Caso 01: Liana Toy Company

ENUNCIADO

Como preparación para la temporada navideña próxima, Liana Toy Company (LTC) diseñó un nuevo
muñeco llamado “Freddy”. El costo fijo para producirlo es de $100,000. El costo variable, el cual incluye e
material, la mano de obra y los costos de envío, es de $34 por muñeco. Durante la temporada navideña,
LTC venderá los muñecos a $42 cada uno. Si la empresa sobreproduce los muñecos, los excedentes se
venderán en enero por medio de un distribuidor que acordó pagar a LTC $10 por muñeco. La demanda de
juguetes nuevos durante esta temporada es extremadamente incierta. Se espera que se vendan 60,000
muñecos con una desviación estándar de 15,000. Se supone que la distribución de probabilidad normal es
una buena descripción de la demanda.
Company
DATA
Costo Fijo 100,000
C) diseñó un nuevo Costo variable por Unidad $ 34.00
riable, el cual incluye el
temporada navideña, Precio de Venta $ 42.00
cos, los excedentes se Precio de Venta Excedente $ 10.00
muñeco. La demanda de
que se vendan 60,000 Media 60,000
e probabilidad normal es
Desv Estandar 15,000
Probabilidad Nomal
 RESOLUCIÓN A

Elabore una hoja de trabajo. Incluya columnas que indiquen la demanda, las ventas, los
ingresos provenientes de las ventas, cantidad de excedentes, ingresos provenientes de las
ventas de los excedentes, el costo total y la utilidad neta. Utilice su hoja de trabajo para
simular las ventas del muñeco Freddy considerando una cantidad de producción de 60,000
unidades. Con 500 ensayos de simulación, ¿Cuál es la estimación de la utilidad media
asociada con la producción de 60,000 muñecos? Explique.

Costo Fijo 100,000 Resumen de Estadísticas

Costo variable por Unidad $ 34.00 Utilidad media
Precio de Venta $ 42.00 Desviación estándar
Precio de Venta Excedente $ 10.00 Utilidad mínima
Utilidad máxima
Media 60,000 Número de pérdidas
Desv Estandar 15,000 Probabilidad de pérdida
Probabilidad Nomal

¿Cuál es la estimación de la utilidad media asociada con la producción de 60,000 muñecos?

Ensayos de Simulación Ingresos por

Ensayo Ventas Ventas
1 60000 $2,520,000.00
2 60000 $2,520,000.00
3 60000 $2,520,000.00
4 58110 $2,440,639.45
5 60000 $2,520,000.00
6 56299 $2,364,562.77
7 60000 $2,520,000.00
8 49501 $2,079,045.00
9 44465 $1,867,520.78
10 40721 $1,710,292.56
11 60000 $2,520,000.00
12 60000 $2,520,000.00
13 36704 $1,541,574.18
14 60000 $2,520,000.00
15 76125 $3,197,253.15
16 60409 $2,537,170.89
17 60000 $2,520,000.00
18 60000 $2,520,000.00
19 43776 $1,838,577.28
20 60000 $2,520,000.00
21 60000 $2,520,000.00
22 60000 $2,520,000.00
23 60000 $2,520,000.00
24 55227 $2,319,522.96
25 60000 $2,520,000.00
26 66156 $2,778,547.10
27 60000 $2,520,000.00
28 60000 $2,520,000.00
29 60000 $2,520,000.00
30 45155 $1,896,530.12
31 39485 $1,658,361.78
32 60000 $2,520,000.00
33 66391 $2,788,436.69
34 60000 $2,520,000.00
35 60000 $2,520,000.00
36 45826 $1,924,677.47
37 54524 $2,290,007.63
38 67445 $2,832,676.37
39 63451 $2,664,951.57
40 38814 $1,630,167.41
41 60000 $2,520,000.00
42 55318 $2,323,362.52
43 37648 $1,581,210.52
44 60000 $2,520,000.00
45 46834 $1,967,047.17
46 60000 $2,520,000.00
47 60000 $2,520,000.00
48 60000 $2,520,000.00
49 29891 $1,255,423.82
50 39998 $1,679,923.44
51 60789 $2,553,134.68
52 60000 $2,520,000.00
53 60000 $2,520,000.00
54 60000 $2,520,000.00
55 39967 $1,678,621.26
56 60000 $2,520,000.00
57 61937 $2,601,365.16
58 60000 $2,520,000.00
59 60000 $2,520,000.00
60 60000 $2,520,000.00
61 38243 $1,606,204.30
62 60000 $2,520,000.00
63 46595 $1,956,982.79
64 60717 $2,550,099.73
65 60000 $2,520,000.00
66 24530 $1,030,244.75
67 60000 $2,520,000.00
68 51660 $2,169,728.42
69 29682 $1,246,643.95
70 60000 $2,520,000.00
71 60000 $2,520,000.00
72 40884 $1,717,110.90
73 60000 $2,520,000.00
74 60000 $2,520,000.00
75 60000 $2,520,000.00
76 60000 $2,520,000.00
77 59324 $2,491,606.93
78 60000 $2,520,000.00
79 60000 $2,520,000.00
80 42494 $1,784,766.64
81 60000 $2,520,000.00
82 76392 $3,208,458.48
83 81848 $3,437,617.38
84 60000 $2,520,000.00
85 65916 $2,768,465.27
86 45640 $1,916,889.71
87 70804 $2,973,748.07
88 39656 $1,665,551.67
89 52108 $2,188,531.72
90 60000 $2,520,000.00
91 59847 $2,513,572.02
92 60000 $2,520,000.00
93 60000 $2,520,000.00
94 54083 $2,271,467.90
95 44856 $1,883,948.95
96 51781 $2,174,806.75
97 47807 $2,007,877.22
98 48754 $2,047,650.42
99 60000 $2,520,000.00
100 47882 $2,011,053.80
101 60000 $2,520,000.00
102 60000 $2,520,000.00
103 60000 $2,520,000.00
104 60000 $2,520,000.00
105 60000 $2,520,000.00
106 60000 $2,520,000.00
107 46830 $1,966,860.20
108 54202 $2,276,490.15
109 48271 $2,027,401.32
110 60000 $2,520,000.00
111 60000 $2,520,000.00
112 60000 $2,520,000.00
113 60000 $2,520,000.00
114 73230 $3,075,653.27
115 60000 $2,520,000.00
116 30982 $1,301,241.33
117 50304 $2,112,777.42
118 47007 $1,974,309.56
119 48028 $2,017,157.69
120 60000 $2,520,000.00
121 60000 $2,520,000.00
122 60000 $2,520,000.00
123 60000 $2,520,000.00
124 60000 $2,520,000.00
125 65734 $2,760,829.95
126 60000 $2,520,000.00
127 46713 $1,961,961.50
128 51870 $2,178,534.35
129 58440 $2,454,471.92
130 52432 $2,202,134.74
131 60000 $2,520,000.00
132 37042 $1,555,777.99
133 57410 $2,411,220.71
134 60000 $2,520,000.00
135 50182 $2,107,657.29
136 60000 $2,520,000.00
137 51815 $2,176,234.91
138 60000 $2,520,000.00
139 60000 $2,520,000.00
140 60000 $2,520,000.00
141 46187 $1,939,847.39
142 45235 $1,899,859.44
143 33594 $1,410,960.76
144 57002 $2,394,094.42
145 60000 $2,520,000.00
146 60000 $2,520,000.00
147 60000 $2,520,000.00
148 52490 $2,204,586.26
149 61049 $2,564,055.09
150 55248 $2,320,405.12
151 60000 $2,520,000.00
152 60000 $2,520,000.00
153 55849 $2,345,660.90
154 60000 $2,520,000.00
155 51924 $2,180,824.78
156 60000 $2,520,000.00
157 60000 $2,520,000.00
158 60000 $2,520,000.00
159 60000 $2,520,000.00
160 60000 $2,520,000.00
161 60595 $2,544,999.68
162 39506 $1,659,267.75
163 52071 $2,186,967.20
164 58991 $2,477,619.28
165 57390 $2,410,366.16
166 60000 $2,520,000.00
167 60000 $2,520,000.00
168 44549 $1,871,058.91
169 56707 $2,381,703.18
170 51673 $2,170,277.64
171 60000 $2,520,000.00
172 60000 $2,520,000.00
173 60000 $2,520,000.00
174 60000 $2,520,000.00
175 30646 $1,287,138.36
176 60000 $2,520,000.00
177 52311 $2,197,079.64
178 67498 $2,834,907.44
179 60000 $2,520,000.00
180 65047 $2,731,960.56
181 39565 $1,661,737.31
182 61265 $2,573,127.26
183 60000 $2,520,000.00
184 49330 $2,071,865.79
185 60000 $2,520,000.00
186 60000 $2,520,000.00
187 40014 $1,680,606.32
188 60000 $2,520,000.00
189 59546 $2,500,949.94
190 55731 $2,340,695.53
191 23326 $979,702.77
192 71872 $3,018,614.56
193 29491 $1,238,631.94
194 42680 $1,792,572.71
195 60000 $2,520,000.00
196 57837 $2,429,134.57
197 60000 $2,520,000.00
198 24038 $1,009,583.56
199 44525 $1,870,040.30
200 48582 $2,040,452.54
201 41043 $1,723,817.54
202 60000 $2,520,000.00
203 60000 $2,520,000.00
204 36135 $1,517,681.67
205 60000 $2,520,000.00
206 32387 $1,360,256.92
207 60000 $2,520,000.00
208 60000 $2,520,000.00
209 60000 $2,520,000.00
210 60000 $2,520,000.00
211 54773 $2,300,453.26
212 64686 $2,716,800.21
213 42932 $1,803,161.90
214 60000 $2,520,000.00
215 60000 $2,520,000.00
216 60000 $2,520,000.00
217 60000 $2,520,000.00
218 60000 $2,520,000.00
219 57218 $2,403,153.83
220 49881 $2,095,000.62
221 56022 $2,352,938.20
222 60000 $2,520,000.00
223 34694 $1,457,134.99
224 47971 $2,014,776.14
225 52929 $2,223,032.42
226 41714 $1,751,968.92
227 60000 $2,520,000.00
228 60000 $2,520,000.00
229 25987 $1,091,473.44
230 60000 $2,520,000.00
231 60000 $2,520,000.00
232 60000 $2,520,000.00
233 60000 $2,520,000.00
234 60000 $2,520,000.00
235 60000 $2,520,000.00
236 62687 $2,632,846.14
237 61229 $2,571,611.56
238 40539 $1,702,627.43
239 50790 $2,133,175.93
240 35075 $1,473,138.53
241 60000 $2,520,000.00
242 60000 $2,520,000.00
243 48870 $2,052,529.50
244 60000 $2,520,000.00
245 65858 $2,766,034.37
246 63360 $2,661,105.11
247 60000 $2,520,000.00
248 63896 $2,683,644.22
249 60000 $2,520,000.00
250 60000 $2,520,000.00
251 60000 $2,520,000.00
252 60000 $2,520,000.00
253 60000 $2,520,000.00
254 60000 $2,520,000.00
255 60000 $2,520,000.00
256 60000 $2,520,000.00
257 59538 $2,500,581.38
258 69541 $2,920,703.12
259 80860 $3,396,128.07
260 54629 $2,294,411.36
261 44658 $1,875,629.84
262 52757 $2,215,776.42
263 78416 $3,293,474.73
264 60000 $2,520,000.00
265 60000 $2,520,000.00
266 48573 $2,040,058.13
267 49984 $2,099,316.48
268 66167 $2,779,013.88
269 68080 $2,859,376.64
270 60000 $2,520,000.00
271 60000 $2,520,000.00
272 60372 $2,535,619.97
273 62939 $2,643,453.43
274 65120 $2,735,038.88
275 53456 $2,245,134.45
276 60000 $2,520,000.00
277 60000 $2,520,000.00
278 64750 $2,719,508.33
279 53119 $2,230,981.98
280 44646 $1,875,113.73
281 52094 $2,187,960.25
282 43096 $1,810,014.14
283 48807 $2,049,876.88
284 60000 $2,520,000.00
285 60000 $2,520,000.00
286 60000 $2,520,000.00
287 44674 $1,876,290.00
288 46028 $1,933,188.78
289 33219 $1,395,208.52
290 71529 $3,004,238.45
291 25447 $1,068,757.80
292 60000 $2,520,000.00
293 60000 $2,520,000.00
294 60990 $2,561,571.51
295 60000 $2,520,000.00
296 59928 $2,516,981.51
297 43186 $1,813,820.19
298 60000 $2,520,000.00
299 60000 $2,520,000.00
300 60000 $2,520,000.00
301 60000 $2,520,000.00
302 60000 $2,520,000.00
303 21572 $906,019.63
304 65173 $2,737,280.16
305 63924 $2,684,807.73
306 57679 $2,422,524.24
307 60000 $2,520,000.00
308 64113 $2,692,733.77
309 56428 $2,369,992.47
310 60000 $2,520,000.00
311 60000 $2,520,000.00
312 60000 $2,520,000.00
313 60000 $2,520,000.00
314 53957 $2,266,192.38
315 60000 $2,520,000.00
316 62364 $2,619,306.13
317 29022 $1,218,940.96
318 60000 $2,520,000.00
319 60945 $2,559,693.43
320 60000 $2,520,000.00
321 60000 $2,520,000.00
322 60000 $2,520,000.00
323 60000 $2,520,000.00
324 65767 $2,762,221.07
325 31997 $1,343,883.17
326 63863 $2,682,229.78
327 53494 $2,246,742.69
328 54878 $2,304,861.50
329 60000 $2,520,000.00
330 62471 $2,623,781.21
331 60000 $2,520,000.00
332 60000 $2,520,000.00
333 36531 $1,534,306.12
334 48383 $2,032,087.59
335 60000 $2,520,000.00
336 60000 $2,520,000.00
337 60000 $2,520,000.00
338 60000 $2,520,000.00
339 60000 $2,520,000.00
340 60000 $2,520,000.00
341 51861 $2,178,144.22
342 55510 $2,331,427.66
343 53279 $2,237,715.29
344 53045 $2,227,891.92
345 60000 $2,520,000.00
346 54641 $2,294,908.29
347 60000 $2,520,000.00
348 60000 $2,520,000.00
349 56524 $2,374,005.90
350 40620 $1,706,045.56
351 69906 $2,936,045.64
352 47925 $2,012,852.25
353 60000 $2,520,000.00
354 60000 $2,520,000.00
355 69581 $2,922,391.64
356 34654 $1,455,487.94
357 44868 $1,884,448.18
358 48970 $2,056,729.01
359 67120 $2,819,038.50
360 60000 $2,520,000.00
361 60000 $2,520,000.00
362 60000 $2,520,000.00
363 53190 $2,233,978.56
364 60000 $2,520,000.00
365 60000 $2,520,000.00
366 46856 $1,967,936.83
367 60000 $2,520,000.00
368 39907 $1,676,101.21
369 73653 $3,093,444.40
370 60000 $2,520,000.00
371 60000 $2,520,000.00
372 60000 $2,520,000.00
373 28138 $1,181,780.16
374 47080 $1,977,347.04
375 45318 $1,903,339.93
376 48162 $2,022,824.26
377 60000 $2,520,000.00
378 60000 $2,520,000.00
379 60000 $2,520,000.00
380 47808 $2,007,949.43
381 66103 $2,776,316.88
382 33706 $1,415,656.21
383 43959 $1,846,294.67
384 60000 $2,520,000.00
385 41408 $1,739,148.71
386 60000 $2,520,000.00
387 60000 $2,520,000.00
388 67448 $2,832,827.81
389 60000 $2,520,000.00
390 60000 $2,520,000.00
391 47237 $1,983,935.47
392 27944 $1,173,641.80
393 55787 $2,343,043.34
394 60000 $2,520,000.00
395 60000 $2,520,000.00
396 60000 $2,520,000.00
397 60000 $2,520,000.00
398 60000 $2,520,000.00
399 54699 $2,297,377.39
400 60000 $2,520,000.00
401 32388 $1,360,285.85
402 65932 $2,769,149.03
403 52774 $2,216,515.79
404 64876 $2,724,799.68
405 60000 $2,520,000.00
406 60000 $2,520,000.00
407 60000 $2,520,000.00
408 50849 $2,135,677.82
409 53993 $2,267,703.91
410 68247 $2,866,390.29
411 60000 $2,520,000.00
412 60000 $2,520,000.00
413 35891 $1,507,431.62
414 65347 $2,744,570.26
415 60000 $2,520,000.00
416 58736 $2,466,926.23
417 60000 $2,520,000.00
418 48058 $2,018,425.57
419 35301 $1,482,653.60
420 47841 $2,009,321.01
421 60000 $2,520,000.00
422 42552 $1,787,183.84
423 60000 $2,520,000.00
424 60000 $2,520,000.00
425 57588 $2,418,684.69
426 60000 $2,520,000.00
427 49961 $2,098,369.26
428 60000 $2,520,000.00
429 48100 $2,020,217.05
430 60000 $2,520,000.00
431 60000 $2,520,000.00
432 55244 $2,320,236.44
433 37870 $1,590,532.72
434 65803 $2,763,716.00
435 50748 $2,131,432.57
436 50734 $2,130,814.13
437 60000 $2,520,000.00
438 60000 $2,520,000.00
439 60000 $2,520,000.00
440 47651 $2,001,356.51
441 47782 $2,006,837.44
442 48634 $2,042,610.20
443 44922 $1,886,714.87
444 60000 $2,520,000.00
445 60000 $2,520,000.00
446 60000 $2,520,000.00
447 60000 $2,520,000.00
448 49263 $2,069,026.93
449 72108 $3,028,521.36
450 50242 $2,110,175.97
451 60000 $2,520,000.00
452 60000 $2,520,000.00
453 60000 $2,520,000.00
454 60000 $2,520,000.00
455 51710 $2,171,817.53
456 35363 $1,485,252.77
457 64023 $2,688,952.04
458 60000 $2,520,000.00
459 60000 $2,520,000.00
460 60000 $2,520,000.00
461 60000 $2,520,000.00
462 77927 $3,272,935.72
463 50560 $2,123,505.06
464 55212 $2,318,921.81
465 60000 $2,520,000.00
466 47735 $2,004,849.61
467 30679 $1,288,517.02
468 60000 $2,520,000.00
469 59694 $2,507,141.03
470 60000 $2,520,000.00
471 60000 $2,520,000.00
472 60000 $2,520,000.00
473 53999 $2,267,967.66
474 60000 $2,520,000.00
475 60000 $2,520,000.00
476 67567 $2,837,793.45
477 60000 $2,520,000.00
478 60000 $2,520,000.00
479 66169 $2,779,090.88
480 60000 $2,520,000.00
481 47057 $1,976,390.85
482 81847 $3,437,570.87
483 60000 $2,520,000.00
484 53821 $2,260,482.32
485 60000 $2,520,000.00
486 60000 $2,520,000.00
487 68480 $2,876,145.71
488 60000 $2,520,000.00
489 60000 $2,520,000.00
490 49797 $2,091,492.86
491 27414 $1,151,391.67
492 17696 $743,221.16
493 60000 $2,520,000.00
494 60000 $2,520,000.00
495 60000 $2,520,000.00
496 60000 $2,520,000.00
497 59632 $2,504,532.25
498 61206 $2,570,657.73
499 60000 $2,520,000.00
500 63790 $2,679,163.32
s ventas, los
enientes de las
rabajo para
ción de 60,000
dad media

