4930697 36 17 1 30 47 74.542 7.417 1.586.010 1.667.969 2.816.496 1.148.527
487 0,9968473 0 47 0 0 47 74.542 - - 74.542 - - 74.542
488 0,1722331 89 -42 3 90 48 76.128 22.250 4.758.030 4.856.408 6.963.004 2.106.596
489 0,2243998 76 -28 3 90 62 98.332 22.250 4.758.030 4.878.612 5.945.936 1.067.324
490 0,9393605 3 59 0 0 59 93.574 - - 93.574 234.708 141.134
492 0,1162564 109 -42 3 90 48 76.128 22.250 4.758.030 4.856.408 8.527.724 3.671.316
493 0,5429918 31 17 1 30 47 74.542 7.417 1.586.010 1.667.969 2.425.316 757.347
494 0,7041256 17 30 1 30 60 95.160 7.417 1.586.010 1.688.587 1.330.012 - 358.575
495 0,1224362 107 -47 3 90 43 68.198 22.250 4.758.030 4.848.478 8.371.252 3.522.774
496 0,6118181 25 18 1 30 48 76.128 7.417 1.586.010 1.669.555 1.955.900 286.345
497 0,8228335 9 39 1 30 69 109.434 7.417 1.586.010 1.702.861 704.124 - 998.737
498 0,2568912 69 0 1 30 30 47.580 7.417 1.586.010 1.641.007 5.398.284 3.757.277
499 0,3212429 57 -27 3 90 63 99.918 22.250 4.758.030 4.880.198 4.459.452 - 420.746
500 0,3302646 56 7 1 30 37 58.682 7.417 1.586.010 1.652.109 4.381.216 2.729.107
501 0,2411933 72 -35 3 90 55 87.230 22.250 4.758.030 4.867.510 5.632.992 765.482
502 0,9695094 1 54 0 0 54 85.644 - - 85.644 78.236 - 7.408
503 0,3992045 46 8 1 30 38 60.268 7.417 1.586.010 1.653.695 3.598.856 1.945.161
504 0,9972128 0 38 1 30 68 107.848 7.417 1.586.010 1.701.275 - - 1.701.275
505 0,9862916 0 68 0 0 68 107.848 - - 107.848 - - 107.848
506 0,8091943 10 58 0 0 58 91.988 - - 91.988 782.360 690.372
507 0,3351918 55 3 1 30 33 52.338 7.417 1.586.010 1.645.765 4.302.980 2.657.215
508 0,8263127 9 24 1 30 54 85.644 7.417 1.586.010 1.679.071 704.124 - 974.947
509 0,2297909 74 -20 2 60 40 63.440 14.833 3.172.020 3.250.293 5.789.464 2.539.171
510 0,4529670 40 0 1 30 30 47.580 7.417 1.586.010 1.641.007 3.129.440 1.488.433
511 0,6749324 20 10 1 30 40 63.440 7.417 1.586.010 1.656.867 1.564.720 - 92.147
512 0,1824230 86 -46 3 90 44 69.784 22.250 4.758.030 4.850.064 6.728.296 1.878.232
513 0,7105354 17 27 1 30 57 90.402 7.417 1.586.010 1.683.829 1.330.012 - 353.817
514 0,8142700 10 47 0 0 47 74.542 - - 74.542 782.360 707.818
515 0,7566648 14 33 1 30 63 99.918 7.417 1.586.010 1.693.345 1.095.304 - 598.041
516 0,4785834 37 26 1 30 56 88.816 7.417 1.586.010 1.682.243 2.894.732 1.212.489
517 0,1227458 106 -50 3 90 40 63.440 22.250 4.758.030 4.843.720 8.293.016 3.449.296
518 0,9937128 0 40 0 0 40 63.440 - - 63.440 - - 63.440
519 0,3208091 57 -17 2 60 43 68.198 14.833 3.172.020 3.255.051 4.459.452 1.204.401
520 0,2332101 74 -31 3 90 59 93.574 22.250 4.758.030 4.873.854 5.789.464 915.610
salario+carga prestacional operación 1,5
Salario $ 700.000
Valor min operario 91
Cantidad de Min.Alist. X lote 80
Valor Total .Alist. X lote 7292 salario+carga prestacional planeación 1,5 Salario $ 960.000 Cantidad de Min.Alist. X lote 5 Tiempo de alistamiento en Min 125 Total Costo de Alistamiento 7417
MEDIA VARIANZA UTILIDAD
COSTO DE ALMACENAMIENTO
COSTO DE PREPARACION
1 52 56,942308 3879,89857$ 82.911.506,00 $ 5.336.890,00 $ 667.500,00
53 104 50,1346154 2239,059955$ 61.280.902,00 $ 4.052.230,00 $ 645.250,00
105 156 60,8076923 3108,315234$ 73.981.109,33 $ 4.497.896,00 $ 786.166,67
157 208 58,5576923 4610,212293$ 72.877.102,67 $ 4.415.424,00 $ 749.083,33
209 260 46,1730769 2202,498869$ 56.137.468,67 $ 4.233.034,00 $ 593.333,33
261 312 50,1730769 2331,087104$ 61.121.760,00 $ 4.367.844,00 $ 645.250,00
313 364 53,7884615 2908,679864$ 64.728.479,33 $ 4.315.506,00 $ 697.166,67
365 416 48,5 2947,980392$ 60.807.884,67 $ 4.248.894,00 $ 615.583,33
417 468 53,2115385 4211,150452$ 64.258.720,00 $ 4.031.612,00 $ 689.750,00
469 520 46,1538462 1777,387632$ 56.108.398,67 $ 4.183.868,00 $ 593.333,33