n de Estadísticas
$258,958
$448,410
($1,396,779)
$1,516,098
122
24.40%

muñecos? 60,000

Cantidad de Ingresos por Costo

Demanda Excedentes Excedentes Total Utilidad
67588 7588 $75,877 $75,877 $ 2,140,000.00 $ 455,876.89
71968 11968 $119,681 $119,681 $ 2,140,000.00 $ 499,680.55
58110 -1890 ($18,895) $0 $ 2,140,000.00 $ 380,000.00
58110 -1890 ($18,895) $0 $ 2,140,000.00 $ 300,639.45
68959 8959 $89,594 $89,594 $ 2,140,000.00 $ 469,593.75
56299 -3701 ($37,009) $0 $ 2,140,000.00 $ 224,562.77
76210 16210 $162,097 $162,097 $ 2,140,000.00 $ 542,096.63
49501 -10499 ($104,989) $0 $ 2,140,000.00 $ -60,955.00
44465 -15535 ($155,352) $0 $ 2,140,000.00 $ -272,479.22
40721 -19279 ($192,787) $0 $ 2,140,000.00 $ -429,707.44
82169 22169 $221,690 $221,690 $ 2,140,000.00 $ 601,690.07
86075 26075 $260,752 $260,752 $ 2,140,000.00 $ 640,752.45
36704 -23296 ($232,959) $0 $ 2,140,000.00 $ -598,425.82
46053 -13947 ($139,469) $0 $ 2,140,000.00 $ 380,000.00
76125 16125 $161,251 $161,251 $ 2,140,000.00 $ 1,218,503.90
60409 409 $4,088 $4,088 $ 2,140,000.00 $ 401,259.20
39489 -20511 ($205,111) $0 $ 2,140,000.00 $ 380,000.00
63141 3141 $31,412 $31,412 $ 2,140,000.00 $ 411,412.16
43776 -16224 ($162,244) $0 $ 2,140,000.00 $ -301,422.72
70534 10534 $105,341 $105,341 $ 2,140,000.00 $ 485,340.78
55567 -4433 ($44,329) $0 $ 2,140,000.00 $ 380,000.00
70183 10183 $101,833 $101,833 $ 2,140,000.00 $ 481,832.88
75367 15367 $153,671 $153,671 $ 2,140,000.00 $ 533,670.61
55227 -4773 ($47,733) $0 $ 2,140,000.00 $ 179,522.96
69047 9047 $90,470 $90,470 $ 2,140,000.00 $ 470,469.82
66156 6156 $61,559 $61,559 $ 2,140,000.00 $ 700,105.93
89862 29862 $298,623 $298,623 $ 2,140,000.00 $ 678,622.92
61771 1771 $17,712 $17,712 $ 2,140,000.00 $ 397,712.25
71998 11998 $119,982 $119,982 $ 2,140,000.00 $ 499,982.48
45155 -14845 ($148,445) $0 $ 2,140,000.00 $ -243,469.88
39485 -20515 ($205,152) $0 $ 2,140,000.00 $ -481,638.22
89394 29394 $293,943 $293,943 $ 2,140,000.00 $ 673,942.76
66391 6391 $63,913 $63,913 $ 2,140,000.00 $ 712,350.19
71803 11803 $118,034 $118,034 $ 2,140,000.00 $ 498,033.76
66794 6794 $67,942 $67,942 $ 2,140,000.00 $ 447,941.95
45826 -14174 ($141,743) $0 $ 2,140,000.00 $ -215,322.53
54524 -5476 ($54,760) $0 $ 2,140,000.00 $ 150,007.63
67445 7445 $74,447 $74,447 $ 2,140,000.00 $ 767,123.13
63451 3451 $34,512 $34,512 $ 2,140,000.00 $ 559,463.85
38814 -21186 ($211,865) $0 $ 2,140,000.00 $ -509,832.59
68300 8300 $82,999 $82,999 $ 2,140,000.00 $ 462,999.35
55318 -4682 ($46,818) $0 $ 2,140,000.00 $ 183,362.52
37648 -22352 ($223,521) $0 $ 2,140,000.00 $ -558,789.48
39504 -20496 ($204,961) $0 $ 2,140,000.00 $ 380,000.00
46834 -13166 ($131,655) $0 $ 2,140,000.00 $ -172,952.83
75769 15769 $157,686 $157,686 $ 2,140,000.00 $ 537,685.93
63410 3410 $34,104 $34,104 $ 2,140,000.00 $ 414,103.79
41283 -18717 ($187,174) $0 $ 2,140,000.00 $ 380,000.00
29891 -30109 ($301,090) $0 $ 2,140,000.00 $ -884,576.18
39998 -20002 ($200,018) $0 $ 2,140,000.00 $ -460,076.56
60789 789 $7,889 $7,889 $ 2,140,000.00 $ 421,023.89
53323 -6677 ($66,770) $0 $ 2,140,000.00 $ 380,000.00
70685 10685 $106,849 $106,849 $ 2,140,000.00 $ 486,848.64
40768 -19232 ($192,318) $0 $ 2,140,000.00 $ 380,000.00
39967 -20033 ($200,328) $0 $ 2,140,000.00 $ -461,378.74
54524 -5476 ($54,760) $0 $ 2,140,000.00 $ 380,000.00
61937 1937 $19,373 $19,373 $ 2,140,000.00 $ 480,737.82
42381 -17619 ($176,189) $0 $ 2,140,000.00 $ 380,000.00
75636 15636 $156,356 $156,356 $ 2,140,000.00 $ 536,356.47
61566 1566 $15,658 $15,658 $ 2,140,000.00 $ 395,658.48
38243 -21757 ($217,570) $0 $ 2,140,000.00 $ -533,795.70
50197 -9803 ($98,032) $0 $ 2,140,000.00 $ 380,000.00
46595 -13405 ($134,052) $0 $ 2,140,000.00 $ -183,017.21
60717 717 $7,167 $7,167 $ 2,140,000.00 $ 417,266.33
68365 8365 $83,652 $83,652 $ 2,140,000.00 $ 463,651.85
24530 -35470 ($354,704) $0 $ 2,140,000.00 $ -1,109,755.25
49499 -10501 ($105,010) $0 $ 2,140,000.00 $ 380,000.00
51660 -8340 ($83,398) $0 $ 2,140,000.00 $ 29,728.42
29682 -30318 ($303,180) $0 $ 2,140,000.00 $ -893,356.05
37253 -22747 ($227,472) $0 $ 2,140,000.00 $ 380,000.00
63807 3807 $38,071 $38,071 $ 2,140,000.00 $ 418,071.41
40884 -19116 ($191,164) $0 $ 2,140,000.00 $ -422,889.10
89927 29927 $299,271 $299,271 $ 2,140,000.00 $ 679,270.68
77419 17419 $174,193 $174,193 $ 2,140,000.00 $ 554,193.31
74746 14746 $147,456 $147,456 $ 2,140,000.00 $ 527,456.34
61486 1486 $14,858 $14,858 $ 2,140,000.00 $ 394,858.17
59324 -676 ($6,760) $0 $ 2,140,000.00 $ 351,606.93
83259 23259 $232,594 $232,594 $ 2,140,000.00 $ 612,594.19
85273 25273 $252,728 $252,728 $ 2,140,000.00 $ 632,728.43
42494 -17506 ($175,056) $0 $ 2,140,000.00 $ -355,233.36
71507 11507 $115,071 $115,071 $ 2,140,000.00 $ 495,071.48
76392 16392 $163,919 $163,919 $ 2,140,000.00 $ 1,232,377.16
81848 21848 $218,480 $218,480 $ 2,140,000.00 $ 1,516,097.71
63556 3556 $35,558 $35,558 $ 2,140,000.00 $ 415,557.52
65916 5916 $59,158 $59,158 $ 2,140,000.00 $ 687,623.67
45640 -14360 ($143,598) $0 $ 2,140,000.00 $ -223,110.29
70804 10804 $108,035 $108,035 $ 2,140,000.00 $ 941,783.33
39656 -20344 ($203,440) $0 $ 2,140,000.00 $ -474,448.33
52108 -7892 ($78,921) $0 $ 2,140,000.00 $ 48,531.72
70894 10894 $108,935 $108,935 $ 2,140,000.00 $ 488,935.01
59847 -153 ($1,530) $0 $ 2,140,000.00 $ 373,572.02
63730 3730 $37,305 $37,305 $ 2,140,000.00 $ 417,304.73
79097 19097 $190,969 $190,969 $ 2,140,000.00 $ 570,969.01
54083 -5917 ($59,174) $0 $ 2,140,000.00 $ 131,467.90
44856 -15144 ($151,441) $0 $ 2,140,000.00 $ -256,051.05
51781 -8219 ($82,189) $0 $ 2,140,000.00 $ 34,806.75
47807 -12193 ($121,934) $0 $ 2,140,000.00 $ -132,122.78
48754 -11246 ($112,464) $0 $ 2,140,000.00 $ -92,349.58
62286 2286 $22,855 $22,855 $ 2,140,000.00 $ 402,855.23
47882 -12118 ($121,178) $0 $ 2,140,000.00 $ -128,946.20
54806 -5194 ($51,943) $0 $ 2,140,000.00 $ 380,000.00
59413 -587 ($5,871) $0 $ 2,140,000.00 $ 380,000.00
79933 19933 $199,334 $199,334 $ 2,140,000.00 $ 579,334.33
62889 2889 $28,888 $28,888 $ 2,140,000.00 $ 408,888.44
73233 13233 $132,330 $132,330 $ 2,140,000.00 $ 512,330.25
59785 -215 ($2,145) $0 $ 2,140,000.00 $ 380,000.00
46830 -13170 ($131,700) $0 $ 2,140,000.00 $ -173,139.80
54202 -5798 ($57,979) $0 $ 2,140,000.00 $ 136,490.15
48271 -11729 ($117,285) $0 $ 2,140,000.00 $ -112,598.68
83121 23121 $231,210 $231,210 $ 2,140,000.00 $ 611,209.59
51105 -8895 ($88,952) $0 $ 2,140,000.00 $ 380,000.00
68448 8448 $84,480 $84,480 $ 2,140,000.00 $ 464,480.47
59963 -37 ($369) $0 $ 2,140,000.00 $ 380,000.00
73230 13230 $132,298 $132,298 $ 2,140,000.00 $ 1,067,951.67
81298 21298 $212,975 $212,975 $ 2,140,000.00 $ 592,975.37
30982 -29018 ($290,181) $0 $ 2,140,000.00 $ -838,758.67
50304 -9696 ($96,958) $0 $ 2,140,000.00 $ -27,222.58
47007 -12993 ($129,926) $0 $ 2,140,000.00 $ -165,690.44
48028 -11972 ($119,724) $0 $ 2,140,000.00 $ -122,842.31
46870 -13130 ($131,296) $0 $ 2,140,000.00 $ 380,000.00
68551 8551 $85,512 $85,512 $ 2,140,000.00 $ 465,511.56
54086 -5914 ($59,136) $0 $ 2,140,000.00 $ 380,000.00
70708 10708 $107,082 $107,082 $ 2,140,000.00 $ 487,082.08
60276 276 $2,763 $2,763 $ 2,140,000.00 $ 382,762.77
65734 5734 $57,340 $57,340 $ 2,140,000.00 $ 678,170.41
68817 8817 $88,167 $88,167 $ 2,140,000.00 $ 468,167.30
46713 -13287 ($132,866) $0 $ 2,140,000.00 $ -178,038.50
51870 -8130 ($81,301) $0 $ 2,140,000.00 $ 38,534.35
58440 -1560 ($15,602) $0 $ 2,140,000.00 $ 314,471.92
52432 -7568 ($75,682) $0 $ 2,140,000.00 $ 62,134.74
73197 13197 $131,966 $131,966 $ 2,140,000.00 $ 511,965.76
37042 -22958 ($229,577) $0 $ 2,140,000.00 $ -584,222.01
57410 -2590 ($25,900) $0 $ 2,140,000.00 $ 271,220.71
56628 -3372 ($33,721) $0 $ 2,140,000.00 $ 380,000.00
50182 -9818 ($98,177) $0 $ 2,140,000.00 $ -32,342.71
75669 15669 $156,694 $156,694 $ 2,140,000.00 $ 536,693.78
51815 -8185 ($81,849) $0 $ 2,140,000.00 $ 36,234.91
86357 26357 $263,572 $263,572 $ 2,140,000.00 $ 643,572.44
76409 16409 $164,093 $164,093 $ 2,140,000.00 $ 544,093.29
79574 19574 $195,743 $195,743 $ 2,140,000.00 $ 575,742.55
46187 -13813 ($138,132) $0 $ 2,140,000.00 $ -200,152.61
45235 -14765 ($147,653) $0 $ 2,140,000.00 $ -240,140.56
33594 -26406 ($264,057) $0 $ 2,140,000.00 $ -729,039.24
57002 -2998 ($29,978) $0 $ 2,140,000.00 $ 254,094.42
63504 3504 $35,045 $35,045 $ 2,140,000.00 $ 415,044.60
56873 -3127 ($31,267) $0 $ 2,140,000.00 $ 380,000.00
40257 -19743 ($197,435) $0 $ 2,140,000.00 $ 380,000.00
52490 -7510 ($75,099) $0 $ 2,140,000.00 $ 64,586.26
61049 1049 $10,489 $10,489 $ 2,140,000.00 $ 434,544.40
55248 -4752 ($47,523) $0 $ 2,140,000.00 $ 180,405.12
78195 18195 $181,952 $181,952 $ 2,140,000.00 $ 561,951.89
55949 -4051 ($40,514) $0 $ 2,140,000.00 $ 380,000.00
55849 -4151 ($41,509) $0 $ 2,140,000.00 $ 205,660.90
61121 1121 $11,211 $11,211 $ 2,140,000.00 $ 391,211.02
51924 -8076 ($80,756) $0 $ 2,140,000.00 $ 40,824.78
56742 -3258 ($32,583) $0 $ 2,140,000.00 $ 380,000.00
74327 14327 $143,271 $143,271 $ 2,140,000.00 $ 523,271.10
63578 3578 $35,780 $35,780 $ 2,140,000.00 $ 415,779.64
83766 23766 $237,660 $237,660 $ 2,140,000.00 $ 617,659.86
60757 757 $7,570 $7,570 $ 2,140,000.00 $ 387,570.29
60595 595 $5,952 $5,952 $ 2,140,000.00 $ 410,951.98
39506 -20494 ($204,936) $0 $ 2,140,000.00 $ -480,732.25
52071 -7929 ($79,294) $0 $ 2,140,000.00 $ 46,967.20
58991 -1009 ($10,091) $0 $ 2,140,000.00 $ 337,619.28
57390 -2610 ($26,103) $0 $ 2,140,000.00 $ 270,366.16
64248 4248 $42,480 $42,480 $ 2,140,000.00 $ 422,479.59
56152 -3848 ($38,484) $0 $ 2,140,000.00 $ 380,000.00
44549 -15451 ($154,510) $0 $ 2,140,000.00 $ -268,941.09
56707 -3293 ($32,928) $0 $ 2,140,000.00 $ 241,703.18
51673 -8327 ($83,267) $0 $ 2,140,000.00 $ 30,277.64
75911 15911 $159,109 $159,109 $ 2,140,000.00 $ 539,109.28
45691 -14309 ($143,093) $0 $ 2,140,000.00 $ 380,000.00
59162 -838 ($8,378) $0 $ 2,140,000.00 $ 380,000.00
78668 18668 $186,678 $186,678 $ 2,140,000.00 $ 566,677.88
30646 -29354 ($293,538) $0 $ 2,140,000.00 $ -852,861.64
74327 14327 $143,271 $143,271 $ 2,140,000.00 $ 523,271.10
52311 -7689 ($76,886) $0 $ 2,140,000.00 $ 57,079.64
67498 7498 $74,978 $74,978 $ 2,140,000.00 $ 769,885.40
51584 -8416 ($84,156) $0 $ 2,140,000.00 $ 380,000.00
65047 5047 $50,467 $50,467 $ 2,140,000.00 $ 642,427.36
39565 -20435 ($204,348) $0 $ 2,140,000.00 $ -478,262.69
61265 1265 $12,649 $12,649 $ 2,140,000.00 $ 445,776.60
63974 3974 $39,737 $39,737 $ 2,140,000.00 $ 419,737.03
49330 -10670 ($106,699) $0 $ 2,140,000.00 $ -68,134.21
88115 28115 $281,151 $281,151 $ 2,140,000.00 $ 661,151.47
69695 9695 $96,955 $96,955 $ 2,140,000.00 $ 476,954.58
40014 -19986 ($199,856) $0 $ 2,140,000.00 $ -459,393.68
80813 20813 $208,134 $208,134 $ 2,140,000.00 $ 588,133.81
59546 -454 ($4,536) $0 $ 2,140,000.00 $ 360,949.94
55731 -4269 ($42,692) $0 $ 2,140,000.00 $ 200,695.53
23326 -36674 ($366,737) $0 $ 2,140,000.00 $ -1,160,297.23
71872 11872 $118,718 $118,718 $ 2,140,000.00 $ 997,332.32
29491 -30509 ($305,088) $0 $ 2,140,000.00 $ -901,368.06
42680 -17320 ($173,197) $0 $ 2,140,000.00 $ -347,427.29
60723 723 $7,231 $7,231 $ 2,140,000.00 $ 387,230.59
57837 -2163 ($21,635) $0 $ 2,140,000.00 $ 289,134.57
76788 16788 $167,883 $167,883 $ 2,140,000.00 $ 547,883.30
24038 -35962 ($359,623) $0 $ 2,140,000.00 $ -1,130,416.44
44525 -15475 ($154,752) $0 $ 2,140,000.00 $ -269,959.70
48582 -11418 ($114,178) $0 $ 2,140,000.00 $ -99,547.46
41043 -18957 ($189,567) $0 $ 2,140,000.00 $ -416,182.46
55785 -4215 ($42,147) $0 $ 2,140,000.00 $ 380,000.00
67644 7644 $76,442 $76,442 $ 2,140,000.00 $ 456,442.34
36135 -23865 ($238,647) $0 $ 2,140,000.00 $ -622,318.33
63050 3050 $30,497 $30,497 $ 2,140,000.00 $ 410,497.47
32387 -27613 ($276,129) $0 $ 2,140,000.00 $ -779,743.08
70564 10564 $105,640 $105,640 $ 2,140,000.00 $ 485,639.83
71765 11765 $117,646 $117,646 $ 2,140,000.00 $ 497,646.10
65103 5103 $51,031 $51,031 $ 2,140,000.00 $ 431,031.34
49245 -10755 ($107,551) $0 $ 2,140,000.00 $ 380,000.00
54773 -5227 ($52,273) $0 $ 2,140,000.00 $ 160,453.26
64686 4686 $46,857 $46,857 $ 2,140,000.00 $ 623,657.40
42932 -17068 ($170,676) $0 $ 2,140,000.00 $ -336,838.10
52736 -7264 ($72,641) $0 $ 2,140,000.00 $ 380,000.00
93218 33218 $332,183 $332,183 $ 2,140,000.00 $ 712,183.05
88389 28389 $283,890 $283,890 $ 2,140,000.00 $ 663,890.39
93586 33586 $335,860 $335,860 $ 2,140,000.00 $ 715,860.36
65314 5314 $53,144 $53,144 $ 2,140,000.00 $ 433,144.32
57218 -2782 ($27,821) $0 $ 2,140,000.00 $ 263,153.83
49881 -10119 ($101,190) $0 $ 2,140,000.00 $ -44,999.38
56022 -3978 ($39,777) $0 $ 2,140,000.00 $ 212,938.20
79614 19614 $196,141 $196,141 $ 2,140,000.00 $ 576,140.75
34694 -25306 ($253,063) $0 $ 2,140,000.00 $ -682,865.01
47971 -12029 ($120,291) $0 $ 2,140,000.00 $ -125,223.86
52929 -7071 ($70,707) $0 $ 2,140,000.00 $ 83,032.42
41714 -18286 ($182,865) $0 $ 2,140,000.00 $ -388,031.08
41548 -18452 ($184,519) $0 $ 2,140,000.00 $ 380,000.00
74434 14434 $144,344 $144,344 $ 2,140,000.00 $ 524,343.63
25987 -34013 ($340,125) $0 $ 2,140,000.00 $ -1,048,526.56
55459 -4541 ($45,414) $0 $ 2,140,000.00 $ 380,000.00
42692 -17308 ($173,085) $0 $ 2,140,000.00 $ 380,000.00
77545 17545 $175,451 $175,451 $ 2,140,000.00 $ 555,450.69
76438 16438 $164,379 $164,379 $ 2,140,000.00 $ 544,379.49
80023 20023 $200,229 $200,229 $ 2,140,000.00 $ 580,228.85
52893 -7107 ($71,074) $0 $ 2,140,000.00 $ 380,000.00
62687 2687 $26,868 $26,868 $ 2,140,000.00 $ 519,714.27
61229 1229 $12,288 $12,288 $ 2,140,000.00 $ 443,900.03
40539 -19461 ($194,613) $0 $ 2,140,000.00 $ -437,372.57
50790 -9210 ($92,101) $0 $ 2,140,000.00 $ -6,824.07
35075 -24925 ($249,253) $0 $ 2,140,000.00 $ -666,861.47
75986 15986 $159,861 $159,861 $ 2,140,000.00 $ 539,861.16
70714 10714 $107,145 $107,145 $ 2,140,000.00 $ 487,144.51
48870 -11130 ($111,302) $0 $ 2,140,000.00 $ -87,470.50
65983 5983 $59,832 $59,832 $ 2,140,000.00 $ 439,831.56
65858 5858 $58,580 $58,580 $ 2,140,000.00 $ 684,613.99
63360 3360 $33,596 $33,596 $ 2,140,000.00 $ 554,701.57
76814 16814 $168,141 $168,141 $ 2,140,000.00 $ 548,140.95
63896 3896 $38,963 $38,963 $ 2,140,000.00 $ 582,607.13
67998 7998 $79,978 $79,978 $ 2,140,000.00 $ 459,978.47
73637 13637 $136,374 $136,374 $ 2,140,000.00 $ 516,374.46
79169 19169 $191,689 $191,689 $ 2,140,000.00 $ 571,689.47
65327 5327 $53,272 $53,272 $ 2,140,000.00 $ 433,271.83
69522 9522 $95,220 $95,220 $ 2,140,000.00 $ 475,220.10
76135 16135 $161,350 $161,350 $ 2,140,000.00 $ 541,350.40
87579 27579 $275,792 $275,792 $ 2,140,000.00 $ 655,791.62
67679 7679 $76,795 $76,795 $ 2,140,000.00 $ 456,795.00
59538 -462 ($4,623) $0 $ 2,140,000.00 $ 360,581.38
69541 9541 $95,406 $95,406 $ 2,140,000.00 $ 876,108.62
80860 20860 $208,602 $208,602 $ 2,140,000.00 $ 1,464,729.99
54629 -5371 ($53,712) $0 $ 2,140,000.00 $ 154,411.36
44658 -15342 ($153,421) $0 $ 2,140,000.00 $ -264,370.16
52757 -7243 ($72,434) $0 $ 2,140,000.00 $ 75,776.42
78416 18416 $184,161 $184,161 $ 2,140,000.00 $ 1,337,635.38
76094 16094 $160,943 $160,943 $ 2,140,000.00 $ 540,943.21
69600 9600 $96,001 $96,001 $ 2,140,000.00 $ 476,000.95
48573 -11427 ($114,272) $0 $ 2,140,000.00 $ -99,941.87
49984 -10016 ($100,163) $0 $ 2,140,000.00 $ -40,683.52
66167 6167 $61,670 $61,670 $ 2,140,000.00 $ 700,683.85
68080 8080 $80,804 $80,804 $ 2,140,000.00 $ 800,180.60
70235 10235 $102,350 $102,350 $ 2,140,000.00 $ 482,349.55
82734 22734 $227,343 $227,343 $ 2,140,000.00 $ 607,343.08
60372 372 $3,719 $3,719 $ 2,140,000.00 $ 399,339.00
62939 2939 $29,394 $29,394 $ 2,140,000.00 $ 532,847.11
65120 5120 $51,200 $51,200 $ 2,140,000.00 $ 646,238.62
53456 -6544 ($65,444) $0 $ 2,140,000.00 $ 105,134.45
64808 4808 $48,077 $48,077 $ 2,140,000.00 $ 428,077.43
70294 10294 $102,938 $102,938 $ 2,140,000.00 $ 482,937.62
64750 4750 $47,502 $47,502 $ 2,140,000.00 $ 627,010.31
53119 -6881 ($68,814) $0 $ 2,140,000.00 $ 90,981.98
44646 -15354 ($153,544) $0 $ 2,140,000.00 $ -264,886.27
52094 -7906 ($79,057) $0 $ 2,140,000.00 $ 47,960.25
43096 -16904 ($169,044) $0 $ 2,140,000.00 $ -329,985.86
48807 -11193 ($111,934) $0 $ 2,140,000.00 $ -90,123.12
67962 7962 $79,624 $79,624 $ 2,140,000.00 $ 459,623.60
78331 18331 $183,305 $183,305 $ 2,140,000.00 $ 563,305.05
74465 14465 $144,645 $144,645 $ 2,140,000.00 $ 524,645.44
44674 -15326 ($153,264) $0 $ 2,140,000.00 $ -263,710.00
46028 -13972 ($139,717) $0 $ 2,140,000.00 $ -206,811.22
33219 -26781 ($267,807) $0 $ 2,140,000.00 $ -744,791.48
71529 11529 $115,295 $115,295 $ 2,140,000.00 $ 979,533.31
25447 -34553 ($345,534) $0 $ 2,140,000.00 $ -1,071,242.20
65298 5298 $52,976 $52,976 $ 2,140,000.00 $ 432,975.65
65566 5566 $55,664 $55,664 $ 2,140,000.00 $ 435,664.30
60990 990 $9,898 $9,898 $ 2,140,000.00 $ 431,469.48
52794 -7206 ($72,060) $0 $ 2,140,000.00 $ 380,000.00
59928 -72 ($719) $0 $ 2,140,000.00 $ 376,981.51
43186 -16814 ($168,138) $0 $ 2,140,000.00 $ -326,179.81
61572 1572 $15,716 $15,716 $ 2,140,000.00 $ 395,715.83
72913 12913 $129,125 $129,125 $ 2,140,000.00 $ 509,125.18
68876 8876 $88,758 $88,758 $ 2,140,000.00 $ 468,758.19
69869 9869 $98,694 $98,694 $ 2,140,000.00 $ 478,694.17
94984 34984 $349,842 $349,842 $ 2,140,000.00 $ 729,841.59
21572 -38428 ($384,281) $0 $ 2,140,000.00 $ -1,233,980.37
65173 5173 $51,733 $51,733 $ 2,140,000.00 $ 649,013.53
63924 3924 $39,240 $39,240 $ 2,140,000.00 $ 584,047.67
57679 -2321 ($23,209) $0 $ 2,140,000.00 $ 282,524.24
45858 -14142 ($141,418) $0 $ 2,140,000.00 $ 380,000.00
64113 4113 $41,127 $41,127 $ 2,140,000.00 $ 593,860.85
56428 -3572 ($35,716) $0 $ 2,140,000.00 $ 229,992.47
75910 15910 $159,098 $159,098 $ 2,140,000.00 $ 539,098.34
71341 11341 $113,411 $113,411 $ 2,140,000.00 $ 493,411.10
76723 16723 $167,234 $167,234 $ 2,140,000.00 $ 547,234.42
86732 26732 $267,318 $267,318 $ 2,140,000.00 $ 647,317.85
53957 -6043 ($60,430) $0 $ 2,140,000.00 $ 126,192.38
82377 22377 $223,772 $223,772 $ 2,140,000.00 $ 603,771.92
62364 2364 $23,644 $23,644 $ 2,140,000.00 $ 502,950.45
29022 -30978 ($309,776) $0 $ 2,140,000.00 $ -921,059.04
72152 12152 $121,517 $121,517 $ 2,140,000.00 $ 501,517.40
60945 945 $9,451 $9,451 $ 2,140,000.00 $ 429,144.25
71721 11721 $117,212 $117,212 $ 2,140,000.00 $ 497,212.12
46390 -13610 ($136,100) $0 $ 2,140,000.00 $ 380,000.00
73583 13583 $135,833 $135,833 $ 2,140,000.00 $ 515,832.96
69757 9757 $97,569 $97,569 $ 2,140,000.00 $ 477,568.83
65767 5767 $57,672 $57,672 $ 2,140,000.00 $ 679,892.76
31997 -28003 ($280,028) $0 $ 2,140,000.00 $ -796,116.83
63863 3863 $38,626 $38,626 $ 2,140,000.00 $ 580,855.92
53494 -6506 ($65,061) $0 $ 2,140,000.00 $ 106,742.69
54878 -5122 ($51,223) $0 $ 2,140,000.00 $ 164,861.50
68483 8483 $84,834 $84,834 $ 2,140,000.00 $ 464,833.92
62471 2471 $24,710 $24,710 $ 2,140,000.00 $ 508,491.02
71806 11806 $118,060 $118,060 $ 2,140,000.00 $ 498,059.93
56543 -3457 ($34,566) $0 $ 2,140,000.00 $ 380,000.00
36531 -23469 ($234,689) $0 $ 2,140,000.00 $ -605,693.88
48383 -11617 ($116,170) $0 $ 2,140,000.00 $ -107,912.41
72147 12147 $121,475 $121,475 $ 2,140,000.00 $ 501,474.54
76237 16237 $162,369 $162,369 $ 2,140,000.00 $ 542,368.76
88662 28662 $286,619 $286,619 $ 2,140,000.00 $ 666,619.29
66205 6205 $62,054 $62,054 $ 2,140,000.00 $ 442,054.41
76616 16616 $166,162 $166,162 $ 2,140,000.00 $ 546,162.29
77572 17572 $175,718 $175,718 $ 2,140,000.00 $ 555,717.59
51861 -8139 ($81,394) $0 $ 2,140,000.00 $ 38,144.22
55510 -4490 ($44,898) $0 $ 2,140,000.00 $ 191,427.66
53279 -6721 ($67,211) $0 $ 2,140,000.00 $ 97,715.29
53045 -6955 ($69,550) $0 $ 2,140,000.00 $ 87,891.92
59785 -215 ($2,147) $0 $ 2,140,000.00 $ 380,000.00
54641 -5359 ($53,593) $0 $ 2,140,000.00 $ 154,908.29
90130 30130 $301,301 $301,301 $ 2,140,000.00 $ 681,301.17
56625 -3375 ($33,752) $0 $ 2,140,000.00 $ 380,000.00
56524 -3476 ($34,761) $0 $ 2,140,000.00 $ 234,005.90
40620 -19380 ($193,799) $0 $ 2,140,000.00 $ -433,954.44
69906 9906 $99,058 $99,058 $ 2,140,000.00 $ 895,104.12
47925 -12075 ($120,749) $0 $ 2,140,000.00 $ -127,147.75
57675 -2325 ($23,255) $0 $ 2,140,000.00 $ 380,000.00
49567 -10433 ($104,333) $0 $ 2,140,000.00 $ 380,000.00
69581 9581 $95,808 $95,808 $ 2,140,000.00 $ 878,199.18
34654 -25346 ($253,455) $0 $ 2,140,000.00 $ -684,512.06
44868 -15132 ($151,322) $0 $ 2,140,000.00 $ -255,551.82
48970 -11030 ($110,303) $0 $ 2,140,000.00 $ -83,270.99
67120 7120 $71,200 $71,200 $ 2,140,000.00 $ 750,238.14
37264 -22736 ($227,362) $0 $ 2,140,000.00 $ 380,000.00
69094 9094 $90,944 $90,944 $ 2,140,000.00 $ 470,944.18
51291 -8709 ($87,093) $0 $ 2,140,000.00 $ 380,000.00
53190 -6810 ($68,100) $0 $ 2,140,000.00 $ 93,978.56
56688 -3312 ($33,120) $0 $ 2,140,000.00 $ 380,000.00
75047 15047 $150,467 $150,467 $ 2,140,000.00 $ 530,467.18
46856 -13144 ($131,444) $0 $ 2,140,000.00 $ -172,063.17
80533 20533 $205,327 $205,327 $ 2,140,000.00 $ 585,326.59
39907 -20093 ($200,928) $0 $ 2,140,000.00 $ -463,898.79
73653 13653 $136,534 $136,534 $ 2,140,000.00 $ 1,089,978.78
63323 3323 $33,235 $33,235 $ 2,140,000.00 $ 413,234.64
96377 36377 $363,768 $363,768 $ 2,140,000.00 $ 743,767.88
62518 2518 $25,175 $25,175 $ 2,140,000.00 $ 405,175.50
28138 -31862 ($318,624) $0 $ 2,140,000.00 $ -958,219.84
47080 -12920 ($129,203) $0 $ 2,140,000.00 $ -162,652.96
45318 -14682 ($146,824) $0 $ 2,140,000.00 $ -236,660.07
48162 -11838 ($118,375) $0 $ 2,140,000.00 $ -117,175.74
74856 14856 $148,563 $148,563 $ 2,140,000.00 $ 528,562.61
65354 5354 $53,541 $53,541 $ 2,140,000.00 $ 433,541.19
52639 -7361 ($73,608) $0 $ 2,140,000.00 $ 380,000.00
47808 -12192 ($121,917) $0 $ 2,140,000.00 $ -132,050.57
66103 6103 $61,028 $61,028 $ 2,140,000.00 $ 697,344.71
33706 -26294 ($262,939) $0 $ 2,140,000.00 $ -724,343.79
43959 -16041 ($160,406) $0 $ 2,140,000.00 $ -293,705.33
70998 10998 $109,981 $109,981 $ 2,140,000.00 $ 489,981.02
41408 -18592 ($185,917) $0 $ 2,140,000.00 $ -400,851.29
51836 -8164 ($81,641) $0 $ 2,140,000.00 $ 380,000.00
81947 21947 $219,470 $219,470 $ 2,140,000.00 $ 599,469.93
67448 7448 $74,483 $74,483 $ 2,140,000.00 $ 767,310.62
69258 9258 $92,575 $92,575 $ 2,140,000.00 $ 472,575.12
63855 3855 $38,555 $38,555 $ 2,140,000.00 $ 418,554.81
47237 -12763 ($127,634) $0 $ 2,140,000.00 $ -156,064.53
27944 -32056 ($320,561) $0 $ 2,140,000.00 $ -966,358.20
55787 -4213 ($42,133) $0 $ 2,140,000.00 $ 203,043.34
65382 5382 $53,823 $53,823 $ 2,140,000.00 $ 433,822.89
68111 8111 $81,105 $81,105 $ 2,140,000.00 $ 461,105.09
39313 -20687 ($206,872) $0 $ 2,140,000.00 $ 380,000.00
62670 2670 $26,703 $26,703 $ 2,140,000.00 $ 406,703.18
72974 12974 $129,745 $129,745 $ 2,140,000.00 $ 509,744.93
54699 -5301 ($53,005) $0 $ 2,140,000.00 $ 157,377.39
72016 12016 $120,157 $120,157 $ 2,140,000.00 $ 500,156.95
32388 -27612 ($276,122) $0 $ 2,140,000.00 $ -779,714.15
65932 5932 $59,321 $59,321 $ 2,140,000.00 $ 688,470.23
52774 -7226 ($72,258) $0 $ 2,140,000.00 $ 76,515.79
64876 4876 $48,762 $48,762 $ 2,140,000.00 $ 633,561.51
75844 15844 $158,444 $158,444 $ 2,140,000.00 $ 538,443.84
75792 15792 $157,922 $157,922 $ 2,140,000.00 $ 537,921.57
56746 -3254 ($32,538) $0 $ 2,140,000.00 $ 380,000.00
50849 -9151 ($91,505) $0 $ 2,140,000.00 $ -4,322.18
53993 -6007 ($60,070) $0 $ 2,140,000.00 $ 127,703.91
68247 8247 $82,474 $82,474 $ 2,140,000.00 $ 808,864.17
77609 17609 $176,092 $176,092 $ 2,140,000.00 $ 556,092.43
68482 8482 $84,822 $84,822 $ 2,140,000.00 $ 464,822.26
35891 -24109 ($241,088) $0 $ 2,140,000.00 $ -632,568.38
65347 5347 $53,469 $53,469 $ 2,140,000.00 $ 658,039.37
81031 21031 $210,305 $210,305 $ 2,140,000.00 $ 590,305.36
58736 -1264 ($12,637) $0 $ 2,140,000.00 $ 326,926.23
60130 130 $1,300 $1,300 $ 2,140,000.00 $ 381,299.79
48058 -11942 ($119,422) $0 $ 2,140,000.00 $ -121,574.43
35301 -24699 ($246,987) $0 $ 2,140,000.00 $ -657,346.40
47841 -12159 ($121,590) $0 $ 2,140,000.00 $ -130,678.99
65509 5509 $55,092 $55,092 $ 2,140,000.00 $ 435,091.95
42552 -17448 ($174,480) $0 $ 2,140,000.00 $ -352,816.16
70494 10494 $104,939 $104,939 $ 2,140,000.00 $ 484,938.69
62840 2840 $28,404 $28,404 $ 2,140,000.00 $ 408,403.88
57588 -2412 ($24,123) $0 $ 2,140,000.00 $ 278,684.69
54590 -5410 ($54,096) $0 $ 2,140,000.00 $ 380,000.00
49961 -10039 ($100,388) $0 $ 2,140,000.00 $ -41,630.74
65645 5645 $56,453 $56,453 $ 2,140,000.00 $ 436,453.38
48100 -11900 ($118,996) $0 $ 2,140,000.00 $ -119,782.95
79470 19470 $194,700 $194,700 $ 2,140,000.00 $ 574,699.71
95237 35237 $352,370 $352,370 $ 2,140,000.00 $ 732,369.88
55244 -4756 ($47,563) $0 $ 2,140,000.00 $ 180,236.44
37870 -22130 ($221,302) $0 $ 2,140,000.00 $ -549,467.28
65803 5803 $58,028 $58,028 $ 2,140,000.00 $ 681,743.62
50748 -9252 ($92,516) $0 $ 2,140,000.00 $ -8,567.43
50734 -9266 ($92,663) $0 $ 2,140,000.00 $ -9,185.87
62447 2447 $24,466 $24,466 $ 2,140,000.00 $ 404,465.83
74997 14997 $149,974 $149,974 $ 2,140,000.00 $ 529,974.48
70609 10609 $106,089 $106,089 $ 2,140,000.00 $ 486,088.84
47651 -12349 ($123,487) $0 $ 2,140,000.00 $ -138,643.49
47782 -12218 ($122,182) $0 $ 2,140,000.00 $ -133,162.56
48634 -11366 ($113,664) $0 $ 2,140,000.00 $ -97,389.80
44922 -15078 ($150,782) $0 $ 2,140,000.00 $ -253,285.13
65519 5519 $55,195 $55,195 $ 2,140,000.00 $ 435,194.78
95844 35844 $358,444 $358,444 $ 2,140,000.00 $ 738,444.06
57247 -2753 ($27,529) $0 $ 2,140,000.00 $ 380,000.00
53970 -6030 ($60,301) $0 $ 2,140,000.00 $ 380,000.00
49263 -10737 ($107,375) $0 $ 2,140,000.00 $ -70,973.07
72108 12108 $121,077 $121,077 $ 2,140,000.00 $ 1,009,597.88
50242 -9758 ($97,577) $0 $ 2,140,000.00 $ -29,824.03
63396 3396 $33,961 $33,961 $ 2,140,000.00 $ 413,961.27
61662 1662 $16,621 $16,621 $ 2,140,000.00 $ 396,620.85
83144 23144 $231,441 $231,441 $ 2,140,000.00 $ 611,440.99
63154 3154 $31,536 $31,536 $ 2,140,000.00 $ 411,535.60
51710 -8290 ($82,901) $0 $ 2,140,000.00 $ 31,817.53
35363 -24637 ($246,368) $0 $ 2,140,000.00 $ -654,747.23
64023 4023 $40,227 $40,227 $ 2,140,000.00 $ 589,178.72
94260 34260 $342,603 $342,603 $ 2,140,000.00 $ 722,603.32
64987 4987 $49,873 $49,873 $ 2,140,000.00 $ 429,872.70
70227 10227 $102,273 $102,273 $ 2,140,000.00 $ 482,273.21
67047 7047 $70,470 $70,470 $ 2,140,000.00 $ 450,470.31
77927 17927 $179,270 $179,270 $ 2,140,000.00 $ 1,312,206.13
50560 -9440 ($94,404) $0 $ 2,140,000.00 $ -16,494.94
55212 -4788 ($47,876) $0 $ 2,140,000.00 $ 178,921.81
82271 22271 $222,715 $222,715 $ 2,140,000.00 $ 602,714.97
47735 -12265 ($122,655) $0 $ 2,140,000.00 $ -135,150.39
30679 -29321 ($293,210) $0 $ 2,140,000.00 $ -851,482.98
58313 -1687 ($16,868) $0 $ 2,140,000.00 $ 380,000.00
59694 -306 ($3,062) $0 $ 2,140,000.00 $ 367,141.03
61430 1430 $14,299 $14,299 $ 2,140,000.00 $ 394,299.49
69093 9093 $90,927 $90,927 $ 2,140,000.00 $ 470,926.76
72668 12668 $126,676 $126,676 $ 2,140,000.00 $ 506,676.12
53999 -6001 ($60,008) $0 $ 2,140,000.00 $ 127,967.66
66077 6077 $60,770 $60,770 $ 2,140,000.00 $ 440,769.90
78060 18060 $180,604 $180,604 $ 2,140,000.00 $ 560,603.53
67567 7567 $75,665 $75,665 $ 2,140,000.00 $ 773,458.56
60184 184 $1,842 $1,842 $ 2,140,000.00 $ 381,842.32
87359 27359 $273,587 $273,587 $ 2,140,000.00 $ 653,587.19
66169 6169 $61,688 $61,688 $ 2,140,000.00 $ 700,779.18
71046 11046 $110,456 $110,456 $ 2,140,000.00 $ 490,455.56
47057 -12943 ($129,431) $0 $ 2,140,000.00 $ -163,609.15
81847 21847 $218,469 $218,469 $ 2,140,000.00 $ 1,516,040.12
68977 8977 $89,773 $89,773 $ 2,140,000.00 $ 469,772.74
53821 -6179 ($61,790) $0 $ 2,140,000.00 $ 120,482.32
54998 -5002 ($50,016) $0 $ 2,140,000.00 $ 380,000.00
82546 22546 $225,457 $225,457 $ 2,140,000.00 $ 605,457.49
68480 8480 $84,797 $84,797 $ 2,140,000.00 $ 820,942.31
54357 -5643 ($56,434) $0 $ 2,140,000.00 $ 380,000.00
60900 900 $8,996 $8,996 $ 2,140,000.00 $ 388,996.34
49797 -10203 ($102,026) $0 $ 2,140,000.00 $ -48,507.14
27414 -32586 ($325,859) $0 $ 2,140,000.00 $ -988,608.33
17696 -42304 ($423,043) $0 $ 2,140,000.00 $ -1,396,778.84
66124 6124 $61,240 $61,240 $ 2,140,000.00 $ 441,240.49
64167 4167 $41,667 $41,667 $ 2,140,000.00 $ 421,666.60
47307 -12693 ($126,927) $0 $ 2,140,000.00 $ 380,000.00
80701 20701 $207,014 $207,014 $ 2,140,000.00 $ 587,013.81
59632 -368 ($3,683) $0 $ 2,140,000.00 $ 364,532.25
61206 1206 $12,061 $12,061 $ 2,140,000.00 $ 442,719.09
69817 9817 $98,170 $98,170 $ 2,140,000.00 $ 478,169.89
63790 3790 $37,896 $37,896 $ 2,140,000.00 $ 577,059.35
 RESOLUCIÓN A

Antes de tomar una decisión final sobre la cantidad de producción, la gerencia desea analizar una cantidad
de producción más agresiva de 70,000 unidades y una cantidad de producción más conservadora de 50,000
unidades. Ejecute su simulación con estas dos cantidades de producción. ¿Cuál es la utilidad promedio
asociada con cada una? ¿Cuál es su recomendación en relación con la producción del muñeco Freddy?
Explique

Costo Fijo 100,000 CONCLUSIONES

Costo variable por Unidad $ 34.00
Precio de Venta $ 42.00
Precio de Venta Excedente $ 10.00 La probabilidad de pérdida al producir 50K muñecos se
encuentra entre un 10% y un 14%, y al producir 70K
muñecos se encuentra entre un 45% y un 50%, así
Media 60,000 mismo en relación a los ensayos realizados y a los
Desv Estandar 15,000 resumenes mostrados se evidencia mayor utilidad
media y menor probabilidad de pérdida para con la
Probabilidad Nomal producción de muñecos a escala de 50K.

Escenario: Mejor caso

70,000
Resumen de Estadísticas
Utilidad media ($52,650)
Desviación estándar $537,297
Utilidad mínima ($1,970,099)
Utilidad máxima $755,579
Número de pérdidas 243
Probabilidad de pérdida 48.60%

Ingresos por Cantidad de Ingresos por

Ensayo Ventas Ventas Demanda Excedentes Excedentes
1 49013 $2,058,556.57 49013 -20987 ($209,867) $0
2 54867 $2,304,420.32 54867 -15133 ($151,328) $0
3 39212 $1,646,906.40 39212 -30788 ($307,879) $0
4 39212 $1,646,906.40 39212 -30788 ($307,879) $0
5 56906 $2,390,048.76 56906 -13094 ($130,941) $0
6 23184 $973,731.76 23184 -46816 ($468,159) $0
7 43258 $1,816,828.87 43258 -26742 ($267,422) $0
8 56475 $2,371,960.76 56475 -13525 ($135,247) $0
9 70000 $2,940,000.00 78061 8061 $80,609 $80,609
10 70000 $2,940,000.00 87258 17258 $172,581 $172,581
11 70000 $2,940,000.00 73337 3337 $33,372 $33,372
12 44263 $1,859,044.25 44263 -25737 ($257,370) $0
13 62745 $2,635,286.93 62745 -7255 ($72,551) $0
14 68655 $2,883,529.94 68655 -1345 ($13,445) $0
15 70000 $2,940,000.00 85333 15333 $153,328 $153,328
16 30988 $1,301,480.01 30988 -39012 ($390,124) $0
17 35076 $1,473,174.76 35076 -34924 ($349,244) $0
18 53120 $2,231,054.28 53120 -16880 ($168,797) $0
19 64748 $2,719,395.82 64748 -5252 ($52,525) $0
20 54888 $2,305,281.66 54888 -15112 ($151,123) $0
21 57943 $2,433,606.51 57943 -12057 ($120,570) $0
22 63053 $2,648,222.26 63053 -6947 ($69,471) $0
23 42561 $1,787,573.47 42561 -27439 ($274,387) $0
24 56188 $2,359,881.10 56188 -13812 ($138,124) $0
25 12351 $518,733.74 12351 -57649 ($576,492) $0
26 58691 $2,465,038.12 58691 -11309 ($113,086) $0
27 70000 $2,940,000.00 93376 23376 $233,759 $233,759
28 27702 $1,163,469.52 27702 -42298 ($422,983) $0
29 60754 $2,551,675.39 60754 -9246 ($92,458) $0
30 28727 $1,206,538.53 28727 -41273 ($412,729) $0
31 70000 $2,940,000.00 73578 3578 $35,777 $35,777
32 57980 $2,435,153.86 57980 -12020 ($120,201) $0
33 70000 $2,940,000.00 81032 11032 $110,318 $110,318
34 38861 $1,632,143.49 38861 -31139 ($311,394) $0
35 61992 $2,603,643.51 61992 -8008 ($80,085) $0
36 55160 $2,316,701.90 55160 -14840 ($148,404) $0
37 42487 $1,784,440.23 42487 -27513 ($275,133) $0
38 38560 $1,619,522.38 38560 -31440 ($314,399) $0
39 68292 $2,868,279.57 68292 -1708 ($17,076) $0
40 29267 $1,229,214.55 29267 -40733 ($407,330) $0
41 67929 $2,853,009.18 67929 -2071 ($20,712) $0
42 62454 $2,623,084.84 62454 -7546 ($75,456) $0
43 49097 $2,062,057.08 49097 -20903 ($209,034) $0
44 70000 $2,940,000.00 72431 2431 $24,315 $24,315
45 70000 $2,940,000.00 97776 27776 $277,759 $277,759
46 62451 $2,622,933.17 62451 -7549 ($75,492) $0
47 64304 $2,700,788.36 64304 -5696 ($56,955) $0
48 57412 $2,411,301.76 57412 -12588 ($125,881) $0
49 37670 $1,582,130.82 37670 -32330 ($323,302) $0
50 21563 $905,642.45 21563 -48437 ($484,371) $0
51 61798 $2,595,522.43 61798 -8202 ($82,018) $0
52 38501 $1,617,053.94 38501 -31499 ($314,987) $0
53 60541 $2,542,711.65 60541 -9459 ($94,592) $0
54 37283 $1,565,869.48 37283 -32717 ($327,174) $0
55 55342 $2,324,347.80 55342 -14658 ($146,584) $0
56 43780 $1,838,773.49 43780 -26220 ($262,197) $0
57 64403 $2,704,922.83 64403 -5597 ($55,971) $0
58 70000 $2,940,000.00 89101 19101 $191,011 $191,011
 59 54991 $2,309,615.71 54991 -15009 ($150,091) $0
60 55554 $2,333,262.23 55554 -14446 ($144,461) $0
61 62447 $2,622,790.74 62447 -7553 ($75,526) $0
62 63201 $2,654,423.31 63201 -6799 ($67,994) $0
63 61634 $2,588,645.96 61634 -8366 ($83,656) $0
64 62644 $2,631,061.02 62644 -7356 ($73,557) $0
65 64907 $2,726,109.37 64907 -5093 ($50,926) $0
66 40922 $1,718,741.59 40922 -29078 ($290,776) $0
67 47844 $2,009,445.93 47844 -22156 ($221,560) $0
68 59131 $2,483,521.22 59131 -10869 ($108,685) $0
69 41578 $1,746,294.32 41578 -28422 ($284,216) $0
70 57747 $2,425,357.92 57747 -12253 ($122,534) $0
71 70000 $2,940,000.00 70081 81 $806 $806
72 46399 $1,948,741.54 46399 -23601 ($236,014) $0
73 51629 $2,168,417.29 51629 -18371 ($183,710) $0
74 70000 $2,940,000.00 72394 2394 $23,939 $23,939
75 17709 $743,789.97 17709 -52291 ($522,907) $0
76 58106 $2,440,439.77 58106 -11894 ($118,943) $0
77 56540 $2,374,675.72 56540 -13460 ($134,601) $0
78 59770 $2,510,326.20 59770 -10230 ($102,303) $0
79 70000 $2,940,000.00 74206 4206 $42,055 $42,055
80 56910 $2,390,218.40 56910 -13090 ($130,900) $0
81 70000 $2,940,000.00 70458 458 $4,584 $4,584
82 36311 $1,525,046.39 36311 -33689 ($336,894) $0
83 61314 $2,575,184.09 61314 -8686 ($86,861) $0
84 70000 $2,940,000.00 91369 21369 $213,688 $213,688
85 70000 $2,940,000.00 78069 8069 $80,687 $80,687
86 67199 $2,822,349.19 67199 -2801 ($28,012) $0
87 63022 $2,646,930.39 63022 -6978 ($69,778) $0
88 36886 $1,549,221.88 36886 -33114 ($331,138) $0
89 56492 $2,372,673.89 56492 -13508 ($135,078) $0
90 49388 $2,074,291.20 49388 -20612 ($206,121) $0
91 60274 $2,531,508.44 60274 -9726 ($97,260) $0
92 70000 $2,940,000.00 79503 9503 $95,027 $95,027
93 60237 $2,529,972.96 60237 -9763 ($97,625) $0
94 36229 $1,521,600.73 36229 -33771 ($337,714) $0
95 37668 $1,582,065.67 37668 -32332 ($323,318) $0
96 62492 $2,624,657.14 62492 -7508 ($75,082) $0
97 70000 $2,940,000.00 73049 3049 $30,490 $30,490
98 57151 $2,400,352.23 57151 -12849 ($128,488) $0
99 45188 $1,897,897.01 45188 -24812 ($248,120) $0
100 70000 $2,940,000.00 73924 3924 $39,244 $39,244
101 61519 $2,583,787.08 61519 -8481 ($84,813) $0
102 70000 $2,940,000.00 78442 8442 $84,417 $84,417
103 47569 $1,997,915.46 47569 -22431 ($224,306) $0
104 53024 $2,227,010.46 53024 -16976 ($169,759) $0
105 69649 $2,925,263.18 69649 -351 ($3,509) $0
106 42374 $1,779,706.69 42374 -27626 ($276,260) $0
107 50673 $2,128,250.99 50673 -19327 ($193,274) $0
108 51815 $2,176,225.71 51815 -18185 ($181,851) $0
109 68511 $2,877,442.88 68511 -1489 ($14,895) $0
110 70000 $2,940,000.00 80906 10906 $109,061 $109,061
111 66357 $2,786,991.68 66357 -3643 ($36,431) $0
112 70000 $2,940,000.00 76761 6761 $67,606 $67,606
113 50611 $2,125,681.88 50611 -19389 ($193,885) $0
114 32980 $1,385,162.58 32980 -37020 ($370,199) $0
115 68785 $2,888,988.97 68785 -1215 ($12,145) $0
116 38601 $1,621,248.03 38601 -31399 ($313,989) $0
117 47396 $1,990,623.62 47396 -22604 ($226,042) $0
118 43878 $1,842,880.37 43878 -26122 ($261,219) $0
119 66111 $2,776,643.21 66111 -3889 ($38,894) $0
120 70000 $2,940,000.00 70409 409 $4,092 $4,092
121 48219 $2,025,183.86 48219 -21781 ($217,813) $0
122 55719 $2,340,195.16 55719 -14281 ($142,811) $0
123 39225 $1,647,457.39 39225 -30775 ($307,748) $0
124 45170 $1,897,134.33 45170 -24830 ($248,301) $0
125 64255 $2,698,724.72 64255 -5745 ($57,446) $0
126 49727 $2,088,542.20 49727 -20273 ($202,728) $0
127 33339 $1,400,231.68 33339 -36661 ($366,612) $0
128 43405 $1,823,027.24 43405 -26595 ($265,946) $0
129 69194 $2,906,161.01 69194 -806 ($8,057) $0
130 42242 $1,774,160.60 42242 -27758 ($277,581) $0
131 68264 $2,867,091.21 68264 -1736 ($17,359) $0
132 70000 $2,940,000.00 76433 6433 $64,332 $64,332
133 70000 $2,940,000.00 71860 1860 $18,605 $18,605
134 48728 $2,046,591.16 48728 -21272 ($212,716) $0
135 58921 $2,474,679.61 58921 -11079 ($110,791) $0
136 67047 $2,815,981.34 67047 -2953 ($29,528) $0
137 52644 $2,211,068.84 52644 -17356 ($173,555) $0
138 67762 $2,845,992.64 67762 -2238 ($22,383) $0
139 44914 $1,886,373.38 44914 -25086 ($250,863) $0
140 57747 $2,425,357.66 57747 -12253 ($122,534) $0
141 64150 $2,694,308.48 64150 -5850 ($58,498) $0
142 33407 $1,403,087.53 33407 -36593 ($365,932) $0
143 55111 $2,314,658.76 55111 -14889 ($148,891) $0
144 43702 $1,835,474.91 43702 -26298 ($262,982) $0
145 48069 $2,018,907.33 48069 -21931 ($219,308) $0
146 61775 $2,594,549.93 61775 -8225 ($82,250) $0
147 70000 $2,940,000.00 85487 15487 $154,870 $154,870
148 70000 $2,940,000.00 79976 9976 $99,761 $99,761
149 70000 $2,940,000.00 70907 907 $9,071 $9,071
150 57596 $2,419,039.43 57596 -12404 ($124,038) $0
151 45914 $1,928,378.03 45914 -24086 ($240,862) $0
152 70000 $2,940,000.00 75978 5978 $59,776 $59,776
153 70000 $2,940,000.00 93463 23463 $234,630 $234,630
154 68045 $2,857,881.41 68045 -1955 ($19,552) $0
155 61052 $2,564,189.94 61052 -8948 ($89,479) $0
156 40659 $1,707,695.17 40659 -29341 ($293,406) $0
157 63846 $2,681,541.00 63846 -6154 ($61,538) $0
158 70000 $2,940,000.00 70782 782 $7,821 $7,821
159 46457 $1,951,190.33 46457 -23543 ($235,431) $0
160 70000 $2,940,000.00 79593 9593 $95,930 $95,930
161 53005 $2,226,205.14 53005 -16995 ($169,951) $0
162 70000 $2,940,000.00 70597 597 $5,974 $5,974
163 64966 $2,728,579.80 64966 -5034 ($50,338) $0
164 70000 $2,940,000.00 73580 3580 $35,799 $35,799
165 70000 $2,940,000.00 98396 28396 $283,956 $283,956
166 47416 $1,991,472.64 47416 -22584 ($225,840) $0
167 70000 $2,940,000.00 80272 10272 $102,722 $102,722
168 49657 $2,085,610.64 49657 -20343 ($203,426) $0
169 47963 $2,014,441.35 47963 -22037 ($220,371) $0
170 58450 $2,454,905.08 58450 -11550 ($115,499) $0
171 56375 $2,367,736.25 56375 -13625 ($136,253) $0
172 38250 $1,606,482.86 38250 -31750 ($317,504) $0
173 68372 $2,871,639.63 68372 -1628 ($16,276) $0
174 66220 $2,781,250.58 66220 -3780 ($37,797) $0
175 54558 $2,291,444.29 54558 -15442 ($154,418) $0
176 46241 $1,942,101.30 46241 -23759 ($237,595) $0
177 34408 $1,445,135.56 34408 -35592 ($355,920) $0
178 66335 $2,786,054.25 66335 -3665 ($36,654) $0
179 70000 $2,940,000.00 83001 13001 $130,011 $130,011
180 37006 $1,554,250.92 37006 -32994 ($329,940) $0
181 63113 $2,650,742.56 63113 -6887 ($68,871) $0
182 51997 $2,183,893.17 51997 -18003 ($180,025) $0
183 70000 $2,940,000.00 99558 29558 $295,579 $295,579
184 70000 $2,940,000.00 85729 15729 $157,294 $157,294
185 70000 $2,940,000.00 71221 1221 $12,210 $12,210
186 60699 $2,549,369.55 60699 -9301 ($93,007) $0
187 70000 $2,940,000.00 72422 2422 $24,223 $24,223
188 66293 $2,784,295.54 66293 -3707 ($37,072) $0
189 65622 $2,756,122.91 65622 -4378 ($43,780) $0
190 63649 $2,673,251.82 63649 -6351 ($63,511) $0
191 40950 $1,719,885.81 40950 -29050 ($290,503) $0
192 70000 $2,940,000.00 72180 2180 $21,798 $21,798
193 51234 $2,151,846.91 51234 -18766 ($187,655) $0
194 58388 $2,452,300.58 58388 -11612 ($116,119) $0
195 70000 $2,940,000.00 71420 1420 $14,199 $14,199
196 69277 $2,909,637.12 69277 -723 ($7,229) $0
197 27558 $1,157,439.74 27558 -42442 ($424,419) $0
198 42823 $1,798,564.04 42823 -27177 ($271,770) $0
199 70000 $2,940,000.00 76186 6186 $61,856 $61,856
200 69217 $2,907,104.38 69217 -783 ($7,832) $0
201 70000 $2,940,000.00 72944 2944 $29,437 $29,437
202 49336 $2,072,103.02 49336 -20664 ($206,642) $0
203 27323 $1,147,574.70 27323 -42677 ($426,768) $0
204 70000 $2,940,000.00 89589 19589 $195,892 $195,892
205 70000 $2,940,000.00 82801 12801 $128,013 $128,013
206 60522 $2,541,905.51 60522 -9478 ($94,784) $0
207 70000 $2,940,000.00 79210 9210 $92,100 $92,100
208 70000 $2,940,000.00 89168 19168 $191,677 $191,677
209 49379 $2,073,927.71 49379 -20621 ($206,208) $0
210 67352 $2,828,778.64 67352 -2648 ($26,481) $0
211 70000 $2,940,000.00 76321 6321 $63,214 $63,214
212 49665 $2,085,928.69 49665 -20335 ($203,350) $0
213 58750 $2,467,499.81 58750 -11250 ($112,500) $0
214 56504 $2,373,152.26 56504 -13496 ($134,964) $0
215 70000 $2,940,000.00 79550 9550 $95,501 $95,501
216 65487 $2,750,461.57 65487 -4513 ($45,128) $0
217 46296 $1,944,430.81 46296 -23704 ($237,040) $0
218 50581 $2,124,407.20 50581 -19419 ($194,189) $0
219 70000 $2,940,000.00 73767 3767 $37,665 $37,665
220 45598 $1,915,112.47 45598 -24402 ($244,021) $0
221 51273 $2,153,470.71 51273 -18727 ($187,269) $0
222 52486 $2,204,416.53 52486 -17514 ($175,139) $0
223 65056 $2,732,337.59 65056 -4944 ($49,443) $0
224 70000 $2,940,000.00 71283 1283 $12,826 $12,826
225 68529 $2,878,214.83 68529 -1471 ($14,711) $0
226 70000 $2,940,000.00 86589 16589 $165,886 $165,886
227 68644 $2,883,067.33 68644 -1356 ($13,555) $0
228 47883 $2,011,076.67 47883 -22117 ($221,172) $0
229 51095 $2,146,008.45 51095 -18905 ($189,046) $0
230 70000 $2,940,000.00 80879 10879 $108,793 $108,793
231 59605 $2,503,408.14 59605 -10395 ($103,950) $0
232 70000 $2,940,000.00 76314 6314 $63,139 $63,139
233 64711 $2,717,861.66 64711 -5289 ($52,890) $0
234 70000 $2,940,000.00 74428 4428 $44,285 $44,285
235 56715 $2,382,050.11 56715 -13285 ($132,845) $0
236 51950 $2,181,912.58 51950 -18050 ($180,497) $0
237 70000 $2,940,000.00 81199 11199 $111,993 $111,993
238 46835 $1,967,071.39 46835 -23165 ($231,650) $0
239 50405 $2,117,024.46 50405 -19595 ($195,947) $0
240 60341 $2,534,330.66 60341 -9659 ($96,588) $0
241 70000 $2,940,000.00 80533 10533 $105,330 $105,330
242 60444 $2,538,636.80 60444 -9556 ($95,563) $0
243 70000 $2,940,000.00 89770 19770 $197,701 $197,701
244 64592 $2,712,871.26 64592 -5408 ($54,078) $0
245 52928 $2,222,970.35 52928 -17072 ($170,721) $0
246 34061 $1,430,542.64 34061 -35939 ($359,395) $0
247 59100 $2,482,208.04 59100 -10900 ($108,998) $0
248 70000 $2,940,000.00 91906 21906 $219,059 $219,059
249 44909 $1,886,158.76 44909 -25091 ($250,915) $0
250 70000 $2,940,000.00 70097 97 $973 $973
251 69579 $2,922,327.67 69579 -421 ($4,208) $0
252 43274 $1,817,496.48 43274 -26726 ($267,263) $0
253 70000 $2,940,000.00 73882 3882 $38,820 $38,820
254 53960 $2,266,318.82 53960 -16040 ($160,400) $0
255 45224 $1,899,414.07 45224 -24776 ($247,759) $0
256 51600 $2,167,217.25 51600 -18400 ($183,996) $0
257 58058 $2,438,419.08 58058 -11942 ($119,424) $0
258 70000 $2,940,000.00 74724 4724 $47,243 $47,243
259 57608 $2,419,526.29 57608 -12392 ($123,922) $0
260 47710 $2,003,821.45 47710 -22290 ($222,900) $0
261 47810 $2,008,019.43 47810 -22190 ($221,900) $0
262 45639 $1,916,820.01 45639 -24361 ($243,614) $0
263 60425 $2,537,839.62 60425 -9575 ($95,752) $0
264 70000 $2,940,000.00 70412 412 $4,115 $4,115
265 70000 $2,940,000.00 79210 9210 $92,098 $92,098
266 50570 $2,123,958.67 50570 -19430 ($194,296) $0
267 70000 $2,940,000.00 72661 2661 $26,612 $26,612
268 70000 $2,940,000.00 78145 8145 $81,452 $81,452
269 55157 $2,316,608.30 55157 -14843 ($148,427) $0
270 50380 $2,115,953.62 50380 -19620 ($196,202) $0
271 23752 $997,591.49 23752 -46248 ($462,478) $0
272 65985 $2,771,381.43 65985 -4015 ($40,147) $0
273 48276 $2,027,576.30 48276 -21724 ($217,244) $0
274 62626 $2,630,276.40 62626 -7374 ($73,744) $0
275 52813 $2,218,144.17 52813 -17187 ($171,870) $0
276 44359 $1,863,078.32 44359 -25641 ($256,410) $0
277 70000 $2,940,000.00 90909 20909 $209,088 $209,088
278 61419 $2,579,583.26 61419 -8581 ($85,814) $0
279 70000 $2,940,000.00 92788 22788 $227,878 $227,878
280 48941 $2,055,521.20 48941 -21059 ($210,590) $0
281 53668 $2,254,060.36 53668 -16332 ($163,319) $0
282 33914 $1,424,377.41 33914 -36086 ($360,863) $0
283 69377 $2,913,835.15 69377 -623 ($6,230) $0
284 54457 $2,287,197.82 54457 -15543 ($155,429) $0
285 43674 $1,834,322.74 43674 -26326 ($263,256) $0
286 70000 $2,940,000.00 73089 3089 $30,891 $30,891
287 55372 $2,325,614.33 55372 -14628 ($146,282) $0
288 52421 $2,201,664.76 52421 -17579 ($175,794) $0
289 58160 $2,442,719.21 58160 -11840 ($118,400) $0
290 50447 $2,118,785.99 50447 -19553 ($195,527) $0
291 49097 $2,062,068.64 49097 -20903 ($209,031) $0
292 61292 $2,574,256.97 61292 -8708 ($87,082) $0
293 70000 $2,940,000.00 75645 5645 $56,447 $56,447
294 70000 $2,940,000.00 82289 12289 $122,890 $122,890
295 64755 $2,719,697.63 64755 -5245 ($52,453) $0
296 48105 $2,020,396.47 48105 -21895 ($218,953) $0
297 70000 $2,940,000.00 85803 15803 $158,028 $158,028
298 70000 $2,940,000.00 85977 15977 $159,771 $159,771
299 58009 $2,436,382.99 58009 -11991 ($119,909) $0
300 63569 $2,669,891.71 63569 -6431 ($64,311) $0
301 58982 $2,477,247.73 58982 -11018 ($110,179) $0
302 43104 $1,810,354.31 43104 -26896 ($268,963) $0
303 52208 $2,192,750.55 52208 -17792 ($177,917) $0
304 44111 $1,852,656.36 44111 -25889 ($258,891) $0
305 52836 $2,219,098.64 52836 -17164 ($171,643) $0
306 41139 $1,727,823.56 41139 -28861 ($288,613) $0
307 70000 $2,940,000.00 75227 5227 $52,269 $52,269
308 70000 $2,940,000.00 76682 6682 $66,820 $66,820
309 70000 $2,940,000.00 78797 8797 $87,973 $87,973
310 65276 $2,741,594.54 65276 -4724 ($47,239) $0
311 49961 $2,098,375.84 49961 -20039 ($200,387) $0
312 64353 $2,702,844.19 64353 -5647 ($56,466) $0
313 66950 $2,811,892.21 66950 -3050 ($30,502) $0
314 70000 $2,940,000.00 80109 10109 $101,089 $101,089
315 45380 $1,905,942.43 45380 -24620 ($246,204) $0
316 56114 $2,356,791.06 56114 -13886 ($138,859) $0
317 66805 $2,805,796.63 66805 -3195 ($31,953) $0
318 59526 $2,500,081.96 59526 -10474 ($104,742) $0
319 43526 $1,828,109.61 43526 -26474 ($264,736) $0
320 61522 $2,583,922.74 61522 -8478 ($84,780) $0
321 66706 $2,801,647.14 66706 -3294 ($32,941) $0
322 58813 $2,470,151.36 58813 -11187 ($111,869) $0
323 57547 $2,416,967.23 57547 -12453 ($124,532) $0
324 56675 $2,380,351.08 56675 -13325 ($133,250) $0
325 70000 $2,940,000.00 80750 10750 $107,502 $107,502
326 53914 $2,264,400.01 53914 -16086 ($160,857) $0
327 54165 $2,274,923.86 54165 -15835 ($158,351) $0
328 62982 $2,645,231.12 62982 -7018 ($70,183) $0
329 70000 $2,940,000.00 83006 13006 $130,058 $130,058
330 47648 $2,001,222.30 47648 -22352 ($223,519) $0
331 70000 $2,940,000.00 81638 11638 $116,378 $116,378
332 55597 $2,335,064.67 55597 -14403 ($144,032) $0
333 65437 $2,748,337.51 65437 -4563 ($45,634) $0
334 50595 $2,124,983.99 50595 -19405 ($194,051) $0
335 61605 $2,587,414.22 61605 -8395 ($83,949) $0
336 55136 $2,315,721.50 55136 -14864 ($148,638) $0
337 37742 $1,585,176.19 37742 -32258 ($322,577) $0
338 37185 $1,561,774.87 37185 -32815 ($328,149) $0
339 66150 $2,778,290.21 66150 -3850 ($38,502) $0
340 38944 $1,635,643.51 38944 -31056 ($310,561) $0
341 57391 $2,410,406.00 57391 -12609 ($126,094) $0
342 70000 $2,940,000.00 73939 3939 $39,389 $39,389
343 56719 $2,382,182.50 56719 -13281 ($132,814) $0
344 48685 $2,044,788.79 48685 -21315 ($213,146) $0
345 70000 $2,940,000.00 79897 9897 $98,968 $98,968
346 59408 $2,495,119.31 59408 -10592 ($105,924) $0
347 37720 $1,584,259.07 37720 -32280 ($322,795) $0
348 37631 $1,580,488.90 37631 -32369 ($323,693) $0
349 57876 $2,430,802.77 57876 -12124 ($121,237) $0
350 59342 $2,492,350.12 59342 -10658 ($106,583) $0
351 63780 $2,678,739.55 63780 -6220 ($62,205) $0
352 50828 $2,134,779.94 50828 -19172 ($191,719) $0
353 47932 $2,013,164.26 47932 -22068 ($220,675) $0
354 33571 $1,409,994.99 33571 -36429 ($364,287) $0
355 64859 $2,724,059.26 64859 -5141 ($51,414) $0
356 56176 $2,359,382.26 56176 -13824 ($138,242) $0
357 70000 $2,940,000.00 87093 17093 $170,928 $170,928
358 63556 $2,669,354.45 63556 -6444 ($64,439) $0
359 66924 $2,810,822.77 66924 -3076 ($30,756) $0
360 70000 $2,940,000.00 71507 1507 $15,065 $15,065
361 62100 $2,608,190.42 62100 -7900 ($79,002) $0
362 70000 $2,940,000.00 77780 7780 $77,802 $77,802
363 68909 $2,894,176.15 68909 -1091 ($10,910) $0
364 43163 $1,812,825.07 43163 -26837 ($268,375) $0
365 64736 $2,718,917.65 64736 -5264 ($52,639) $0
366 65872 $2,766,606.50 65872 -4128 ($41,284) $0
367 70000 $2,940,000.00 78205 8205 $82,052 $82,052
368 52152 $2,190,385.06 52152 -17848 ($178,480) $0
369 12141 $509,901.08 12141 -57859 ($578,595) $0
370 50384 $2,116,108.76 50384 -19616 ($196,165) $0
371 51801 $2,175,655.26 51801 -18199 ($181,987) $0
372 63061 $2,648,564.06 63061 -6939 ($69,390) $0
373 26493 $1,112,703.29 26493 -43507 ($435,071) $0
374 70000 $2,940,000.00 70477 477 $4,766 $4,766
375 59484 $2,498,341.98 59484 -10516 ($105,157) $0
376 37750 $1,585,481.50 37750 -32250 ($322,504) $0
377 67631 $2,840,507.08 67631 -2369 ($23,689) $0
378 69198 $2,906,307.58 69198 -802 ($8,022) $0
379 62321 $2,617,471.91 62321 -7679 ($76,792) $0
380 64803 $2,721,715.82 64803 -5197 ($51,972) $0
381 56936 $2,391,299.49 56936 -13064 ($130,643) $0
382 70000 $2,940,000.00 73071 3071 $30,710 $30,710
383 70000 $2,940,000.00 81898 11898 $118,978 $118,978
384 70000 $2,940,000.00 70351 351 $3,510 $3,510
385 40985 $1,721,387.62 40985 -29015 ($290,146) $0
386 21295 $894,371.95 21295 -48705 ($487,054) $0
387 47018 $1,974,773.07 47018 -22982 ($229,816) $0
388 61666 $2,589,989.85 61666 -8334 ($83,336) $0
389 70000 $2,940,000.00 76947 6947 $69,470 $69,470
390 66561 $2,795,557.48 66561 -3439 ($34,391) $0
391 35458 $1,489,219.20 35458 -34542 ($345,424) $0
392 56431 $2,370,083.69 56431 -13569 ($135,694) $0
393 46848 $1,967,600.74 46848 -23152 ($231,524) $0
394 61249 $2,572,453.40 61249 -8751 ($87,511) $0
395 70000 $2,940,000.00 71154 1154 $11,543 $11,543
396 70000 $2,940,000.00 74163 4163 $41,629 $41,629
397 70000 $2,940,000.00 84189 14189 $141,890 $141,890
398 51889 $2,179,324.28 51889 -18111 ($181,113) $0
399 70000 $2,940,000.00 75034 5034 $50,342 $50,342
400 70000 $2,940,000.00 73025 3025 $30,253 $30,253
401 42191 $1,772,008.72 42191 -27809 ($278,093) $0
402 70000 $2,940,000.00 84045 14045 $140,447 $140,447
403 46873 $1,968,648.94 46873 -23127 ($231,274) $0
404 59462 $2,497,416.80 59462 -10538 ($105,377) $0
405 67955 $2,854,127.16 67955 -2045 ($20,446) $0
406 62894 $2,641,541.75 62894 -7106 ($71,061) $0
407 57101 $2,398,251.02 57101 -12899 ($128,988) $0
408 44266 $1,859,161.69 44266 -25734 ($257,342) $0
409 66403 $2,788,939.65 66403 -3597 ($35,967) $0
410 70000 $2,940,000.00 74696 4696 $46,960 $46,960
411 59275 $2,489,553.24 59275 -10725 ($107,249) $0
412 44495 $1,868,785.47 44495 -25505 ($255,051) $0
413 62331 $2,617,886.88 62331 -7669 ($76,694) $0
414 26135 $1,097,654.00 26135 -43865 ($438,654) $0
415 64998 $2,729,905.71 64998 -5002 ($50,022) $0
416 39064 $1,640,704.36 39064 -30936 ($309,356) $0
417 68982 $2,897,241.89 68982 -1018 ($10,181) $0
418 48507 $2,037,294.32 48507 -21493 ($214,930) $0
419 53464 $2,245,481.54 53464 -16536 ($165,362) $0
420 57354 $2,408,885.93 57354 -12646 ($126,456) $0
421 34109 $1,432,559.15 34109 -35891 ($358,914) $0
422 61486 $2,582,431.15 61486 -8514 ($85,135) $0
423 63692 $2,675,081.63 63692 -6308 ($63,076) $0
424 58484 $2,456,323.34 58484 -11516 ($115,161) $0
425 65125 $2,735,247.57 65125 -4875 ($48,751) $0
426 51339 $2,156,230.26 51339 -18661 ($186,612) $0
427 70000 $2,940,000.00 96001 26001 $260,014 $260,014
428 48461 $2,035,364.26 48461 -21539 ($215,389) $0
429 49883 $2,095,094.49 49883 -20117 ($201,168) $0
430 55082 $2,313,448.44 55082 -14918 ($149,179) $0
431 57312 $2,407,120.88 57312 -12688 ($126,876) $0
432 70000 $2,940,000.00 77149 7149 $71,489 $71,489
433 70000 $2,940,000.00 75345 5345 $53,453 $53,453
434 56314 $2,365,171.17 56314 -13686 ($136,864) $0
435 51094 $2,145,951.75 51094 -18906 ($189,059) $0
436 39471 $1,657,763.77 39471 -30529 ($305,294) $0
437 64251 $2,698,543.65 64251 -5749 ($57,490) $0
438 70000 $2,940,000.00 91516 21516 $215,163 $215,163
439 66253 $2,782,622.97 66253 -3747 ($37,471) $0
440 58013 $2,436,532.41 58013 -11987 ($119,873) $0
441 40700 $1,709,401.21 40700 -29300 ($293,000) $0
442 70000 $2,940,000.00 74626 4626 $46,259 $46,259
443 60690 $2,548,964.26 60690 -9310 ($93,104) $0
444 70000 $2,940,000.00 75097 5097 $50,968 $50,968
445 65493 $2,750,719.06 65493 -4507 ($45,067) $0
446 70000 $2,940,000.00 72903 2903 $29,030 $29,030
447 66351 $2,786,756.55 66351 -3649 ($36,487) $0
448 70000 $2,940,000.00 72807 2807 $28,069 $28,069
449 57530 $2,416,259.36 57530 -12470 ($124,700) $0
450 59157 $2,484,612.68 59157 -10843 ($108,426) $0
451 37382 $1,570,044.01 37382 -32618 ($326,180) $0
452 59738 $2,508,996.48 59738 -10262 ($102,620) $0
453 70000 $2,940,000.00 77065 7065 $70,647 $70,647
454 60116 $2,524,862.53 60116 -9884 ($98,842) $0
455 70000 $2,940,000.00 73358 3358 $33,575 $33,575
456 70000 $2,940,000.00 71071 1071 $10,707 $10,707
457 70000 $2,940,000.00 72560 2560 $25,596 $25,596
458 62093 $2,607,896.45 62093 -7907 ($79,072) $0
459 54346 $2,282,538.82 54346 -15654 ($156,538) $0
460 70000 $2,940,000.00 78324 8324 $83,240 $83,240
461 70000 $2,940,000.00 71582 1582 $15,821 $15,821
462 60488 $2,540,487.20 60488 -9512 ($95,122) $0
463 70000 $2,940,000.00 84032 14032 $140,323 $140,323
464 52794 $2,217,360.10 52794 -17206 ($172,057) $0
465 65025 $2,731,056.03 65025 -4975 ($49,749) $0
466 55809 $2,343,970.36 55809 -14191 ($141,912) $0
467 56718 $2,382,169.64 56718 -13282 ($132,817) $0
468 40776 $1,712,588.07 40776 -29224 ($292,241) $0
469 70000 $2,940,000.00 82814 12814 $128,144 $128,144
470 51447 $2,160,791.31 51447 -18553 ($185,526) $0
471 63536 $2,668,512.00 63536 -6464 ($64,640) $0
472 63975 $2,686,940.45 63975 -6025 ($60,252) $0
473 70000 $2,940,000.00 70078 78 $784 $784
474 61815 $2,596,223.80 61815 -8185 ($81,851) $0
475 45249 $1,900,477.88 45249 -24751 ($247,505) $0
476 57435 $2,412,283.35 57435 -12565 ($125,647) $0
477 67967 $2,854,601.56 67967 -2033 ($20,333) $0
478 33801 $1,419,657.98 33801 -36199 ($361,986) $0
479 70000 $2,940,000.00 83197 13197 $131,966 $131,966
480 70000 $2,940,000.00 76857 6857 $68,570 $68,570
481 70000 $2,940,000.00 80908 10908 $109,077 $109,077
482 65883 $2,767,106.80 65883 -4117 ($41,165) $0
483 14685 $616,753.50 14685 -55315 ($553,154) $0
484 47501 $1,995,059.76 47501 -22499 ($224,986) $0
485 58608 $2,461,556.91 58608 -11392 ($113,915) $0
486 68590 $2,880,769.33 68590 -1410 ($14,103) $0
487 57658 $2,421,618.38 57658 -12342 ($123,424) $0
488 70000 $2,940,000.00 70256 256 $2,555 $2,555
489 57996 $2,435,846.83 57996 -12004 ($120,036) $0
490 53254 $2,236,674.90 53254 -16746 ($167,458) $0
491 36377 $1,527,825.22 36377 -33623 ($336,232) $0
492 55486 $2,330,400.37 55486 -14514 ($145,143) $0
493 58806 $2,469,837.83 58806 -11194 ($111,943) $0
494 60874 $2,556,711.42 60874 -9126 ($91,259) $0
495 39919 $1,676,605.55 39919 -30081 ($300,808) $0
496 45034 $1,891,411.64 45034 -24966 ($249,664) $0
497 50143 $2,106,025.13 50143 -19857 ($198,565) $0
498 52035 $2,185,482.16 52035 -17965 ($179,647) $0
499 69401 $2,914,842.65 69401 -599 ($5,990) $0
500 64887 $2,725,255.37 64887 -5113 ($51,130) $0
desea analizar una cantidad
más conservadora de 50,000
es la utilidad promedio
ón del muñeco Freddy?

USIONES

al producir 50K muñecos se

n 14%, y al producir 70K
e un 45% y un 50%, así
ayos realizados y a los
idencia mayor utilidad
d de pérdida para con la
scala de 50K.

Escenario: Peor caso

50,000
Resumen de Estadísticas
Utilidad media $338,938
Desviación estándar $294,530
Utilidad mínima ($1,235,843)
Utilidad máxima $820,932
Número de pérdidas 62
Probabilidad de pérdida 12.40%

Costo Ingresos por Cantidad de

Total Utilidad Ensayo Ventas Ventas Demanda Excedentes
$ 2,480,000.00 $ -421,443.43 1 50000 $2,100,000.00 58771 8771
$ 2,480,000.00 $ -175,579.68 2 50000 $2,100,000.00 70479 20479
$ 2,480,000.00 $ -833,093.60 3 50000 $2,100,000.00 57841 7841
$ 2,480,000.00 $ -833,093.60 4 50000 $2,100,000.00 67838 17838
$ 2,480,000.00 $ -89,951.24 5 50000 $2,100,000.00 52658 2658
$ 2,480,000.00 $ -1,506,268.24 6 50000 $2,100,000.00 82065 32065
$ 2,480,000.00 $ -663,171.13 7 50000 $2,100,000.00 75523 25523
$ 2,480,000.00 $ -108,039.24 8 39478 $1,658,067.48 39478 -10522
$ 2,480,000.00 $ 540,609.21 9 50000 $2,100,000.00 87879 37879
$ 2,480,000.00 $ 632,580.73 10 45379 $1,905,928.94 45379 -4621
$ 2,480,000.00 $ 493,371.76 11 44694 $1,877,168.32 44694 -5306
$ 2,480,000.00 $ -620,955.75 12 50000 $2,100,000.00 67955 17955
$ 2,480,000.00 $ 155,286.93 13 50000 $2,100,000.00 68905 18905
$ 2,480,000.00 $ 403,529.94 14 46938 $1,971,410.61 46938 -3062
$ 2,480,000.00 $ 613,327.77 15 50000 $2,100,000.00 60729 10729
$ 2,480,000.00 $ -1,178,519.99 16 41813 $1,756,143.69 41813 -8187
$ 2,480,000.00 $ -1,006,825.24 17 50000 $2,100,000.00 66542 16542
$ 2,480,000.00 $ -248,945.72 18 48418 $2,033,555.56 48418 -1582
$ 2,480,000.00 $ 239,395.82 19 50000 $2,100,000.00 85025 35025
$ 2,480,000.00 $ -174,718.34 20 50000 $2,100,000.00 63608 13608
$ 2,480,000.00 $ -46,393.49 21 50000 $2,100,000.00 77168 27168
$ 2,480,000.00 $ 168,222.26 22 50000 $2,100,000.00 65038 15038
$ 2,480,000.00 $ -692,426.53 23 50000 $2,100,000.00 54097 4097
$ 2,480,000.00 $ -120,118.90 24 50000 $2,100,000.00 90702 40702
$ 2,480,000.00 $ -1,961,266.26 25 50000 $2,100,000.00 62369 12369
$ 2,480,000.00 $ -14,961.88 26 36417 $1,529,534.47 36417 -13583
$ 2,480,000.00 $ 693,759.43 27 50000 $2,100,000.00 77897 27897
$ 2,480,000.00 $ -1,316,530.48 28 50000 $2,100,000.00 58152 8152
$ 2,480,000.00 $ 71,675.39 29 47575 $1,998,143.51 47575 -2425
$ 2,480,000.00 $ -1,273,461.47 30 50000 $2,100,000.00 65132 15132
$ 2,480,000.00 $ 495,777.50 31 50000 $2,100,000.00 50160 160
$ 2,480,000.00 $ -44,846.14 32 50000 $2,100,000.00 72260 22260
$ 2,480,000.00 $ 570,317.56 33 50000 $2,100,000.00 97670 47670
$ 2,480,000.00 $ -847,856.51 34 17301 $726,647.99 17301 -32699
$ 2,480,000.00 $ 123,643.51 35 50000 $2,100,000.00 67798 17798
$ 2,480,000.00 $ -163,298.10 36 50000 $2,100,000.00 53240 3240
$ 2,480,000.00 $ -695,559.77 37 42001 $1,764,047.71 42001 -7999
$ 2,480,000.00 $ -860,477.62 38 50000 $2,100,000.00 62263 12263
$ 2,480,000.00 $ 388,279.57 39 45379 $1,905,928.94 45379 -4621
$ 2,480,000.00 $ -1,250,785.45 40 50000 $2,100,000.00 83066 33066
$ 2,480,000.00 $ 373,009.18 41 50000 $2,100,000.00 52612 2612
$ 2,480,000.00 $ 143,084.84 42 35010 $1,470,425.02 35010 -14990
$ 2,480,000.00 $ -417,942.92 43 36640 $1,538,883.37 36640 -13360
$ 2,480,000.00 $ 484,314.95 44 50000 $2,100,000.00 50630 630
$ 2,480,000.00 $ 737,759.26 45 50000 $2,100,000.00 71412 21412
$ 2,480,000.00 $ 142,933.17 46 50000 $2,100,000.00 55932 5932
$ 2,480,000.00 $ 220,788.36 47 50000 $2,100,000.00 59277 9277
$ 2,480,000.00 $ -68,698.24 48 46905 $1,970,005.76 46905 -3095
$ 2,480,000.00 $ -897,869.18 49 50000 $2,100,000.00 78822 28822
$ 2,480,000.00 $ -1,574,357.55 50 50000 $2,100,000.00 54919 4919
$ 2,480,000.00 $ 115,522.43 51 22990 $965,579.32 22990 -27010
$ 2,480,000.00 $ -862,946.06 52 50000 $2,100,000.00 68493 18493
$ 2,480,000.00 $ 62,711.65 53 42461 $1,783,357.14 42461 -7539
$ 2,480,000.00 $ -914,130.52 54 50000 $2,100,000.00 80174 30174
$ 2,480,000.00 $ -155,652.20 55 50000 $2,100,000.00 70013 20013
$ 2,480,000.00 $ -641,226.51 56 50000 $2,100,000.00 67300 17300
$ 2,480,000.00 $ 224,922.83 57 50000 $2,100,000.00 64598 14598
$ 2,480,000.00 $ 651,011.14 58 49386 $2,074,204.13 49386 -614
$ 2,480,000.00 $ -170,384.29 59 48736 $2,046,892.89 48736 -1264
$ 2,480,000.00 $ -146,737.77 60 50000 $2,100,000.00 79648 29648
$ 2,480,000.00 $ 142,790.74 61 48578 $2,040,257.80 48578 -1422
$ 2,480,000.00 $ 174,423.31 62 50000 $2,100,000.00 60815 10815
$ 2,480,000.00 $ 108,645.96 63 50000 $2,100,000.00 71684 21684
$ 2,480,000.00 $ 151,061.02 64 46016 $1,932,659.91 46016 -3984
$ 2,480,000.00 $ 246,109.37 65 50000 $2,100,000.00 51129 1129
$ 2,480,000.00 $ -761,258.41 66 42276 $1,775,573.45 42276 -7724
$ 2,480,000.00 $ -470,554.07 67 50000 $2,100,000.00 58366 8366
$ 2,480,000.00 $ 3,521.22 68 50000 $2,100,000.00 55448 5448
$ 2,480,000.00 $ -733,705.68 69 50000 $2,100,000.00 61420 11420
$ 2,480,000.00 $ -54,642.08 70 50000 $2,100,000.00 65349 15349
$ 2,480,000.00 $ 460,805.58 71 50000 $2,100,000.00 75304 25304
$ 2,480,000.00 $ -531,258.46 72 49359 $2,073,088.70 49359 -641
$ 2,480,000.00 $ -311,582.71 73 50000 $2,100,000.00 63431 13431
$ 2,480,000.00 $ 483,939.41 74 50000 $2,100,000.00 63284 13284
$ 2,480,000.00 $ -1,736,210.03 75 50000 $2,100,000.00 57444 7444
$ 2,480,000.00 $ -39,560.23 76 42549 $1,787,055.47 42549 -7451
$ 2,480,000.00 $ -105,324.28 77 50000 $2,100,000.00 91877 41877
$ 2,480,000.00 $ 30,326.20 78 46077 $1,935,217.83 46077 -3923
$ 2,480,000.00 $ 502,055.39 79 50000 $2,100,000.00 53260 3260
$ 2,480,000.00 $ -89,781.60 80 50000 $2,100,000.00 70311 20311
$ 2,480,000.00 $ 464,583.78 81 30587 $1,284,633.47 30587 -19413
$ 2,480,000.00 $ -954,953.61 82 50000 $2,100,000.00 57195 7195
$ 2,480,000.00 $ 95,184.09 83 50000 $2,100,000.00 58322 8322
$ 2,480,000.00 $ 673,687.51 84 50000 $2,100,000.00 73854 23854
$ 2,480,000.00 $ 540,686.53 85 40940 $1,719,460.72 40940 -9060
$ 2,480,000.00 $ 342,349.19 86 50000 $2,100,000.00 81075 31075
$ 2,480,000.00 $ 166,930.39 87 50000 $2,100,000.00 63956 13956
$ 2,480,000.00 $ -930,778.12 88 44279 $1,859,705.57 44279 -5721
$ 2,480,000.00 $ -107,326.11 89 50000 $2,100,000.00 51904 1904
$ 2,480,000.00 $ -405,708.80 90 50000 $2,100,000.00 66044 16044
$ 2,480,000.00 $ 51,508.44 91 49962 $2,098,387.95 49962 -38
$ 2,480,000.00 $ 555,027.28 92 50000 $2,100,000.00 65377 15377
$ 2,480,000.00 $ 49,972.96 93 50000 $2,100,000.00 86761 36761
$ 2,480,000.00 $ -958,399.27 94 50000 $2,100,000.00 56798 6798
$ 2,480,000.00 $ -897,934.33 95 50000 $2,100,000.00 57083 7083
$ 2,480,000.00 $ 144,657.14 96 39127 $1,643,334.46 39127 -10873
$ 2,480,000.00 $ 490,490.04 97 50000 $2,100,000.00 67267 17267
$ 2,480,000.00 $ -79,647.77 98 50000 $2,100,000.00 74564 24564
$ 2,480,000.00 $ -582,102.99 99 50000 $2,100,000.00 50477 477
$ 2,480,000.00 $ 499,244.06 100 40095 $1,683,983.10 40095 -9905
$ 2,480,000.00 $ 103,787.08 101 44674 $1,876,290.46 44674 -5326
$ 2,480,000.00 $ 544,417.17 102 34595 $1,453,003.72 34595 -15405
$ 2,480,000.00 $ -482,084.54 103 50000 $2,100,000.00 55703 5703
$ 2,480,000.00 $ -252,989.54 104 50000 $2,100,000.00 65036 15036
$ 2,480,000.00 $ 445,263.18 105 50000 $2,100,000.00 76881 26881
$ 2,480,000.00 $ -700,293.31 106 50000 $2,100,000.00 63616 13616
$ 2,480,000.00 $ -351,749.01 107 50000 $2,100,000.00 76861 26861
$ 2,480,000.00 $ -303,774.29 108 37876 $1,590,789.91 37876 -12124
$ 2,480,000.00 $ 397,442.88 109 50000 $2,100,000.00 64665 14665
$ 2,480,000.00 $ 569,060.84 110 50000 $2,100,000.00 61904 11904
$ 2,480,000.00 $ 306,991.68 111 50000 $2,100,000.00 62378 12378
$ 2,480,000.00 $ 527,606.18 112 50000 $2,100,000.00 94737 44737
$ 2,480,000.00 $ -354,318.12 113 50000 $2,100,000.00 53397 3397
$ 2,480,000.00 $ -1,094,837.42 114 36506 $1,533,234.79 36506 -13494
$ 2,480,000.00 $ 408,988.97 115 50000 $2,100,000.00 53570 3570
$ 2,480,000.00 $ -858,751.97 116 50000 $2,100,000.00 60407 10407
$ 2,480,000.00 $ -489,376.38 117 50000 $2,100,000.00 72628 22628
$ 2,480,000.00 $ -637,119.63 118 50000 $2,100,000.00 81382 31382
$ 2,480,000.00 $ 296,643.21 119 50000 $2,100,000.00 65349 15349
$ 2,480,000.00 $ 464,092.06 120 50000 $2,100,000.00 85248 35248
$ 2,480,000.00 $ -454,816.14 121 45915 $1,928,448.77 45915 -4085
$ 2,480,000.00 $ -139,804.84 122 50000 $2,100,000.00 60528 10528
$ 2,480,000.00 $ -832,542.61 123 49442 $2,076,568.71 49442 -558
$ 2,480,000.00 $ -582,865.67 124 29445 $1,236,702.46 29445 -20555
$ 2,480,000.00 $ 218,724.72 125 50000 $2,100,000.00 57283 7283
$ 2,480,000.00 $ -391,457.80 126 50000 $2,100,000.00 76751 26751
$ 2,480,000.00 $ -1,079,768.32 127 50000 $2,100,000.00 68176 18176
$ 2,480,000.00 $ -656,972.76 128 49600 $2,083,183.06 49600 -400
$ 2,480,000.00 $ 426,161.01 129 50000 $2,100,000.00 56886 6886
$ 2,480,000.00 $ -705,839.40 130 50000 $2,100,000.00 63056 13056
$ 2,480,000.00 $ 387,091.21 131 50000 $2,100,000.00 71420 21420
$ 2,480,000.00 $ 524,332.02 132 50000 $2,100,000.00 68730 18730
$ 2,480,000.00 $ 478,604.84 133 50000 $2,100,000.00 73962 23962
$ 2,480,000.00 $ -433,408.84 134 48211 $2,024,851.97 48211 -1789
$ 2,480,000.00 $ -5,320.39 135 47286 $1,986,026.45 47286 -2714
$ 2,480,000.00 $ 335,981.34 136 45402 $1,906,871.50 45402 -4598
$ 2,480,000.00 $ -268,931.16 137 50000 $2,100,000.00 51295 1295
$ 2,480,000.00 $ 365,992.64 138 50000 $2,100,000.00 81685 31685
$ 2,480,000.00 $ -593,626.62 139 50000 $2,100,000.00 57924 7924
$ 2,480,000.00 $ -54,642.34 140 47293 $1,986,292.86 47293 -2707
$ 2,480,000.00 $ 214,308.48 141 27501 $1,155,031.40 27501 -22499
$ 2,480,000.00 $ -1,076,912.47 142 50000 $2,100,000.00 67585 17585
$ 2,480,000.00 $ -165,341.24 143 50000 $2,100,000.00 57768 7768
$ 2,480,000.00 $ -644,525.09 144 50000 $2,100,000.00 58532 8532
$ 2,480,000.00 $ -461,092.67 145 50000 $2,100,000.00 71946 21946
$ 2,480,000.00 $ 114,549.93 146 50000 $2,100,000.00 58437 8437
$ 2,480,000.00 $ 614,870.12 147 50000 $2,100,000.00 63314 13314
$ 2,480,000.00 $ 559,761.26 148 50000 $2,100,000.00 85433 35433
$ 2,480,000.00 $ 469,071.04 149 39127 $1,643,334.46 39127 -10873
$ 2,480,000.00 $ -60,960.57 150 49522 $2,079,936.01 49522 -478
$ 2,480,000.00 $ -551,621.97 151 50000 $2,100,000.00 70792 20792
$ 2,480,000.00 $ 519,776.03 152 50000 $2,100,000.00 62862 12862
$ 2,480,000.00 $ 694,629.60 153 50000 $2,100,000.00 61522 11522
$ 2,480,000.00 $ 377,881.41 154 50000 $2,100,000.00 63807 13807
$ 2,480,000.00 $ 84,189.94 155 50000 $2,100,000.00 51907 1907
$ 2,480,000.00 $ -772,304.83 156 50000 $2,100,000.00 60018 10018
$ 2,480,000.00 $ 201,541.00 157 50000 $2,100,000.00 71691 21691
$ 2,480,000.00 $ 467,821.12 158 50000 $2,100,000.00 67838 17838
$ 2,480,000.00 $ -528,809.67 159 50000 $2,100,000.00 87524 37524
$ 2,480,000.00 $ 555,930.48 160 23421 $983,671.37 23421 -26579
$ 2,480,000.00 $ -253,794.86 161 50000 $2,100,000.00 55202 5202
$ 2,480,000.00 $ 465,974.26 162 50000 $2,100,000.00 54444 4444
$ 2,480,000.00 $ 248,579.80 163 50000 $2,100,000.00 63199 13199
$ 2,480,000.00 $ 495,798.95 164 50000 $2,100,000.00 56070 6070
$ 2,480,000.00 $ 743,955.82 165 50000 $2,100,000.00 53803 3803
$ 2,480,000.00 $ -488,527.36 166 50000 $2,100,000.00 63193 13193
$ 2,480,000.00 $ 562,722.40 167 50000 $2,100,000.00 68296 18296
$ 2,480,000.00 $ -394,389.36 168 50000 $2,100,000.00 56013 6013
$ 2,480,000.00 $ -465,558.65 169 48911 $2,054,277.64 48911 -1089
$ 2,480,000.00 $ -25,094.92 170 50000 $2,100,000.00 50302 302
$ 2,480,000.00 $ -112,263.75 171 50000 $2,100,000.00 55966 5966
$ 2,480,000.00 $ -873,517.14 172 50000 $2,100,000.00 65024 15024
$ 2,480,000.00 $ 391,639.63 173 50000 $2,100,000.00 69825 19825
$ 2,480,000.00 $ 301,250.58 174 50000 $2,100,000.00 59510 9510
$ 2,480,000.00 $ -188,555.71 175 50000 $2,100,000.00 57829 7829
$ 2,480,000.00 $ -537,898.70 176 40600 $1,705,182.93 40600 -9400
$ 2,480,000.00 $ -1,034,864.44 177 35338 $1,484,183.49 35338 -14662
$ 2,480,000.00 $ 306,054.25 178 50000 $2,100,000.00 56451 6451
$ 2,480,000.00 $ 590,010.56 179 41773 $1,754,455.63 41773 -8227
$ 2,480,000.00 $ -925,749.08 180 50000 $2,100,000.00 65578 15578
$ 2,480,000.00 $ 170,742.56 181 40276 $1,691,580.91 40276 -9724
$ 2,480,000.00 $ -296,106.83 182 50000 $2,100,000.00 53777 3777
$ 2,480,000.00 $ 755,579.40 183 50000 $2,100,000.00 62078 12078
$ 2,480,000.00 $ 617,294.48 184 50000 $2,100,000.00 71420 21420
$ 2,480,000.00 $ 472,210.36 185 50000 $2,100,000.00 69072 19072
$ 2,480,000.00 $ 69,369.55 186 50000 $2,100,000.00 66124 16124
$ 2,480,000.00 $ 484,223.33 187 50000 $2,100,000.00 60634 10634
$ 2,480,000.00 $ 304,295.54 188 50000 $2,100,000.00 55824 5824
$ 2,480,000.00 $ 276,122.91 189 50000 $2,100,000.00 65935 15935
$ 2,480,000.00 $ 193,251.82 190 50000 $2,100,000.00 73677 23677
$ 2,480,000.00 $ -760,114.19 191 50000 $2,100,000.00 75855 25855
$ 2,480,000.00 $ 481,797.55 192 50000 $2,100,000.00 73291 23291
$ 2,480,000.00 $ -328,153.09 193 50000 $2,100,000.00 55874 5874
$ 2,480,000.00 $ -27,699.42 194 50000 $2,100,000.00 53502 3502
$ 2,480,000.00 $ 474,199.41 195 38522 $1,617,930.69 38522 -11478
$ 2,480,000.00 $ 429,637.12 196 50000 $2,100,000.00 77081 27081
$ 2,480,000.00 $ -1,322,560.26 197 50000 $2,100,000.00 73489 23489
$ 2,480,000.00 $ -681,435.96 198 49840 $2,093,274.05 49840 -160
$ 2,480,000.00 $ 521,855.54 199 50000 $2,100,000.00 60384 10384
$ 2,480,000.00 $ 427,104.38 200 50000 $2,100,000.00 50486 486
$ 2,480,000.00 $ 489,436.94 201 50000 $2,100,000.00 54489 4489
$ 2,480,000.00 $ -407,896.98 202 50000 $2,100,000.00 57332 7332
$ 2,480,000.00 $ -1,332,425.30 203 33490 $1,406,567.56 33490 -16510
$ 2,480,000.00 $ 655,892.18 204 50000 $2,100,000.00 76399 26399
$ 2,480,000.00 $ 588,013.11 205 16014 $672,588.86 16014 -33986
$ 2,480,000.00 $ 61,905.51 206 35392 $1,486,477.30 35392 -14608
$ 2,480,000.00 $ 552,099.84 207 41629 $1,748,431.18 41629 -8371
$ 2,480,000.00 $ 651,677.33 208 50000 $2,100,000.00 84471 34471
$ 2,480,000.00 $ -406,072.29 209 50000 $2,100,000.00 66153 16153
$ 2,480,000.00 $ 348,778.64 210 50000 $2,100,000.00 67905 17905
$ 2,480,000.00 $ 523,214.18 211 50000 $2,100,000.00 82796 32796
$ 2,480,000.00 $ -394,071.31 212 50000 $2,100,000.00 58520 8520
$ 2,480,000.00 $ -12,500.19 213 50000 $2,100,000.00 94103 44103
$ 2,480,000.00 $ -106,847.74 214 50000 $2,100,000.00 57206 7206
$ 2,480,000.00 $ 555,501.00 215 50000 $2,100,000.00 61425 11425
$ 2,480,000.00 $ 270,461.57 216 33233 $1,395,771.78 33233 -16767
$ 2,480,000.00 $ -535,569.19 217 50000 $2,100,000.00 58915 8915
$ 2,480,000.00 $ -355,592.80 218 49620 $2,084,057.30 49620 -380
$ 2,480,000.00 $ 497,665.09 219 49066 $2,060,781.23 49066 -934
$ 2,480,000.00 $ -564,887.53 220 50000 $2,100,000.00 54045 4045
$ 2,480,000.00 $ -326,529.29 221 49699 $2,087,374.31 49699 -301
$ 2,480,000.00 $ -275,583.47 222 34504 $1,449,180.77 34504 -15496
$ 2,480,000.00 $ 252,337.59 223 50000 $2,100,000.00 56444 6444
$ 2,480,000.00 $ 472,825.72 224 36750 $1,543,482.64 36750 -13250
$ 2,480,000.00 $ 398,214.83 225 50000 $2,100,000.00 53509 3509
$ 2,480,000.00 $ 625,886.29 226 50000 $2,100,000.00 70073 20073
$ 2,480,000.00 $ 403,067.33 227 50000 $2,100,000.00 67647 17647
$ 2,480,000.00 $ -468,923.33 228 50000 $2,100,000.00 52996 2996
$ 2,480,000.00 $ -333,991.55 229 50000 $2,100,000.00 66682 16682
$ 2,480,000.00 $ 568,792.89 230 50000 $2,100,000.00 78283 28283
$ 2,480,000.00 $ 23,408.14 231 50000 $2,100,000.00 87135 37135
$ 2,480,000.00 $ 523,138.63 232 50000 $2,100,000.00 62820 12820
$ 2,480,000.00 $ 237,861.66 233 50000 $2,100,000.00 66110 16110
$ 2,480,000.00 $ 504,284.78 234 50000 $2,100,000.00 58202 8202
$ 2,480,000.00 $ -97,949.89 235 50000 $2,100,000.00 99999 49999
$ 2,480,000.00 $ -298,087.42 236 34735 $1,458,884.57 34735 -15265
$ 2,480,000.00 $ 571,993.25 237 50000 $2,100,000.00 77685 27685
$ 2,480,000.00 $ -512,928.61 238 50000 $2,100,000.00 54485 4485
$ 2,480,000.00 $ -362,975.54 239 50000 $2,100,000.00 63193 13193
$ 2,480,000.00 $ 54,330.66 240 50000 $2,100,000.00 85524 35524
$ 2,480,000.00 $ 565,330.31 241 50000 $2,100,000.00 79818 29818
$ 2,480,000.00 $ 58,636.80 242 50000 $2,100,000.00 70239 20239
$ 2,480,000.00 $ 657,700.55 243 50000 $2,100,000.00 50302 302
$ 2,480,000.00 $ 232,871.26 244 50000 $2,100,000.00 54966 4966
$ 2,480,000.00 $ -257,029.65 245 50000 $2,100,000.00 76747 26747
$ 2,480,000.00 $ -1,049,457.36 246 36513 $1,533,540.61 36513 -13487
$ 2,480,000.00 $ 2,208.04 247 50000 $2,100,000.00 55932 5932
$ 2,480,000.00 $ 679,059.43 248 50000 $2,100,000.00 57512 7512
$ 2,480,000.00 $ -593,841.24 249 50000 $2,100,000.00 79595 29595
$ 2,480,000.00 $ 460,973.19 250 50000 $2,100,000.00 102093 52093
$ 2,480,000.00 $ 442,327.67 251 50000 $2,100,000.00 64304 14304
$ 2,480,000.00 $ -662,503.52 252 50000 $2,100,000.00 58860 8860
$ 2,480,000.00 $ 498,819.60 253 50000 $2,100,000.00 52187 2187
$ 2,480,000.00 $ -213,681.18 254 50000 $2,100,000.00 77061 27061
$ 2,480,000.00 $ -580,585.93 255 44854 $1,883,881.33 44854 -5146
$ 2,480,000.00 $ -312,782.75 256 50000 $2,100,000.00 59284 9284
$ 2,480,000.00 $ -41,580.92 257 50000 $2,100,000.00 52225 2225
$ 2,480,000.00 $ 507,242.62 258 13432 $564,157.05 13432 -36568
$ 2,480,000.00 $ -60,473.71 259 50000 $2,100,000.00 54629 4629
$ 2,480,000.00 $ -476,178.55 260 50000 $2,100,000.00 62841 12841
$ 2,480,000.00 $ -471,980.57 261 42848 $1,799,633.68 42848 -7152
$ 2,480,000.00 $ -563,179.99 262 50000 $2,100,000.00 50230 230
$ 2,480,000.00 $ 57,839.62 263 37132 $1,559,552.58 37132 -12868
$ 2,480,000.00 $ 464,115.09 264 43005 $1,806,210.65 43005 -6995
$ 2,480,000.00 $ 552,097.50 265 50000 $2,100,000.00 57110 7110
$ 2,480,000.00 $ -356,041.33 266 50000 $2,100,000.00 94852 44852
$ 2,480,000.00 $ 486,612.01 267 50000 $2,100,000.00 59998 9998
$ 2,480,000.00 $ 541,451.73 268 49807 $2,091,879.25 49807 -193
$ 2,480,000.00 $ -163,391.70 269 34830 $1,462,880.63 34830 -15170
$ 2,480,000.00 $ -364,046.38 270 50000 $2,100,000.00 73239 23239
$ 2,480,000.00 $ -1,482,408.51 271 50000 $2,100,000.00 58432 8432
$ 2,480,000.00 $ 291,381.43 272 50000 $2,100,000.00 71724 21724
$ 2,480,000.00 $ -452,423.70 273 50000 $2,100,000.00 65591 15591
$ 2,480,000.00 $ 150,276.40 274 50000 $2,100,000.00 75175 25175
$ 2,480,000.00 $ -261,855.83 275 50000 $2,100,000.00 55444 5444
$ 2,480,000.00 $ -616,921.68 276 50000 $2,100,000.00 71779 21779
$ 2,480,000.00 $ 669,087.70 277 46964 $1,972,497.74 46964 -3036
$ 2,480,000.00 $ 99,583.26 278 50000 $2,100,000.00 58931 8931
$ 2,480,000.00 $ 687,878.25 279 48792 $2,049,253.18 48792 -1208
$ 2,480,000.00 $ -424,478.80 280 50000 $2,100,000.00 72710 22710
$ 2,480,000.00 $ -225,939.64 281 50000 $2,100,000.00 58148 8148
$ 2,480,000.00 $ -1,055,622.59 282 50000 $2,100,000.00 75054 25054
$ 2,480,000.00 $ 433,835.15 283 50000 $2,100,000.00 50486 486
$ 2,480,000.00 $ -192,802.18 284 50000 $2,100,000.00 68510 18510
$ 2,480,000.00 $ -645,677.26 285 43747 $1,837,356.11 43747 -6253
$ 2,480,000.00 $ 490,890.99 286 50000 $2,100,000.00 79778 29778
$ 2,480,000.00 $ -154,385.67 287 50000 $2,100,000.00 60793 10793
$ 2,480,000.00 $ -278,335.24 288 50000 $2,100,000.00 67641 17641
$ 2,480,000.00 $ -37,280.79 289 50000 $2,100,000.00 69979 19979
$ 2,480,000.00 $ -361,214.01 290 50000 $2,100,000.00 55245 5245
$ 2,480,000.00 $ -417,931.36 291 50000 $2,100,000.00 72786 22786
$ 2,480,000.00 $ 94,256.97 292 50000 $2,100,000.00 82321 32321
$ 2,480,000.00 $ 516,446.84 293 50000 $2,100,000.00 55391 5391
$ 2,480,000.00 $ 582,890.01 294 47178 $1,981,483.41 47178 -2822
$ 2,480,000.00 $ 239,697.63 295 50000 $2,100,000.00 70010 20010
$ 2,480,000.00 $ -459,603.53 296 50000 $2,100,000.00 57698 7698
$ 2,480,000.00 $ 618,027.55 297 43422 $1,823,708.82 43422 -6578
$ 2,480,000.00 $ 619,771.36 298 50000 $2,100,000.00 93757 43757
$ 2,480,000.00 $ -43,617.01 299 50000 $2,100,000.00 85317 35317
$ 2,480,000.00 $ 189,891.71 300 50000 $2,100,000.00 73708 23708
$ 2,480,000.00 $ -2,752.27 301 50000 $2,100,000.00 65982 15982
$ 2,480,000.00 $ -669,645.69 302 42014 $1,764,576.24 42014 -7986
$ 2,480,000.00 $ -287,249.45 303 50000 $2,100,000.00 82192 32192
$ 2,480,000.00 $ -627,343.64 304 50000 $2,100,000.00 65888 15888
$ 2,480,000.00 $ -260,901.36 305 50000 $2,100,000.00 65732 15732
$ 2,480,000.00 $ -752,176.44 306 50000 $2,100,000.00 51858 1858
$ 2,480,000.00 $ 512,268.62 307 50000 $2,100,000.00 65895 15895
$ 2,480,000.00 $ 526,820.38 308 41555 $1,745,321.61 41555 -8445
$ 2,480,000.00 $ 547,972.89 309 50000 $2,100,000.00 63358 13358
$ 2,480,000.00 $ 261,594.54 310 50000 $2,100,000.00 62264 12264
$ 2,480,000.00 $ -381,624.16 311 49644 $2,085,040.30 49644 -356
$ 2,480,000.00 $ 222,844.19 312 50000 $2,100,000.00 53745 3745
$ 2,480,000.00 $ 331,892.21 313 50000 $2,100,000.00 69301 19301
$ 2,480,000.00 $ 561,089.35 314 50000 $2,100,000.00 50514 514
$ 2,480,000.00 $ -574,057.57 315 50000 $2,100,000.00 71722 21722
$ 2,480,000.00 $ -123,208.94 316 50000 $2,100,000.00 64099 14099
$ 2,480,000.00 $ 325,796.63 317 50000 $2,100,000.00 78184 28184
$ 2,480,000.00 $ 20,081.96 318 50000 $2,100,000.00 59278 9278
$ 2,480,000.00 $ -651,890.39 319 50000 $2,100,000.00 57445 7445
$ 2,480,000.00 $ 103,922.74 320 50000 $2,100,000.00 75222 25222
$ 2,480,000.00 $ 321,647.14 321 50000 $2,100,000.00 78283 28283
$ 2,480,000.00 $ -9,848.64 322 50000 $2,100,000.00 61702 11702
$ 2,480,000.00 $ -63,032.77 323 50000 $2,100,000.00 55401 5401
$ 2,480,000.00 $ -99,648.92 324 50000 $2,100,000.00 89004 39004
$ 2,480,000.00 $ 567,502.31 325 50000 $2,100,000.00 65763 15763
$ 2,480,000.00 $ -215,599.99 326 29658 $1,245,622.86 29658 -20342
$ 2,480,000.00 $ -205,076.14 327 50000 $2,100,000.00 59456 9456
$ 2,480,000.00 $ 165,231.12 328 50000 $2,100,000.00 72997 22997
$ 2,480,000.00 $ 590,058.30 329 50000 $2,100,000.00 91562 41562
$ 2,480,000.00 $ -478,777.70 330 45063 $1,892,629.85 45063 -4937
$ 2,480,000.00 $ 576,377.54 331 50000 $2,100,000.00 59538 9538
$ 2,480,000.00 $ -144,935.33 332 50000 $2,100,000.00 52825 2825
$ 2,480,000.00 $ 268,337.51 333 50000 $2,100,000.00 55609 5609
$ 2,480,000.00 $ -355,016.01 334 50000 $2,100,000.00 53047 3047
$ 2,480,000.00 $ 107,414.22 335 50000 $2,100,000.00 59874 9874
$ 2,480,000.00 $ -164,278.50 336 36661 $1,539,782.70 36661 -13339
$ 2,480,000.00 $ -894,823.81 337 50000 $2,100,000.00 87005 37005
$ 2,480,000.00 $ -918,225.13 338 38765 $1,628,145.93 38765 -11235
$ 2,480,000.00 $ 298,290.21 339 50000 $2,100,000.00 81573 31573
$ 2,480,000.00 $ -844,356.49 340 50000 $2,100,000.00 55588 5588
$ 2,480,000.00 $ -69,594.00 341 44588 $1,872,706.12 44588 -5412
$ 2,480,000.00 $ 499,388.96 342 50000 $2,100,000.00 53948 3948
$ 2,480,000.00 $ -97,817.50 343 50000 $2,100,000.00 88767 38767
$ 2,480,000.00 $ -435,211.21 344 50000 $2,100,000.00 78190 28190
$ 2,480,000.00 $ 558,967.86 345 50000 $2,100,000.00 69052 19052
$ 2,480,000.00 $ 15,119.31 346 40726 $1,710,499.50 40726 -9274
$ 2,480,000.00 $ -895,740.93 347 50000 $2,100,000.00 64961 14961
$ 2,480,000.00 $ -899,511.10 348 50000 $2,100,000.00 60647 10647
$ 2,480,000.00 $ -49,197.23 349 38793 $1,629,309.19 38793 -11207
$ 2,480,000.00 $ 12,350.12 350 50000 $2,100,000.00 78133 28133
$ 2,480,000.00 $ 198,739.55 351 50000 $2,100,000.00 68363 18363
$ 2,480,000.00 $ -345,220.06 352 50000 $2,100,000.00 56995 6995
$ 2,480,000.00 $ -466,835.74 353 50000 $2,100,000.00 61454 11454
$ 2,480,000.00 $ -1,070,005.01 354 50000 $2,100,000.00 64140 14140
$ 2,480,000.00 $ 244,059.26 355 50000 $2,100,000.00 69264 19264
$ 2,480,000.00 $ -120,617.74 356 50000 $2,100,000.00 75327 25327
$ 2,480,000.00 $ 630,928.44 357 50000 $2,100,000.00 66722 16722
$ 2,480,000.00 $ 189,354.45 358 50000 $2,100,000.00 50229 229
$ 2,480,000.00 $ 330,822.77 359 50000 $2,100,000.00 55603 5603
$ 2,480,000.00 $ 475,065.04 360 39665 $1,665,914.41 39665 -10335
$ 2,480,000.00 $ 128,190.42 361 50000 $2,100,000.00 68532 18532
$ 2,480,000.00 $ 537,801.61 362 50000 $2,100,000.00 94850 44850
$ 2,480,000.00 $ 414,176.15 363 50000 $2,100,000.00 72554 22554
$ 2,480,000.00 $ -667,174.93 364 50000 $2,100,000.00 87651 37651
$ 2,480,000.00 $ 238,917.65 365 50000 $2,100,000.00 82658 32658
$ 2,480,000.00 $ 286,606.50 366 31990 $1,343,577.41 31990 -18010
$ 2,480,000.00 $ 542,052.35 367 46249 $1,942,451.19 46249 -3751
$ 2,480,000.00 $ -289,614.94 368 38817 $1,630,327.55 38817 -11183
$ 2,480,000.00 $ -1,970,098.92 369 50000 $2,100,000.00 66926 16926
$ 2,480,000.00 $ -363,891.24 370 50000 $2,100,000.00 84425 34425
$ 2,480,000.00 $ -304,344.74 371 50000 $2,100,000.00 80018 30018
$ 2,480,000.00 $ 168,564.06 372 50000 $2,100,000.00 69413 19413
$ 2,480,000.00 $ -1,367,296.71 373 50000 $2,100,000.00 64113 14113
$ 2,480,000.00 $ 464,766.46 374 50000 $2,100,000.00 74448 24448
$ 2,480,000.00 $ 18,341.98 375 50000 $2,100,000.00 58211 8211
$ 2,480,000.00 $ -894,518.50 376 50000 $2,100,000.00 63201 13201
$ 2,480,000.00 $ 360,507.08 377 50000 $2,100,000.00 74122 24122
$ 2,480,000.00 $ 426,307.58 378 50000 $2,100,000.00 70080 20080
$ 2,480,000.00 $ 137,471.91 379 43517 $1,827,711.33 43517 -6483
$ 2,480,000.00 $ 241,715.82 380 50000 $2,100,000.00 83092 33092
$ 2,480,000.00 $ -88,700.51 381 15496 $650,849.58 15496 -34504
$ 2,480,000.00 $ 490,709.58 382 50000 $2,100,000.00 51217 1217
$ 2,480,000.00 $ 578,978.02 383 50000 $2,100,000.00 77995 27995
$ 2,480,000.00 $ 463,509.75 384 50000 $2,100,000.00 51300 1300
$ 2,480,000.00 $ -758,612.38 385 50000 $2,100,000.00 53844 3844
$ 2,480,000.00 $ -1,585,628.05 386 49101 $2,062,240.94 49101 -899
$ 2,480,000.00 $ -505,226.93 387 50000 $2,100,000.00 56338 6338
$ 2,480,000.00 $ 109,989.85 388 45675 $1,918,363.35 45675 -4325
$ 2,480,000.00 $ 529,470.02 389 34466 $1,447,589.57 34466 -15534
$ 2,480,000.00 $ 315,557.48 390 50000 $2,100,000.00 93134 43134
$ 2,480,000.00 $ -990,780.80 391 50000 $2,100,000.00 56065 6065
$ 2,480,000.00 $ -109,916.31 392 50000 $2,100,000.00 58881 8881
$ 2,480,000.00 $ -512,399.26 393 50000 $2,100,000.00 56090 6090
$ 2,480,000.00 $ 92,453.40 394 50000 $2,100,000.00 60984 10984
$ 2,480,000.00 $ 471,542.91 395 50000 $2,100,000.00 57912 7912
$ 2,480,000.00 $ 501,628.99 396 50000 $2,100,000.00 69039 19039
$ 2,480,000.00 $ 601,890.31 397 38685 $1,624,757.94 38685 -11315
$ 2,480,000.00 $ -300,675.72 398 50000 $2,100,000.00 60161 10161
$ 2,480,000.00 $ 510,342.33 399 42591 $1,788,829.61 42591 -7409
$ 2,480,000.00 $ 490,253.26 400 50000 $2,100,000.00 58989 8989
$ 2,480,000.00 $ -707,991.28 401 50000 $2,100,000.00 50366 366
$ 2,480,000.00 $ 600,447.09 402 50000 $2,100,000.00 77000 27000
$ 2,480,000.00 $ -511,351.06 403 50000 $2,100,000.00 65122 15122
$ 2,480,000.00 $ 17,416.80 404 45255 $1,900,719.07 45255 -4745
$ 2,480,000.00 $ 374,127.16 405 50000 $2,100,000.00 71330 21330
$ 2,480,000.00 $ 161,541.75 406 50000 $2,100,000.00 52441 2441
$ 2,480,000.00 $ -81,748.98 407 50000 $2,100,000.00 93757 43757
$ 2,480,000.00 $ -620,838.31 408 50000 $2,100,000.00 82915 32915
$ 2,480,000.00 $ 308,939.65 409 50000 $2,100,000.00 51164 1164
$ 2,480,000.00 $ 506,959.67 410 50000 $2,100,000.00 69337 19337
$ 2,480,000.00 $ 9,553.24 411 50000 $2,100,000.00 73915 23915
$ 2,480,000.00 $ -611,214.53 412 50000 $2,100,000.00 55608 5608
$ 2,480,000.00 $ 137,886.88 413 50000 $2,100,000.00 80031 30031
$ 2,480,000.00 $ -1,382,346.00 414 50000 $2,100,000.00 75240 25240
$ 2,480,000.00 $ 249,905.71 415 50000 $2,100,000.00 75871 25871
$ 2,480,000.00 $ -839,295.64 416 50000 $2,100,000.00 59678 9678
$ 2,480,000.00 $ 417,241.89 417 50000 $2,100,000.00 53330 3330
$ 2,480,000.00 $ -442,705.68 418 50000 $2,100,000.00 72926 22926
$ 2,480,000.00 $ -234,518.46 419 50000 $2,100,000.00 87519 37519
$ 2,480,000.00 $ -71,114.07 420 50000 $2,100,000.00 66120 16120
$ 2,480,000.00 $ -1,047,440.85 421 50000 $2,100,000.00 83440 33440
$ 2,480,000.00 $ 102,431.15 422 50000 $2,100,000.00 70125 20125
$ 2,480,000.00 $ 195,081.63 423 50000 $2,100,000.00 60683 10683
$ 2,480,000.00 $ -23,676.66 424 41913 $1,760,357.79 41913 -8087
$ 2,480,000.00 $ 255,247.57 425 50000 $2,100,000.00 53745 3745
$ 2,480,000.00 $ -323,769.74 426 50000 $2,100,000.00 76386 26386
$ 2,480,000.00 $ 720,013.99 427 50000 $2,100,000.00 57217 7217
$ 2,480,000.00 $ -444,635.74 428 50000 $2,100,000.00 56627 6627
$ 2,480,000.00 $ -384,905.51 429 50000 $2,100,000.00 63714 13714
$ 2,480,000.00 $ -166,551.56 430 50000 $2,100,000.00 51165 1165
$ 2,480,000.00 $ -72,879.12 431 50000 $2,100,000.00 64821 14821
$ 2,480,000.00 $ 531,489.24 432 50000 $2,100,000.00 78647 28647
$ 2,480,000.00 $ 513,452.63 433 50000 $2,100,000.00 57357 7357
$ 2,480,000.00 $ -114,828.83 434 50000 $2,100,000.00 54522 4522
$ 2,480,000.00 $ -334,048.25 435 50000 $2,100,000.00 63682 13682
$ 2,480,000.00 $ -822,236.23 436 50000 $2,100,000.00 56239 6239
$ 2,480,000.00 $ 218,543.65 437 47696 $2,003,244.72 47696 -2304
$ 2,480,000.00 $ 675,163.44 438 41899 $1,759,745.98 41899 -8101
$ 2,480,000.00 $ 302,622.97 439 50000 $2,100,000.00 64654 14654
$ 2,480,000.00 $ -43,467.59 440 50000 $2,100,000.00 88076 38076
$ 2,480,000.00 $ -770,598.79 441 50000 $2,100,000.00 54569 4569
$ 2,480,000.00 $ 506,258.89 442 39981 $1,679,181.33 39981 -10019
$ 2,480,000.00 $ 68,964.26 443 50000 $2,100,000.00 50029 29
$ 2,480,000.00 $ 510,967.66 444 50000 $2,100,000.00 59935 9935
$ 2,480,000.00 $ 270,719.06 445 50000 $2,100,000.00 53987 3987
$ 2,480,000.00 $ 489,029.59 446 50000 $2,100,000.00 75461 25461
$ 2,480,000.00 $ 306,756.55 447 39681 $1,666,620.62 39681 -10319
$ 2,480,000.00 $ 488,069.43 448 50000 $2,100,000.00 61207 11207
$ 2,480,000.00 $ -63,740.64 449 50000 $2,100,000.00 58389 8389
$ 2,480,000.00 $ 4,612.68 450 50000 $2,100,000.00 86242 36242
$ 2,480,000.00 $ -909,955.99 451 50000 $2,100,000.00 52825 2825
$ 2,480,000.00 $ 28,996.48 452 50000 $2,100,000.00 52226 2226
$ 2,480,000.00 $ 530,646.63 453 50000 $2,100,000.00 68908 18908
$ 2,480,000.00 $ 44,862.53 454 48733 $2,046,787.47 48733 -1267
$ 2,480,000.00 $ 493,575.14 455 50000 $2,100,000.00 55925 5925
$ 2,480,000.00 $ 470,706.57 456 50000 $2,100,000.00 83360 33360
$ 2,480,000.00 $ 485,596.18 457 50000 $2,100,000.00 74152 24152
$ 2,480,000.00 $ 127,896.45 458 50000 $2,100,000.00 55840 5840
$ 2,480,000.00 $ -197,461.18 459 50000 $2,100,000.00 71099 21099
$ 2,480,000.00 $ 543,240.21 460 50000 $2,100,000.00 67622 17622
$ 2,480,000.00 $ 475,821.12 461 50000 $2,100,000.00 66401 16401
$ 2,480,000.00 $ 60,487.20 462 46130 $1,937,468.31 46130 -3870
$ 2,480,000.00 $ 600,323.18 463 50000 $2,100,000.00 66689 16689
$ 2,480,000.00 $ -262,639.90 464 47360 $1,989,114.42 47360 -2640
$ 2,480,000.00 $ 251,056.03 465 50000 $2,100,000.00 52912 2912
$ 2,480,000.00 $ -136,029.64 466 50000 $2,100,000.00 69286 19286
$ 2,480,000.00 $ -97,830.36 467 50000 $2,100,000.00 60383 10383
$ 2,480,000.00 $ -767,411.93 468 50000 $2,100,000.00 83687 33687
$ 2,480,000.00 $ 588,143.92 469 50000 $2,100,000.00 56696 6696
$ 2,480,000.00 $ -319,208.69 470 47488 $1,994,479.03 47488 -2512
$ 2,480,000.00 $ 188,512.00 471 50000 $2,100,000.00 69143 19143
$ 2,480,000.00 $ 206,940.45 472 50000 $2,100,000.00 79662 29662
$ 2,480,000.00 $ 460,784.23 473 28565 $1,199,733.33 28565 -21435
$ 2,480,000.00 $ 116,223.80 474 37037 $1,555,538.55 37037 -12963
$ 2,480,000.00 $ -579,522.12 475 50000 $2,100,000.00 58280 8280
$ 2,480,000.00 $ -67,716.65 476 50000 $2,100,000.00 54882 4882
$ 2,480,000.00 $ 374,601.56 477 50000 $2,100,000.00 50326 326
$ 2,480,000.00 $ -1,060,342.02 478 50000 $2,100,000.00 55692 5692
$ 2,480,000.00 $ 591,965.86 479 50000 $2,100,000.00 64038 14038
$ 2,480,000.00 $ 528,569.90 480 50000 $2,100,000.00 66042 16042
$ 2,480,000.00 $ 569,077.40 481 50000 $2,100,000.00 65485 15485
$ 2,480,000.00 $ 287,106.80 482 50000 $2,100,000.00 50124 124
$ 2,480,000.00 $ -1,863,246.50 483 50000 $2,100,000.00 75989 25989
$ 2,480,000.00 $ -484,940.24 484 50000 $2,100,000.00 81054 31054
$ 2,480,000.00 $ -18,443.09 485 50000 $2,100,000.00 64195 14195
$ 2,480,000.00 $ 400,769.33 486 50000 $2,100,000.00 57046 7046
$ 2,480,000.00 $ -58,381.62 487 50000 $2,100,000.00 60164 10164
$ 2,480,000.00 $ 462,555.05 488 50000 $2,100,000.00 52569 2569
$ 2,480,000.00 $ -44,153.17 489 50000 $2,100,000.00 71364 21364
$ 2,480,000.00 $ -243,325.10 490 26387 $1,108,247.59 26387 -23613
$ 2,480,000.00 $ -952,174.78 491 50000 $2,100,000.00 65571 15571
$ 2,480,000.00 $ -149,599.63 492 50000 $2,100,000.00 78931 28931
$ 2,480,000.00 $ -10,162.17 493 50000 $2,100,000.00 72891 22891
$ 2,480,000.00 $ 76,711.42 494 50000 $2,100,000.00 56936 6936
$ 2,480,000.00 $ -803,394.45 495 50000 $2,100,000.00 51408 1408
$ 2,480,000.00 $ -588,588.36 496 50000 $2,100,000.00 73478 23478
$ 2,480,000.00 $ -373,974.87 497 50000 $2,100,000.00 56497 6497
$ 2,480,000.00 $ -294,517.84 498 50000 $2,100,000.00 62123 12123
$ 2,480,000.00 $ 434,842.65 499 49949 $2,097,852.56 49949 -51
$ 2,480,000.00 $ 245,255.37 500 41535 $1,744,455.52 41535 -8465

387 77%
 Ingresos por Costo UTILIDAD
Excedentes Total Utilidad $ 387,711.24
$87,711 $87,711 $ 1,800,000.00 $ 387,711.24 1 387711.2408005
$204,789 $204,789 $ 1,800,000.00 $ 504,789.47 2 387711.2408005
$78,406 $78,406 $ 1,800,000.00 $ 378,406.24 3 387711.2408005
$178,375 $178,375 $ 1,800,000.00 $ 478,375.11 4 387711.2408005
$26,578 $26,578 $ 1,800,000.00 $ 326,577.91 5 387711.2408005
$320,646 $320,646 $ 1,800,000.00 $ 620,645.98 6 387711.2408005
$255,233 $255,233 $ 1,800,000.00 $ 555,233.15 7 387711.2408005
($105,222) $0 $ 1,800,000.00 $ -141,932.52 8 387711.2408005
$378,794 $378,794 $ 1,800,000.00 $ 678,794.46 9 387711.2408005
($46,207) $0 $ 1,800,000.00 $ 105,928.94 10 387711.2408005
($53,055) $0 $ 1,800,000.00 $ 77,168.32 11 387711.2408005
$179,546 $179,546 $ 1,800,000.00 $ 479,545.96 12 387711.2408005
$189,046 $189,046 $ 1,800,000.00 $ 489,046.23 13 387711.2408005
 ($30,617) $0 $ 1,800,000.00 $ 171,410.61 14 387711.2408005
$107,290 $107,290 $ 1,800,000.00 $ 407,289.67 15 387711.2408005
($81,871) $0 $ 1,800,000.00 $ -43,856.31 16 387711.2408005
$165,416 $165,416 $ 1,800,000.00 $ 465,416.38 17 387711.2408005
($15,820) $0 $ 1,800,000.00 $ 233,555.56 18 387711.2408005
$350,247 $350,247 $ 1,800,000.00 $ 650,246.94 19 387711.2408005
$136,084 $136,084 $ 1,800,000.00 $ 436,084.22 20 387711.2408005
$271,676 $271,676 $ 1,800,000.00 $ 571,676.44 21 387711.2408005
$150,383 $150,383 $ 1,800,000.00 $ 450,383.14 22 387711.2408005
$40,966 $40,966 $ 1,800,000.00 $ 340,965.77 23 387711.2408005
$407,017 $407,017 $ 1,800,000.00 $ 707,016.56 24 387711.2408005
$123,687 $123,687 $ 1,800,000.00 $ 423,687.17 25 387711.2408005
($135,825) $0 $ 1,800,000.00 $ -270,465.53 26 387711.2408005
$278,970 $278,970 $ 1,800,000.00 $ 578,970.46 27 387711.2408005
$81,523 $81,523 $ 1,800,000.00 $ 381,522.88 28 387711.2408005
($24,252) $0 $ 1,800,000.00 $ 198,143.51 29 387711.2408005
$151,319 $151,319 $ 1,800,000.00 $ 451,318.56 30 387711.2408005
$1,602 $1,602 $ 1,800,000.00 $ 301,602.18 31 387711.2408005
$222,604 $222,604 $ 1,800,000.00 $ 522,603.96 32 387711.2408005
$476,705 $476,705 $ 1,800,000.00 $ 776,704.83 33 387711.2408005
($326,989) $0 $ 1,800,000.00 $ -1,073,352.01 34 387711.2408005
$177,978 $177,978 $ 1,800,000.00 $ 477,978.40 35 387711.2408005
$32,405 $32,405 $ 1,800,000.00 $ 332,404.96 36 387711.2408005
($79,989) $0 $ 1,800,000.00 $ -35,952.29 37 387711.2408005
$122,628 $122,628 $ 1,800,000.00 $ 422,627.88 38 387711.2408005
($46,207) $0 $ 1,800,000.00 $ 105,928.94 39 387711.2408005
$330,662 $330,662 $ 1,800,000.00 $ 630,661.83 40 387711.2408005
$26,125 $26,125 $ 1,800,000.00 $ 326,124.67 41 387711.2408005
($149,899) $0 $ 1,800,000.00 $ -329,574.98 42 387711.2408005
($133,599) $0 $ 1,800,000.00 $ -261,116.63 43 387711.2408005
$6,295 $6,295 $ 1,800,000.00 $ 306,295.04 44 387711.2408005
$214,122 $214,122 $ 1,800,000.00 $ 514,121.87 45 387711.2408005
$59,325 $59,325 $ 1,800,000.00 $ 359,324.79 46 387711.2408005
$92,768 $92,768 $ 1,800,000.00 $ 392,767.71 47 387711.2408005
($30,951) $0 $ 1,800,000.00 $ 170,005.76 48 387711.2408005
$288,218 $288,218 $ 1,800,000.00 $ 588,217.62 49 387711.2408005
$49,187 $49,187 $ 1,800,000.00 $ 349,187.08 50 387711.2408005
($270,100) $0 $ 1,800,000.00 $ -834,420.68 51 387711.2408005
$184,928 $184,928 $ 1,800,000.00 $ 484,928.14 52 387711.2408005
($75,391) $0 $ 1,800,000.00 $ -16,642.86 53 387711.2408005
$301,737 $301,737 $ 1,800,000.00 $ 601,736.63 54 387711.2408005
$200,127 $200,127 $ 1,800,000.00 $ 500,126.99 55 387711.2408005
$172,996 $172,996 $ 1,800,000.00 $ 472,996.30 56 387711.2408005
$145,982 $145,982 $ 1,800,000.00 $ 445,981.69 57 387711.2408005
($6,142) $0 $ 1,800,000.00 $ 274,204.13 58 387711.2408005
 ($12,645) $0 $ 1,800,000.00 $ 246,892.89 59 387711.2408005
$296,485 $296,485 $ 1,800,000.00 $ 596,484.53 60 387711.2408005
($14,224) $0 $ 1,800,000.00 $ 240,257.80 61 387711.2408005
$108,146 $108,146 $ 1,800,000.00 $ 408,145.63 62 387711.2408005
$216,842 $216,842 $ 1,800,000.00 $ 516,841.92 63 387711.2408005
($39,843) $0 $ 1,800,000.00 $ 132,659.91 64 387711.2408005
$11,289 $11,289 $ 1,800,000.00 $ 311,288.63 65 387711.2408005
($77,244) $0 $ 1,800,000.00 $ -24,426.55 66 387711.2408005
$83,662 $83,662 $ 1,800,000.00 $ 383,662.21 67 387711.2408005
$54,482 $54,482 $ 1,800,000.00 $ 354,482.47 68 387711.2408005
$114,196 $114,196 $ 1,800,000.00 $ 414,196.42 69 387711.2408005
$153,486 $153,486 $ 1,800,000.00 $ 453,486.13 70 387711.2408005
$253,040 $253,040 $ 1,800,000.00 $ 553,040.11 71 387711.2408005
($6,407) $0 $ 1,800,000.00 $ 273,088.70 72 387711.2408005
$134,308 $134,308 $ 1,800,000.00 $ 434,307.69 73 387711.2408005
$132,841 $132,841 $ 1,800,000.00 $ 432,841.48 74 387711.2408005
$74,443 $74,443 $ 1,800,000.00 $ 374,443.28 75 387711.2408005
($74,511) $0 $ 1,800,000.00 $ -12,944.53 76 387711.2408005
$418,773 $418,773 $ 1,800,000.00 $ 718,772.81 77 387711.2408005
($39,234) $0 $ 1,800,000.00 $ 135,217.83 78 387711.2408005
$32,595 $32,595 $ 1,800,000.00 $ 332,595.17 79 387711.2408005
$203,108 $203,108 $ 1,800,000.00 $ 503,107.51 80 387711.2408005
($194,135) $0 $ 1,800,000.00 $ -515,366.53 81 387711.2408005
$71,955 $71,955 $ 1,800,000.00 $ 371,954.91 82 387711.2408005
$83,221 $83,221 $ 1,800,000.00 $ 383,220.69 83 387711.2408005
$238,543 $238,543 $ 1,800,000.00 $ 538,542.73 84 387711.2408005
($90,605) $0 $ 1,800,000.00 $ -80,539.28 85 387711.2408005
$310,748 $310,748 $ 1,800,000.00 $ 610,748.02 86 387711.2408005
$139,560 $139,560 $ 1,800,000.00 $ 439,560.22 87 387711.2408005
($57,213) $0 $ 1,800,000.00 $ 59,705.57 88 387711.2408005
$19,042 $19,042 $ 1,800,000.00 $ 319,041.68 89 387711.2408005
$160,440 $160,440 $ 1,800,000.00 $ 460,439.69 90 387711.2408005
($384) $0 $ 1,800,000.00 $ 298,387.95 91 387711.2408005
$153,767 $153,767 $ 1,800,000.00 $ 453,766.82 92 387711.2408005
$367,611 $367,611 $ 1,800,000.00 $ 667,611.41 93 387711.2408005
$67,977 $67,977 $ 1,800,000.00 $ 367,977.05 94 387711.2408005
$70,828 $70,828 $ 1,800,000.00 $ 370,828.11 95 387711.2408005
($108,730) $0 $ 1,800,000.00 $ -156,665.54 96 387711.2408005
$172,673 $172,673 $ 1,800,000.00 $ 472,672.71 97 387711.2408005
$245,644 $245,644 $ 1,800,000.00 $ 545,643.79 98 387711.2408005
$4,769 $4,769 $ 1,800,000.00 $ 304,769.33 99 387711.2408005
($99,052) $0 $ 1,800,000.00 $ -116,016.90 100 387711.2408005
($53,264) $0 $ 1,800,000.00 $ 76,290.46 101 387711.2408005
($154,047) $0 $ 1,800,000.00 $ -346,996.28 102 387711.2408005
$57,032 $57,032 $ 1,800,000.00 $ 357,032.21 103 387711.2408005
 $150,357 $150,357 $ 1,800,000.00 $ 450,357.16 104 387711.2408005
$268,813 $268,813 $ 1,800,000.00 $ 568,812.76 105 387711.2408005
$136,163 $136,163 $ 1,800,000.00 $ 436,163.05 106 387711.2408005
$268,607 $268,607 $ 1,800,000.00 $ 568,606.52 107 387711.2408005
($121,240) $0 $ 1,800,000.00 $ -209,210.09 108 387711.2408005
$146,646 $146,646 $ 1,800,000.00 $ 446,646.24 109 387711.2408005
$119,042 $119,042 $ 1,800,000.00 $ 419,041.59 110 387711.2408005
$123,784 $123,784 $ 1,800,000.00 $ 423,783.63 111 387711.2408005
$447,369 $447,369 $ 1,800,000.00 $ 747,368.56 112 387711.2408005
$33,969 $33,969 $ 1,800,000.00 $ 333,968.54 113 387711.2408005
($134,944) $0 $ 1,800,000.00 $ -266,765.21 114 387711.2408005
$35,695 $35,695 $ 1,800,000.00 $ 335,695.30 115 387711.2408005
$104,073 $104,073 $ 1,800,000.00 $ 404,072.95 116 387711.2408005
$226,282 $226,282 $ 1,800,000.00 $ 526,281.94 117 387711.2408005
$313,817 $313,817 $ 1,800,000.00 $ 613,816.92 118 387711.2408005
$153,486 $153,486 $ 1,800,000.00 $ 453,486.13 119 387711.2408005
$352,480 $352,480 $ 1,800,000.00 $ 652,480.40 120 387711.2408005
($40,846) $0 $ 1,800,000.00 $ 128,448.77 121 387711.2408005
$105,276 $105,276 $ 1,800,000.00 $ 405,276.43 122 387711.2408005
($5,579) $0 $ 1,800,000.00 $ 276,568.71 123 387711.2408005
($205,547) $0 $ 1,800,000.00 $ -563,297.54 124 387711.2408005
$72,834 $72,834 $ 1,800,000.00 $ 372,834.30 125 387711.2408005
$267,511 $267,511 $ 1,800,000.00 $ 567,510.76 126 387711.2408005
$181,757 $181,757 $ 1,800,000.00 $ 481,757.18 127 387711.2408005
($4,004) $0 $ 1,800,000.00 $ 283,183.06 128 387711.2408005
$68,863 $68,863 $ 1,800,000.00 $ 368,862.95 129 387711.2408005
$130,557 $130,557 $ 1,800,000.00 $ 430,556.73 130 387711.2408005
$214,199 $214,199 $ 1,800,000.00 $ 514,199.16 131 387711.2408005
$187,300 $187,300 $ 1,800,000.00 $ 487,299.98 132 387711.2408005
$239,616 $239,616 $ 1,800,000.00 $ 539,616.06 133 387711.2408005
($17,892) $0 $ 1,800,000.00 $ 224,851.97 134 387711.2408005
($27,137) $0 $ 1,800,000.00 $ 186,026.45 135 387711.2408005
($45,983) $0 $ 1,800,000.00 $ 106,871.50 136 387711.2408005
$12,952 $12,952 $ 1,800,000.00 $ 312,952.25 137 387711.2408005
$316,849 $316,849 $ 1,800,000.00 $ 616,848.80 138 387711.2408005
$79,241 $79,241 $ 1,800,000.00 $ 379,241.15 139 387711.2408005
($27,073) $0 $ 1,800,000.00 $ 186,292.86 140 387711.2408005
($224,993) $0 $ 1,800,000.00 $ -644,968.60 141 387711.2408005
$175,848 $175,848 $ 1,800,000.00 $ 475,848.31 142 387711.2408005
$77,676 $77,676 $ 1,800,000.00 $ 377,675.78 143 387711.2408005
$85,325 $85,325 $ 1,800,000.00 $ 385,324.52 144 387711.2408005
$219,458 $219,458 $ 1,800,000.00 $ 519,458.32 145 387711.2408005
$84,366 $84,366 $ 1,800,000.00 $ 384,365.88 146 387711.2408005
$133,137 $133,137 $ 1,800,000.00 $ 433,136.86 147 387711.2408005
$354,332 $354,332 $ 1,800,000.00 $ 654,332.26 148 387711.2408005
($108,730) $0 $ 1,800,000.00 $ -156,665.54 149 387711.2408005
($4,777) $0 $ 1,800,000.00 $ 279,936.01 150 387711.2408005
$207,921 $207,921 $ 1,800,000.00 $ 507,920.75 151 387711.2408005
$128,619 $128,619 $ 1,800,000.00 $ 428,618.70 152 387711.2408005
$115,224 $115,224 $ 1,800,000.00 $ 415,224.40 153 387711.2408005
$138,065 $138,065 $ 1,800,000.00 $ 438,065.28 154 387711.2408005
$19,072 $19,072 $ 1,800,000.00 $ 319,072.05 155 387711.2408005
$100,182 $100,182 $ 1,800,000.00 $ 400,181.82 156 387711.2408005
$216,907 $216,907 $ 1,800,000.00 $ 516,907.33 157 387711.2408005
$178,381 $178,381 $ 1,800,000.00 $ 478,381.45 158 387711.2408005
$375,241 $375,241 $ 1,800,000.00 $ 675,240.52 159 387711.2408005
($265,793) $0 $ 1,800,000.00 $ -816,328.63 160 387711.2408005
$52,023 $52,023 $ 1,800,000.00 $ 352,023.01 161 387711.2408005
$44,443 $44,443 $ 1,800,000.00 $ 344,443.05 162 387711.2408005
$131,995 $131,995 $ 1,800,000.00 $ 431,994.90 163 387711.2408005
$60,697 $60,697 $ 1,800,000.00 $ 360,696.73 164 387711.2408005
$38,029 $38,029 $ 1,800,000.00 $ 338,029.45 165 387711.2408005
$131,932 $131,932 $ 1,800,000.00 $ 431,931.54 166 387711.2408005
$182,964 $182,964 $ 1,800,000.00 $ 482,963.67 167 387711.2408005
$60,128 $60,128 $ 1,800,000.00 $ 360,127.73 168 387711.2408005
($10,886) $0 $ 1,800,000.00 $ 254,277.64 169 387711.2408005
$3,020 $3,020 $ 1,800,000.00 $ 303,019.91 170 387711.2408005
$59,662 $59,662 $ 1,800,000.00 $ 359,661.62 171 387711.2408005
$150,238 $150,238 $ 1,800,000.00 $ 450,238.16 172 387711.2408005
$198,255 $198,255 $ 1,800,000.00 $ 498,254.85 173 387711.2408005
$95,098 $95,098 $ 1,800,000.00 $ 395,098.45 174 387711.2408005
$78,286 $78,286 $ 1,800,000.00 $ 378,286.31 175 387711.2408005
($94,004) $0 $ 1,800,000.00 $ -94,817.07 176 387711.2408005
($146,623) $0 $ 1,800,000.00 $ -315,816.51 177 387711.2408005
$64,511 $64,511 $ 1,800,000.00 $ 364,510.54 178 387711.2408005
($82,272) $0 $ 1,800,000.00 $ -45,544.37 179 387711.2408005
$155,775 $155,775 $ 1,800,000.00 $ 455,775.07 180 387711.2408005
($97,243) $0 $ 1,800,000.00 $ -108,419.09 181 387711.2408005
$37,770 $37,770 $ 1,800,000.00 $ 337,769.77 182 387711.2408005
$120,778 $120,778 $ 1,800,000.00 $ 420,778.10 183 387711.2408005
$214,199 $214,199 $ 1,800,000.00 $ 514,198.76 184 387711.2408005
$190,715 $190,715 $ 1,800,000.00 $ 490,715.06 185 387711.2408005
$161,244 $161,244 $ 1,800,000.00 $ 461,243.74 186 387711.2408005
$106,338 $106,338 $ 1,800,000.00 $ 406,338.24 187 387711.2408005
$58,239 $58,239 $ 1,800,000.00 $ 358,239.46 188 387711.2408005
$159,350 $159,350 $ 1,800,000.00 $ 459,349.88 189 387711.2408005
$236,773 $236,773 $ 1,800,000.00 $ 536,773.39 190 387711.2408005
$258,553 $258,553 $ 1,800,000.00 $ 558,552.71 191 387711.2408005
$232,912 $232,912 $ 1,800,000.00 $ 532,912.10 192 387711.2408005
$58,736 $58,736 $ 1,800,000.00 $ 358,735.91 193 387711.2408005
 $35,020 $35,020 $ 1,800,000.00 $ 335,020.46 194 387711.2408005
($114,778) $0 $ 1,800,000.00 $ -182,069.31 195 387711.2408005
$270,809 $270,809 $ 1,800,000.00 $ 570,809.24 196 387711.2408005
$234,886 $234,886 $ 1,800,000.00 $ 534,885.57 197 387711.2408005
($1,601) $0 $ 1,800,000.00 $ 293,274.05 198 387711.2408005
$103,837 $103,837 $ 1,800,000.00 $ 403,837.23 199 387711.2408005
$4,857 $4,857 $ 1,800,000.00 $ 304,857.47 200 387711.2408005
$44,887 $44,887 $ 1,800,000.00 $ 344,887.20 201 387711.2408005
$73,323 $73,323 $ 1,800,000.00 $ 373,322.63 202 387711.2408005
($165,103) $0 $ 1,800,000.00 $ -393,432.44 203 387711.2408005
$263,988 $263,988 $ 1,800,000.00 $ 563,988.24 204 387711.2408005
($339,860) $0 $ 1,800,000.00 $ -1,127,411.14 205 387711.2408005
($146,077) $0 $ 1,800,000.00 $ -313,522.70 206 387711.2408005
($83,707) $0 $ 1,800,000.00 $ -51,568.82 207 387711.2408005
$344,707 $344,707 $ 1,800,000.00 $ 644,706.54 208 387711.2408005
$161,531 $161,531 $ 1,800,000.00 $ 461,530.71 209 387711.2408005
$179,051 $179,051 $ 1,800,000.00 $ 479,051.22 210 387711.2408005
$327,959 $327,959 $ 1,800,000.00 $ 627,958.83 211 387711.2408005
$85,204 $85,204 $ 1,800,000.00 $ 385,203.54 212 387711.2408005
$441,031 $441,031 $ 1,800,000.00 $ 741,031.04 213 387711.2408005
$72,055 $72,055 $ 1,800,000.00 $ 372,055.04 214 387711.2408005
$114,246 $114,246 $ 1,800,000.00 $ 414,246.49 215 387711.2408005
($167,673) $0 $ 1,800,000.00 $ -404,228.22 216 387711.2408005
$89,150 $89,150 $ 1,800,000.00 $ 389,149.87 217 387711.2408005
($3,796) $0 $ 1,800,000.00 $ 284,057.30 218 387711.2408005
($9,338) $0 $ 1,800,000.00 $ 260,781.23 219 387711.2408005
$40,451 $40,451 $ 1,800,000.00 $ 340,451.11 220 387711.2408005
($3,006) $0 $ 1,800,000.00 $ 287,374.31 221 387711.2408005
($154,957) $0 $ 1,800,000.00 $ -350,819.23 222 387711.2408005
$64,443 $64,443 $ 1,800,000.00 $ 364,442.98 223 387711.2408005
($132,504) $0 $ 1,800,000.00 $ -256,517.36 224 387711.2408005
$35,088 $35,088 $ 1,800,000.00 $ 335,088.21 225 387711.2408005
$200,728 $200,728 $ 1,800,000.00 $ 500,727.91 226 387711.2408005
$176,470 $176,470 $ 1,800,000.00 $ 476,469.82 227 387711.2408005
$29,956 $29,956 $ 1,800,000.00 $ 329,955.93 228 387711.2408005
$166,820 $166,820 $ 1,800,000.00 $ 466,820.05 229 387711.2408005
$282,833 $282,833 $ 1,800,000.00 $ 582,832.71 230 387711.2408005
$371,355 $371,355 $ 1,800,000.00 $ 671,354.82 231 387711.2408005
$128,199 $128,199 $ 1,800,000.00 $ 428,199.33 232 387711.2408005
$161,100 $161,100 $ 1,800,000.00 $ 461,099.97 233 387711.2408005
$82,020 $82,020 $ 1,800,000.00 $ 382,020.12 234 387711.2408005
$499,992 $499,992 $ 1,800,000.00 $ 799,992.23 235 387711.2408005
($152,647) $0 $ 1,800,000.00 $ -341,115.43 236 387711.2408005
$276,848 $276,848 $ 1,800,000.00 $ 576,848.03 237 387711.2408005
$44,847 $44,847 $ 1,800,000.00 $ 344,847.23 238 387711.2408005
 $131,932 $131,932 $ 1,800,000.00 $ 431,931.54 239 387711.2408005
$355,244 $355,244 $ 1,800,000.00 $ 655,243.83 240 387711.2408005
$298,183 $298,183 $ 1,800,000.00 $ 598,182.53 241 387711.2408005
$202,387 $202,387 $ 1,800,000.00 $ 502,387.03 242 387711.2408005
$3,020 $3,020 $ 1,800,000.00 $ 303,019.91 243 387711.2408005
$49,655 $49,655 $ 1,800,000.00 $ 349,655.07 244 387711.2408005
$267,468 $267,468 $ 1,800,000.00 $ 567,468.00 245 387711.2408005
($134,871) $0 $ 1,800,000.00 $ -266,459.39 246 387711.2408005
$59,320 $59,320 $ 1,800,000.00 $ 359,320.18 247 387711.2408005
$75,123 $75,123 $ 1,800,000.00 $ 375,122.73 248 387711.2408005
$295,950 $295,950 $ 1,800,000.00 $ 595,950.42 249 387711.2408005
$520,932 $520,932 $ 1,800,000.00 $ 820,931.64 250 387711.2408005
$143,043 $143,043 $ 1,800,000.00 $ 443,043.31 251 387711.2408005
$88,603 $88,603 $ 1,800,000.00 $ 388,603.22 252 387711.2408005
$21,869 $21,869 $ 1,800,000.00 $ 321,868.56 253 387711.2408005
$270,608 $270,608 $ 1,800,000.00 $ 570,607.66 254 387711.2408005
($51,457) $0 $ 1,800,000.00 $ 83,881.33 255 387711.2408005
$92,840 $92,840 $ 1,800,000.00 $ 392,839.75 256 387711.2408005
$22,252 $22,252 $ 1,800,000.00 $ 322,251.70 257 387711.2408005
($365,677) $0 $ 1,800,000.00 $ -1,235,842.95 258 387711.2408005
$46,293 $46,293 $ 1,800,000.00 $ 346,292.93 259 387711.2408005
$128,406 $128,406 $ 1,800,000.00 $ 428,406.30 260 387711.2408005
($71,516) $0 $ 1,800,000.00 $ -366.32 261 387711.2408005
$2,297 $2,297 $ 1,800,000.00 $ 302,296.94 262 387711.2408005
($128,678) $0 $ 1,800,000.00 $ -240,447.42 263 387711.2408005
($69,950) $0 $ 1,800,000.00 $ 6,210.65 264 387711.2408005
$71,099 $71,099 $ 1,800,000.00 $ 371,099.44 265 387711.2408005
$448,524 $448,524 $ 1,800,000.00 $ 748,523.91 266 387711.2408005
$99,984 $99,984 $ 1,800,000.00 $ 399,983.95 267 387711.2408005
($1,934) $0 $ 1,800,000.00 $ 291,879.25 268 387711.2408005
($151,695) $0 $ 1,800,000.00 $ -337,119.37 269 387711.2408005
$232,394 $232,394 $ 1,800,000.00 $ 532,393.96 270 387711.2408005
$84,322 $84,322 $ 1,800,000.00 $ 384,322.23 271 387711.2408005
$217,238 $217,238 $ 1,800,000.00 $ 517,237.83 272 387711.2408005
$155,908 $155,908 $ 1,800,000.00 $ 455,907.92 273 387711.2408005
$251,747 $251,747 $ 1,800,000.00 $ 551,746.62 274 387711.2408005
$54,439 $54,439 $ 1,800,000.00 $ 354,438.51 275 387711.2408005
$217,792 $217,792 $ 1,800,000.00 $ 517,792.50 276 387711.2408005
($30,358) $0 $ 1,800,000.00 $ 172,497.74 277 387711.2408005
$89,310 $89,310 $ 1,800,000.00 $ 389,310.22 278 387711.2408005
($12,083) $0 $ 1,800,000.00 $ 249,253.18 279 387711.2408005
$227,105 $227,105 $ 1,800,000.00 $ 527,104.51 280 387711.2408005
$81,481 $81,481 $ 1,800,000.00 $ 381,481.11 281 387711.2408005
$250,541 $250,541 $ 1,800,000.00 $ 550,541.42 282 387711.2408005
$4,857 $4,857 $ 1,800,000.00 $ 304,857.47 283 387711.2408005
 $185,097 $185,097 $ 1,800,000.00 $ 485,096.52 284 387711.2408005
($62,534) $0 $ 1,800,000.00 $ 37,356.11 285 387711.2408005
$297,784 $297,784 $ 1,800,000.00 $ 597,783.80 286 387711.2408005
$107,928 $107,928 $ 1,800,000.00 $ 407,928.28 287 387711.2408005
$176,411 $176,411 $ 1,800,000.00 $ 476,411.36 288 387711.2408005
$199,791 $199,791 $ 1,800,000.00 $ 499,791.37 289 387711.2408005
$52,453 $52,453 $ 1,800,000.00 $ 352,453.38 290 387711.2408005
$227,860 $227,860 $ 1,800,000.00 $ 527,859.79 291 387711.2408005
$323,213 $323,213 $ 1,800,000.00 $ 623,212.99 292 387711.2408005
$53,909 $53,909 $ 1,800,000.00 $ 353,908.61 293 387711.2408005
($28,218) $0 $ 1,800,000.00 $ 181,483.41 294 387711.2408005
$200,101 $200,101 $ 1,800,000.00 $ 500,100.55 295 387711.2408005
$76,983 $76,983 $ 1,800,000.00 $ 376,982.76 296 387711.2408005
($65,784) $0 $ 1,800,000.00 $ 23,708.82 297 387711.2408005
$437,572 $437,572 $ 1,800,000.00 $ 737,571.67 298 387711.2408005
$353,169 $353,169 $ 1,800,000.00 $ 653,169.49 299 387711.2408005
$237,081 $237,081 $ 1,800,000.00 $ 537,081.35 300 387711.2408005
$159,824 $159,824 $ 1,800,000.00 $ 459,824.35 301 387711.2408005
($79,863) $0 $ 1,800,000.00 $ -35,423.76 302 387711.2408005
$321,925 $321,925 $ 1,800,000.00 $ 621,924.79 303 387711.2408005
$158,884 $158,884 $ 1,800,000.00 $ 458,883.63 304 387711.2408005
$157,316 $157,316 $ 1,800,000.00 $ 457,316.14 305 387711.2408005
$18,583 $18,583 $ 1,800,000.00 $ 318,583.09 306 387711.2408005
$158,949 $158,949 $ 1,800,000.00 $ 458,949.46 307 387711.2408005
($84,447) $0 $ 1,800,000.00 $ -54,678.39 308 387711.2408005
$133,580 $133,580 $ 1,800,000.00 $ 433,579.69 309 387711.2408005
$122,639 $122,639 $ 1,800,000.00 $ 422,639.06 310 387711.2408005
($3,562) $0 $ 1,800,000.00 $ 285,040.30 311 387711.2408005
$37,447 $37,447 $ 1,800,000.00 $ 337,446.88 312 387711.2408005
$193,005 $193,005 $ 1,800,000.00 $ 493,005.26 313 387711.2408005
$5,142 $5,142 $ 1,800,000.00 $ 305,142.43 314 387711.2408005
$217,223 $217,223 $ 1,800,000.00 $ 517,222.83 315 387711.2408005
$140,994 $140,994 $ 1,800,000.00 $ 440,993.73 316 387711.2408005
$281,837 $281,837 $ 1,800,000.00 $ 581,837.32 317 387711.2408005
$92,781 $92,781 $ 1,800,000.00 $ 392,781.12 318 387711.2408005
$74,450 $74,450 $ 1,800,000.00 $ 374,449.83 319 387711.2408005
$252,223 $252,223 $ 1,800,000.00 $ 552,223.39 320 387711.2408005
$282,833 $282,833 $ 1,800,000.00 $ 582,832.71 321 387711.2408005
$117,016 $117,016 $ 1,800,000.00 $ 417,016.15 322 387711.2408005
$54,011 $54,011 $ 1,800,000.00 $ 354,011.05 323 387711.2408005
$390,042 $390,042 $ 1,800,000.00 $ 690,042.31 324 387711.2408005
$157,626 $157,626 $ 1,800,000.00 $ 457,626.01 325 387711.2408005
($203,423) $0 $ 1,800,000.00 $ -554,377.14 326 387711.2408005
$94,558 $94,558 $ 1,800,000.00 $ 394,558.36 327 387711.2408005
$229,973 $229,973 $ 1,800,000.00 $ 529,973.17 328 387711.2408005
 $415,625 $415,625 $ 1,800,000.00 $ 715,624.71 329 387711.2408005
($49,374) $0 $ 1,800,000.00 $ 92,629.85 330 387711.2408005
$95,384 $95,384 $ 1,800,000.00 $ 395,383.85 331 387711.2408005
$28,248 $28,248 $ 1,800,000.00 $ 328,248.32 332 387711.2408005
$56,088 $56,088 $ 1,800,000.00 $ 356,087.71 333 387711.2408005
$30,470 $30,470 $ 1,800,000.00 $ 330,469.58 334 387711.2408005
$98,739 $98,739 $ 1,800,000.00 $ 398,739.23 335 387711.2408005
($133,385) $0 $ 1,800,000.00 $ -260,217.30 336 387711.2408005
$370,045 $370,045 $ 1,800,000.00 $ 670,045.35 337 387711.2408005
($112,346) $0 $ 1,800,000.00 $ -171,854.07 338 387711.2408005
$315,732 $315,732 $ 1,800,000.00 $ 615,732.12 339 387711.2408005
$55,881 $55,881 $ 1,800,000.00 $ 355,881.28 340 387711.2408005
($54,118) $0 $ 1,800,000.00 $ 72,706.12 341 387711.2408005
$39,480 $39,480 $ 1,800,000.00 $ 339,480.28 342 387711.2408005
$387,665 $387,665 $ 1,800,000.00 $ 687,665.35 343 387711.2408005
$281,900 $281,900 $ 1,800,000.00 $ 581,899.97 344 387711.2408005
$190,523 $190,523 $ 1,800,000.00 $ 490,523.26 345 387711.2408005
($92,738) $0 $ 1,800,000.00 $ -89,500.50 346 387711.2408005
$149,615 $149,615 $ 1,800,000.00 $ 449,614.76 347 387711.2408005
$106,472 $106,472 $ 1,800,000.00 $ 406,471.76 348 387711.2408005
($112,069) $0 $ 1,800,000.00 $ -170,690.81 349 387711.2408005
$281,325 $281,325 $ 1,800,000.00 $ 581,325.04 350 387711.2408005
$183,627 $183,627 $ 1,800,000.00 $ 483,627.10 351 387711.2408005
$69,948 $69,948 $ 1,800,000.00 $ 369,948.46 352 387711.2408005
$114,537 $114,537 $ 1,800,000.00 $ 414,536.77 353 387711.2408005
$141,397 $141,397 $ 1,800,000.00 $ 441,397.26 354 387711.2408005
$192,638 $192,638 $ 1,800,000.00 $ 492,637.60 355 387711.2408005
$253,265 $253,265 $ 1,800,000.00 $ 553,265.39 356 387711.2408005
$167,218 $167,218 $ 1,800,000.00 $ 467,218.41 357 387711.2408005
$2,294 $2,294 $ 1,800,000.00 $ 302,293.92 358 387711.2408005
$56,034 $56,034 $ 1,800,000.00 $ 356,034.26 359 387711.2408005
($103,354) $0 $ 1,800,000.00 $ -134,085.59 360 387711.2408005
$185,321 $185,321 $ 1,800,000.00 $ 485,320.59 361 387711.2408005
$448,501 $448,501 $ 1,800,000.00 $ 748,501.35 362 387711.2408005
$225,536 $225,536 $ 1,800,000.00 $ 525,535.62 363 387711.2408005
$376,514 $376,514 $ 1,800,000.00 $ 676,514.46 364 387711.2408005
$326,580 $326,580 $ 1,800,000.00 $ 626,580.30 365 387711.2408005
($180,101) $0 $ 1,800,000.00 $ -456,422.59 366 387711.2408005
($37,512) $0 $ 1,800,000.00 $ 142,451.19 367 387711.2408005
($111,827) $0 $ 1,800,000.00 $ -169,672.45 368 387711.2408005
$169,257 $169,257 $ 1,800,000.00 $ 469,257.20 369 387711.2408005
$344,249 $344,249 $ 1,800,000.00 $ 644,248.96 370 387711.2408005
$300,180 $300,180 $ 1,800,000.00 $ 600,180.14 371 387711.2408005
$194,129 $194,129 $ 1,800,000.00 $ 494,129.30 372 387711.2408005
$141,125 $141,125 $ 1,800,000.00 $ 441,125.14 373 387711.2408005
 $244,476 $244,476 $ 1,800,000.00 $ 544,475.78 374 387711.2408005
$82,112 $82,112 $ 1,800,000.00 $ 382,112.20 375 387711.2408005
$132,007 $132,007 $ 1,800,000.00 $ 432,006.74 376 387711.2408005
$241,221 $241,221 $ 1,800,000.00 $ 541,220.57 377 387711.2408005
$200,802 $200,802 $ 1,800,000.00 $ 500,802.43 378 387711.2408005
($64,831) $0 $ 1,800,000.00 $ 27,711.33 379 387711.2408005
$330,922 $330,922 $ 1,800,000.00 $ 630,922.43 380 387711.2408005
($345,036) $0 $ 1,800,000.00 $ -1,149,150.42 381 387711.2408005
$12,170 $12,170 $ 1,800,000.00 $ 312,169.89 382 387711.2408005
$279,948 $279,948 $ 1,800,000.00 $ 579,948.32 383 387711.2408005
$12,995 $12,995 $ 1,800,000.00 $ 312,995.18 384 387711.2408005
$38,444 $38,444 $ 1,800,000.00 $ 338,443.90 385 387711.2408005
($8,990) $0 $ 1,800,000.00 $ 262,240.94 386 387711.2408005
$63,377 $63,377 $ 1,800,000.00 $ 363,377.18 387 387711.2408005
($43,247) $0 $ 1,800,000.00 $ 118,363.35 388 387711.2408005
($155,336) $0 $ 1,800,000.00 $ -352,410.43 389 387711.2408005
$431,340 $431,340 $ 1,800,000.00 $ 731,340.36 390 387711.2408005
$60,654 $60,654 $ 1,800,000.00 $ 360,653.90 391 387711.2408005
$88,806 $88,806 $ 1,800,000.00 $ 388,805.70 392 387711.2408005
$60,897 $60,897 $ 1,800,000.00 $ 360,896.56 393 387711.2408005
$109,836 $109,836 $ 1,800,000.00 $ 409,836.06 394 387711.2408005
$79,122 $79,122 $ 1,800,000.00 $ 379,122.12 395 387711.2408005
$190,392 $190,392 $ 1,800,000.00 $ 490,392.03 396 387711.2408005
($113,153) $0 $ 1,800,000.00 $ -175,242.06 397 387711.2408005
$101,605 $101,605 $ 1,800,000.00 $ 401,605.17 398 387711.2408005
($74,088) $0 $ 1,800,000.00 $ -11,170.39 399 387711.2408005
$89,888 $89,888 $ 1,800,000.00 $ 389,888.26 400 387711.2408005
$3,664 $3,664 $ 1,800,000.00 $ 303,664.43 401 387711.2408005
$270,001 $270,001 $ 1,800,000.00 $ 570,001.05 402 387711.2408005
$151,225 $151,225 $ 1,800,000.00 $ 451,224.66 403 387711.2408005
($47,448) $0 $ 1,800,000.00 $ 100,719.07 404 387711.2408005
$213,303 $213,303 $ 1,800,000.00 $ 513,303.30 405 387711.2408005
$24,411 $24,411 $ 1,800,000.00 $ 324,410.99 406 387711.2408005
$437,572 $437,572 $ 1,800,000.00 $ 737,571.67 407 387711.2408005
$329,146 $329,146 $ 1,800,000.00 $ 629,146.37 408 387711.2408005
$11,642 $11,642 $ 1,800,000.00 $ 311,642.46 409 387711.2408005
$193,370 $193,370 $ 1,800,000.00 $ 493,369.60 410 387711.2408005
$239,155 $239,155 $ 1,800,000.00 $ 539,154.70 411 387711.2408005
$56,082 $56,082 $ 1,800,000.00 $ 356,082.43 412 387711.2408005
$300,306 $300,306 $ 1,800,000.00 $ 600,306.17 413 387711.2408005
$252,405 $252,405 $ 1,800,000.00 $ 552,404.70 414 387711.2408005
$258,714 $258,714 $ 1,800,000.00 $ 558,714.32 415 387711.2408005
$96,781 $96,781 $ 1,800,000.00 $ 396,780.85 416 387711.2408005
$33,303 $33,303 $ 1,800,000.00 $ 333,303.19 417 387711.2408005
$229,259 $229,259 $ 1,800,000.00 $ 529,259.17 418 387711.2408005
 $375,190 $375,190 $ 1,800,000.00 $ 675,189.92 419 387711.2408005
$161,199 $161,199 $ 1,800,000.00 $ 461,199.15 420 387711.2408005
$334,399 $334,399 $ 1,800,000.00 $ 634,399.17 421 387711.2408005
$201,247 $201,247 $ 1,800,000.00 $ 501,246.77 422 387711.2408005
$106,829 $106,829 $ 1,800,000.00 $ 406,828.94 423 387711.2408005
($80,867) $0 $ 1,800,000.00 $ -39,642.21 424 387711.2408005
$37,447 $37,447 $ 1,800,000.00 $ 337,446.88 425 387711.2408005
$263,860 $263,860 $ 1,800,000.00 $ 563,859.89 426 387711.2408005
$72,173 $72,173 $ 1,800,000.00 $ 372,172.52 427 387711.2408005
$66,270 $66,270 $ 1,800,000.00 $ 366,270.13 428 387711.2408005
$137,142 $137,142 $ 1,800,000.00 $ 437,141.60 429 387711.2408005
$11,648 $11,648 $ 1,800,000.00 $ 311,648.11 430 387711.2408005
$148,207 $148,207 $ 1,800,000.00 $ 448,207.04 431 387711.2408005
$286,470 $286,470 $ 1,800,000.00 $ 586,469.69 432 387711.2408005
$73,567 $73,567 $ 1,800,000.00 $ 373,566.97 433 387711.2408005
$45,220 $45,220 $ 1,800,000.00 $ 345,220.48 434 387711.2408005
$136,818 $136,818 $ 1,800,000.00 $ 436,817.86 435 387711.2408005
$62,388 $62,388 $ 1,800,000.00 $ 362,387.60 436 387711.2408005
($23,037) $0 $ 1,800,000.00 $ 203,244.72 437 387711.2408005
($81,013) $0 $ 1,800,000.00 $ -40,254.02 438 387711.2408005
$146,540 $146,540 $ 1,800,000.00 $ 446,539.73 439 387711.2408005
$380,760 $380,760 $ 1,800,000.00 $ 680,760.36 440 387711.2408005
$45,690 $45,690 $ 1,800,000.00 $ 345,689.71 441 387711.2408005
($100,195) $0 $ 1,800,000.00 $ -120,818.67 442 387711.2408005
$292 $292 $ 1,800,000.00 $ 300,291.87 443 387711.2408005
$99,345 $99,345 $ 1,800,000.00 $ 399,345.48 444 387711.2408005
$39,866 $39,866 $ 1,800,000.00 $ 339,865.80 445 387711.2408005
$254,607 $254,607 $ 1,800,000.00 $ 554,606.58 446 387711.2408005
($103,186) $0 $ 1,800,000.00 $ -133,379.38 447 387711.2408005
$112,074 $112,074 $ 1,800,000.00 $ 412,073.84 448 387711.2408005
$83,891 $83,891 $ 1,800,000.00 $ 383,891.24 449 387711.2408005
$362,421 $362,421 $ 1,800,000.00 $ 662,420.86 450 387711.2408005
$28,248 $28,248 $ 1,800,000.00 $ 328,248.32 451 387711.2408005
$22,256 $22,256 $ 1,800,000.00 $ 322,256.49 452 387711.2408005
$189,084 $189,084 $ 1,800,000.00 $ 489,083.63 453 387711.2408005
($12,670) $0 $ 1,800,000.00 $ 246,787.47 454 387711.2408005
$59,246 $59,246 $ 1,800,000.00 $ 359,246.38 455 387711.2408005
$333,603 $333,603 $ 1,800,000.00 $ 633,603.30 456 387711.2408005
$241,524 $241,524 $ 1,800,000.00 $ 541,524.13 457 387711.2408005
$58,396 $58,396 $ 1,800,000.00 $ 358,395.59 458 387711.2408005
$210,993 $210,993 $ 1,800,000.00 $ 510,993.28 459 387711.2408005
$176,223 $176,223 $ 1,800,000.00 $ 476,223.24 460 387711.2408005
$164,014 $164,014 $ 1,800,000.00 $ 464,014.26 461 387711.2408005
($38,698) $0 $ 1,800,000.00 $ 137,468.31 462 387711.2408005
$166,885 $166,885 $ 1,800,000.00 $ 466,885.14 463 387711.2408005
 ($26,401) $0 $ 1,800,000.00 $ 189,114.42 464 387711.2408005
$29,121 $29,121 $ 1,800,000.00 $ 329,121.37 465 387711.2408005
$192,859 $192,859 $ 1,800,000.00 $ 492,859.21 466 387711.2408005
$103,828 $103,828 $ 1,800,000.00 $ 403,828.45 467 387711.2408005
$336,865 $336,865 $ 1,800,000.00 $ 636,865.12 468 387711.2408005
$66,961 $66,961 $ 1,800,000.00 $ 366,960.62 469 387711.2408005
($25,124) $0 $ 1,800,000.00 $ 194,479.03 470 387711.2408005
$191,428 $191,428 $ 1,800,000.00 $ 491,427.91 471 387711.2408005
$296,616 $296,616 $ 1,800,000.00 $ 596,616.48 472 387711.2408005
($214,349) $0 $ 1,800,000.00 $ -600,266.67 473 387711.2408005
($129,634) $0 $ 1,800,000.00 $ -244,461.45 474 387711.2408005
$82,802 $82,802 $ 1,800,000.00 $ 382,802.28 475 387711.2408005
$48,824 $48,824 $ 1,800,000.00 $ 348,824.27 476 387711.2408005
$3,259 $3,259 $ 1,800,000.00 $ 303,259.43 477 387711.2408005
$56,921 $56,921 $ 1,800,000.00 $ 356,920.71 478 387711.2408005
$140,379 $140,379 $ 1,800,000.00 $ 440,379.28 479 387711.2408005
$160,416 $160,416 $ 1,800,000.00 $ 460,416.15 480 387711.2408005
$154,850 $154,850 $ 1,800,000.00 $ 454,849.90 481 387711.2408005
$1,241 $1,241 $ 1,800,000.00 $ 301,241.20 482 387711.2408005
$259,895 $259,895 $ 1,800,000.00 $ 559,894.54 483 387711.2408005
$310,543 $310,543 $ 1,800,000.00 $ 610,543.35 484 387711.2408005
$141,952 $141,952 $ 1,800,000.00 $ 441,951.80 485 387711.2408005
$70,459 $70,459 $ 1,800,000.00 $ 370,459.12 486 387711.2408005
$101,640 $101,640 $ 1,800,000.00 $ 401,639.54 487 387711.2408005
$25,688 $25,688 $ 1,800,000.00 $ 325,687.76 488 387711.2408005
$213,638 $213,638 $ 1,800,000.00 $ 513,638.24 489 387711.2408005
($236,132) $0 $ 1,800,000.00 $ -691,752.41 490 387711.2408005
$155,706 $155,706 $ 1,800,000.00 $ 455,706.36 491 387711.2408005
$289,307 $289,307 $ 1,800,000.00 $ 589,306.51 492 387711.2408005
$228,915 $228,915 $ 1,800,000.00 $ 528,914.59 493 387711.2408005
$69,358 $69,358 $ 1,800,000.00 $ 369,358.33 494 387711.2408005
$14,077 $14,077 $ 1,800,000.00 $ 314,077.18 495 387711.2408005
$234,776 $234,776 $ 1,800,000.00 $ 534,776.37 496 387711.2408005
$64,965 $64,965 $ 1,800,000.00 $ 364,965.06 497 387711.2408005
$121,233 $121,233 $ 1,800,000.00 $ 421,232.54 498 387711.2408005
($511) $0 $ 1,800,000.00 $ 297,852.56 499 387711.2408005
($84,653) $0 $ 1,800,000.00 $ -55,544.48 500 387711.2408005
501 387711.2408005
502 387711.2408005
503 387711.2408005
504 387711.2408005
505 387711.2408005
506 387711.2408005
507 387711.2408005
508 387711.2408005
509 387711.2408005
510 387711.2408005
511 387711.2408005
512 387711.2408005
513 387711.2408005
514 387711.2408005
515 387711.2408005
516 387711.2408005
517 387711.2408005
518 387711.2408005
519 387711.2408005
520 387711.2408005
521 387711.2408005
522 387711.2408005
523 387711.2408005
524 387711.2408005
525 387711.2408005
526 387711.2408005
527 387711.2408005
528 387711.2408005
529 387711.2408005
530 387711.2408005
531 387711.2408005
532 387711.2408005
533 387711.2408005
534 387711.2408005
535 387711.2408005
536 387711.2408005
537 387711.2408005
538 387711.2408005
539 387711.2408005
540 387711.2408005
541 387711.2408005
542 387711.2408005
543 387711.2408005
544 387711.2408005
545 387711.2408005
546 387711.2408005
547 387711.2408005
548 387711.2408005
549 387711.2408005
550 387711.2408005
551 387711.2408005
552 387711.2408005
553 387711.2408005
554 387711.2408005
555 387711.2408005
556 387711.2408005
557 387711.2408005
558 387711.2408005
559 387711.2408005
560 387711.2408005
561 387711.2408005
562 387711.2408005
563 387711.2408005
564 387711.2408005
565 387711.2408005
566 387711.2408005
567 387711.2408005
568 387711.2408005
569 387711.2408005
570 387711.2408005
571 387711.2408005
572 387711.2408005
573 387711.2408005
574 387711.2408005
575 387711.2408005
576 387711.2408005
577 387711.2408005
578 387711.2408005
579 387711.2408005
580 387711.2408005
581 387711.2408005
582 387711.2408005
583 387711.2408005
584 387711.2408005
585 387711.2408005
586 387711.2408005
587 387711.2408005
588 387711.2408005
589 387711.2408005
590 387711.2408005
591 387711.2408005
592 387711.2408005
593 387711.2408005
594 387711.2408005
595 387711.2408005
596 387711.2408005
597 387711.2408005
598 387711.2408005
599 387711.2408005
600 387711.2408005
601 387711.2408005
602 387711.2408005
603 387711.2408005
604 387711.2408005
605 387711.2408005
606 387711.2408005
607 387711.2408005
608 387711.2408005
609 387711.2408005
610 387711.2408005
611 387711.2408005
612 387711.2408005
613 387711.2408005
614 387711.2408005
615 387711.2408005
616 387711.2408005
617 387711.2408005
618 387711.2408005
619 387711.2408005
620 387711.2408005
621 387711.2408005
622 387711.2408005
623 387711.2408005
624 387711.2408005
625 387711.2408005
626 387711.2408005
627 387711.2408005
628 387711.2408005
629 387711.2408005
630 387711.2408005
631 387711.2408005
632 387711.2408005
633 387711.2408005
634 387711.2408005
635 387711.2408005
636 387711.2408005
637 387711.2408005
638 387711.2408005
639 387711.2408005
640 387711.2408005
641 387711.2408005
642 387711.2408005
643 387711.2408005
644 387711.2408005
645 387711.2408005
646 387711.2408005
647 387711.2408005
648 387711.2408005
649 387711.2408005
650 387711.2408005
651 387711.2408005
652 387711.2408005
653 387711.2408005
654 387711.2408005
655 387711.2408005
656 387711.2408005
657 387711.2408005
658 387711.2408005
659 387711.2408005
660 387711.2408005
661 387711.2408005
662 387711.2408005
663 387711.2408005
664 387711.2408005
665 387711.2408005
666 387711.2408005
667 387711.2408005
668 387711.2408005
669 387711.2408005
670 387711.2408005
671 387711.2408005
672 387711.2408005
673 387711.2408005
674 387711.2408005
675 387711.2408005
676 387711.2408005
677 387711.2408005
678 387711.2408005
679 387711.2408005
680 387711.2408005
681 387711.2408005
682 387711.2408005
683 387711.2408005
684 387711.2408005
685 387711.2408005
686 387711.2408005
687 387711.2408005
688 387711.2408005
689 387711.2408005
690 387711.2408005
691 387711.2408005
692 387711.2408005
693 387711.2408005
694 387711.2408005
695 387711.2408005
696 387711.2408005
697 387711.2408005
698 387711.2408005
699 387711.2408005
700 387711.2408005
701 387711.2408005
702 387711.2408005
703 387711.2408005
704 387711.2408005
705 387711.2408005
706 387711.2408005
707 387711.2408005
708 387711.2408005
709 387711.2408005
710 387711.2408005
711 387711.2408005
712 387711.2408005
713 387711.2408005
714 387711.2408005
715 387711.2408005
716 387711.2408005
717 387711.2408005
718 387711.2408005
719 387711.2408005
720 387711.2408005
721 387711.2408005
722 387711.2408005
723 387711.2408005
724 387711.2408005
725 387711.2408005
726 387711.2408005
727 387711.2408005
728 387711.2408005
729 387711.2408005
730 387711.2408005
731 387711.2408005
732 387711.2408005
733 387711.2408005
734 387711.2408005
735 387711.2408005
736 387711.2408005
737 387711.2408005
738 387711.2408005
739 387711.2408005
740 387711.2408005
741 387711.2408005
742 387711.2408005
743 387711.2408005
744 387711.2408005
745 387711.2408005
746 387711.2408005
747 387711.2408005
748 387711.2408005
749 387711.2408005
750 387711.2408005
751 387711.2408005
752 387711.2408005
753 387711.2408005
754 387711.2408005
755 387711.2408005
756 387711.2408005
757 387711.2408005
758 387711.2408005
759 387711.2408005
760 387711.2408005
761 387711.2408005
762 387711.2408005
763 387711.2408005
764 387711.2408005
765 387711.2408005
766 387711.2408005
767 387711.2408005
768 387711.2408005
769 387711.2408005
770 387711.2408005
771 387711.2408005
772 387711.2408005
773 387711.2408005
774 387711.2408005
775 387711.2408005
776 387711.2408005
777 387711.2408005
778 387711.2408005
779 387711.2408005
780 387711.2408005
781 387711.2408005
782 387711.2408005
783 387711.2408005
784 387711.2408005
785 387711.2408005
786 387711.2408005
787 387711.2408005
788 387711.2408005
789 387711.2408005
790 387711.2408005
791 387711.2408005
792 387711.2408005
793 387711.2408005
794 387711.2408005
795 387711.2408005
796 387711.2408005
797 387711.2408005
798 387711.2408005
799 387711.2408005
800 387711.2408005
801 387711.2408005
802 387711.2408005
803 387711.2408005
804 387711.2408005
805 387711.2408005
806 387711.2408005
807 387711.2408005
808 387711.2408005
809 387711.2408005
810 387711.2408005
811 387711.2408005
812 387711.2408005
813 387711.2408005
814 387711.2408005
815 387711.2408005
816 387711.2408005
817 387711.2408005
818 387711.2408005
819 387711.2408005
820 387711.2408005
821 387711.2408005
822 387711.2408005
823 387711.2408005
824 387711.2408005
825 387711.2408005
826 387711.2408005
827 387711.2408005
828 387711.2408005
829 387711.2408005
830 387711.2408005
831 387711.2408005
832 387711.2408005
833 387711.2408005
834 387711.2408005
835 387711.2408005
836 387711.2408005
837 387711.2408005
838 387711.2408005
839 387711.2408005
840 387711.2408005
841 387711.2408005
842 387711.2408005
843 387711.2408005
844 387711.2408005
845 387711.2408005
846 387711.2408005
847 387711.2408005
848 387711.2408005
849 387711.2408005
850 387711.2408005
851 387711.2408005
852 387711.2408005
853 387711.2408005
854 387711.2408005
855 387711.2408005
856 387711.2408005
857 387711.2408005
858 387711.2408005
859 387711.2408005
860 387711.2408005
861 387711.2408005
862 387711.2408005
863 387711.2408005
864 387711.2408005
865 387711.2408005
866 387711.2408005
867 387711.2408005
868 387711.2408005
869 387711.2408005
870 387711.2408005
871 387711.2408005
872 387711.2408005
873 387711.2408005
874 387711.2408005
875 387711.2408005
876 387711.2408005
877 387711.2408005
878 387711.2408005
879 387711.2408005
880 387711.2408005
881 387711.2408005
882 387711.2408005
883 387711.2408005
884 387711.2408005
885 387711.2408005
886 387711.2408005
887 387711.2408005
888 387711.2408005
889 387711.2408005
890 387711.2408005
891 387711.2408005
892 387711.2408005
893 387711.2408005
894 387711.2408005
895 387711.2408005
896 387711.2408005
897 387711.2408005
898 387711.2408005
899 387711.2408005
900 387711.2408005
901 387711.2408005
902 387711.2408005
903 387711.2408005
904 387711.2408005
905 387711.2408005
906 387711.2408005
907 387711.2408005
908 387711.2408005
909 387711.2408005
910 387711.2408005
911 387711.2408005
912 387711.2408005
913 387711.2408005
914 387711.2408005
915 387711.2408005
916 387711.2408005
917 387711.2408005
918 387711.2408005
919 387711.2408005
920 387711.2408005
921 387711.2408005
922 387711.2408005
923 387711.2408005
924 387711.2408005
925 387711.2408005
926 387711.2408005
927 387711.2408005
928 387711.2408005
929 387711.2408005
930 387711.2408005
931 387711.2408005
932 387711.2408005
933 387711.2408005
934 387711.2408005
935 387711.2408005
936 387711.2408005
937 387711.2408005
938 387711.2408005
939 387711.2408005
940 387711.2408005
941 387711.2408005
942 387711.2408005
943 387711.2408005
944 387711.2408005
945 387711.2408005
946 387711.2408005
947 387711.2408005
948 387711.2408005
949 387711.2408005
950 387711.2408005
951 387711.2408005
952 387711.2408005
953 387711.2408005
954 387711.2408005
955 387711.2408005
956 387711.2408005
957 387711.2408005
958 387711.2408005
 959 387711.2408005
960 387711.2408005
961 387711.2408005
962 387711.2408005
963 387711.2408005
964 387711.2408005
965 387711.2408005
966 387711.2408005
967 387711.2408005
968 387711.2408005
969 387711.2408005
970 387711.2408005
971 387711.2408005
972 387711.2408005
973 387711.2408005
974 387711.2408005
975 387711.2408005
976 387711.2408005
977 387711.2408005
978 387711.2408005
979 387711.2408005
980 387711.2408005
981 387711.2408005
982 387711.2408005
983 387711.2408005
984 387711.2408005
985 387711.2408005
986 387711.2408005
987 387711.2408005
988 387711.2408005
989 387711.2408005
990 387711.2408005
991 387711.2408005
992 387711.2408005
993 387711.2408005
994 387711.2408005
995 387711.2408005
996 387711.2408005
997 387711.2408005
998 387711.2408005
999 387711.2408005
1000 387711.2408005
 VENTAS
50000
447533 1 50000 50000
-367126 2 50000 50000
526232 3 50000 50000
-23572 4 50000 49109
446037 5 50000 50000
465116 6 50000 50000
375652 7 50000 38958
414905 8 50000 50000
744182 9 50000 48158
92238 10 50000 50000
413566 11 50000 50000
519881 12 50000 50000
455735 13 50000 50000
 78031 14 50000 45515
461091 15 50000 50000
611799 16 50000 37820
604623 17 50000 50000
443203 18 50000 50000
441149 19 50000 47043
-99500 20 50000 50000
322003 21 50000 50000
232350 22 50000 50000
497070 23 50000 50000
-151938 24 50000 50000
82901 25 50000 50000
361207 26 50000 46794
137866 27 50000 50000
325321 28 50000 48556
336490 29 50000 50000
579266 30 50000 50000
402850 31 50000 50000
-181440 32 50000 50000
32691 33 50000 50000
80576 34 50000 50000
342832 35 50000 50000
-312740 36 50000 50000
318781 37 50000 50000
465603 38 50000 50000
467427 39 50000 50000
676605 40 50000 50000
56378 41 50000 50000
462460 42 50000 27165
541835 43 50000 50000
-245863 44 50000 50000
254342 45 50000 38961
594318 46 50000 50000
481534 47 50000 50000
316534 48 50000 50000
523705 49 50000 33620
226894 50 50000 50000
392193 51 50000 37902
424590 52 50000 50000
418435 53 50000 45553
461923 54 50000 50000
542943 55 50000 50000
732217 56 50000 45042
475430 57 50000 50000
466784 58 50000 50000
 205942 59 50000 50000
317761 60 50000 50000
472695 61 50000 50000
279875 62 50000 47471
336828 63 50000 46597
387446 64 50000 50000
421620 65 50000 50000
175514 66 50000 44083
398423 67 50000 50000
-287410 68 50000 29490
-322612 69 50000 50000
418710 70 50000 50000
307794 71 50000 35683
330617 72 50000 50000
527091 73 50000 50000
-501994 74 50000 50000
364734 75 50000 50000
-484272 76 50000 50000
458734 77 50000 49894
434212 78 50000 50000
1597 79 50000 40650
-136316 80 50000 50000
87016 81 50000 50000
669987 82 50000 33124
510206 83 50000 50000
470335 84 50000 50000
567851 85 50000 50000
-635498 86 50000 41151
342544 87 50000 50000
482468 88 50000 50000
213026 89 50000 50000
233731 90 50000 50000
637142 91 50000 50000
416337 92 50000 50000
516189 93 50000 50000
173790 94 50000 50000
470076 95 50000 32598
144959 96 50000 50000
361429 97 50000 49567
576643 98 50000 50000
350425 99 50000 50000
248856 100 50000 50000
-37398 101 50000 50000
501489 102 50000 23015
420704 103 50000 50000
 387925 104 50000 50000
551346 105 50000 50000
554735 106 50000 50000
549250 107 50000 30204
669405 108 50000 50000
559967 109 50000 50000
640026 110 50000 50000
482797 111 50000 50000
683207 112 50000 45291
543294 113 50000 44682
461712 114 50000 50000
307608 115 50000 39539
410203 116 50000 50000
-264965 117 50000 50000
171754 118 50000 50000
540545 119 50000 50000
-82693 120 50000 50000
377837 121 50000 50000
-153325 122 50000 50000
373581 123 50000 50000
475650 124 50000 28553
392606 125 50000 50000
678018 126 50000 50000
489883 127 50000 50000
366774 128 50000 50000
740481 129 50000 50000
513530 130 50000 50000
597214 131 50000 50000
717813 132 50000 50000
-179656 133 50000 50000
387268 134 50000 50000
517069 135 50000 45395
526483 136 50000 39120
534726 137 50000 38223
391877 138 50000 50000
585081 139 50000 41881
311570 140 50000 50000
344503 141 50000 46193
-644017 142 50000 50000
104887 143 50000 49234
315761 144 50000 40054
388517 145 50000 40068
479639 146 50000 37089
401593 147 50000 50000
425709 148 50000 50000
 459990 149 50000 43732
322627 150 50000 50000
150553 151 50000 50000
534363 152 50000 50000
474643 153 50000 43205
491051 154 50000 50000
167445 155 50000 50000
561995 156 50000 50000
406417 157 50000 50000
258135 158 50000 50000
398212 159 50000 50000
180091 160 50000 50000
415391 161 50000 50000
431427 162 50000 50000
388891 163 50000 50000
437814 164 50000 37356
681336 165 50000 50000
317341 166 50000 50000
656910 167 50000 50000
188840 168 50000 47853
536794 169 50000 50000
374126 170 50000 50000
481686 171 50000 50000
553491 172 50000 50000
467128 173 50000 50000
322578 174 50000 50000
579977 175 50000 50000
443900 176 50000 50000
341305 177 50000 50000
38037 178 50000 46732
400105 179 50000 50000
-767583 180 50000 50000
405726 181 50000 50000
111739 182 50000 24281
418025 183 50000 50000
723160 184 50000 50000
251357 185 50000 50000
504198 186 50000 50000
-510456 187 50000 45627
336035 188 50000 45201
377113 189 50000 50000
381843 190 50000 50000
116036 191 50000 47575
192281 192 50000 39495
-132825 193 50000 50000
 589062 194 50000 50000
502463 195 50000 31733
7608 196 50000 50000
387444 197 50000 50000
-132988 198 50000 38021
331454 199 50000 50000
262569 200 50000 50000
417642 201 50000 41473
302309 202 50000 50000
518139 203 50000 50000
437154 204 50000 50000
544141 205 50000 50000
391728 206 50000 44574
417220 207 50000 22657
315561 208 50000 50000
283767 209 50000 48727
-641702 210 50000 50000
392478 211 50000 50000
536640 212 50000 50000
-51380 213 50000 47317
-933708 214 50000 48003
-111254 215 50000 47044
440977 216 50000 50000
-262099 217 50000 50000
365518 218 50000 50000
554936 219 50000 50000
353199 220 50000 40593
456966 221 50000 50000
511445 222 50000 50000
-174960 223 50000 32246
374112 224 50000 41569
364534 225 50000 45688
259024 226 50000 50000
-55248 227 50000 50000
-104345 228 50000 28436
-614212 229 50000 50000
463549 230 50000 34009
-259100 231 50000 50000
405679 232 50000 50000
452489 233 50000 48666
401035 234 50000 50000
406082 235 50000 50000
485833 236 50000 50000
525688 237 50000 50000
-57080 238 50000 45074
 448224 239 50000 50000
678028 240 50000 50000
538704 241 50000 46042
327569 242 50000 45361
-227326 243 50000 50000
330508 244 50000 50000
516487 245 50000 50000
429475 246 50000 41257
550595 247 50000 41226
555216 248 50000 50000
352479 249 50000 50000
452412 250 50000 50000
340773 251 50000 50000
301711 252 50000 50000
98163 253 50000 38230
-1138454 254 50000 47238
-210594 255 50000 44426
-37288 256 50000 50000
169073 257 50000 50000
361934 258 50000 28100
346019 259 50000 50000
323354 260 50000 50000
499669 261 50000 50000
396836 262 50000 50000
378014 263 50000 50000
554230 264 50000 50000
-560918 265 50000 50000
340211 266 50000 50000
-267067 267 50000 50000
244655 268 50000 26827
256222 269 50000 50000
581793 270 50000 50000
554151 271 50000 50000
307085 272 50000 50000
404818 273 50000 50000
237014 274 50000 50000
494269 275 50000 50000
225592 276 50000 50000
506867 277 50000 49956
249823 278 50000 50000
-220349 279 50000 50000
497586 280 50000 37223
208660 281 50000 50000
535927 282 50000 50000
491853 283 50000 50000
 331777 284 50000 50000
419100 285 50000 37962
363208 286 50000 50000
395550 287 50000 50000
375319 288 50000 50000
400872 289 50000 50000
487366 290 50000 19696
483503 291 50000 50000
558625 292 50000 50000
363295 293 50000 50000
387123 294 50000 50000
355838 295 50000 48116
560850 296 50000 50000
607406 297 50000 50000
331696 298 50000 34617
577575 299 50000 50000
340866 300 50000 50000
384354 301 50000 37618
573658 302 50000 42602
445415 303 50000 50000
366925 304 50000 50000
-1388339 305 50000 47831
589270 306 50000 50000
598347 307 50000 50000
539722 308 50000 50000
486350 309 50000 35958
533682 310 50000 46828
400906 311 50000 50000
109344 312 50000 50000
-137347 313 50000 24750
680069 314 50000 50000
188971 315 50000 50000
342865 316 50000 50000
618412 317 50000 50000
310226 318 50000 50000
-447690 319 50000 40868
472131 320 50000 32570
456619 321 50000 49953
444997 322 50000 50000
431729 323 50000 50000
-42729 324 50000 50000
564769 325 50000 50000
-482289 326 50000 42178
391162 327 50000 50000
479600 328 50000 50000
 196806 329 50000 50000
556320 330 50000 50000
350640 331 50000 50000
422461 332 50000 50000
465826 333 50000 50000
535295 334 50000 50000
685925 335 50000 45787
469886 336 50000 50000
583128 337 50000 50000
606312 338 50000 46724
31943 339 50000 50000
384601 340 50000 50000
308417 341 50000 50000
646050 342 50000 50000
384080 343 50000 50000
-244927 344 50000 50000
37712 345 50000 50000
528356 346 50000 50000
237293 347 50000 50000
257559 348 50000 50000
492398 349 50000 33346
439444 350 50000 50000
1438 351 50000 50000
339539 352 50000 44767
607993 353 50000 32422
571882 354 50000 50000
3010 355 50000 50000
370075 356 50000 50000
410970 357 50000 45046
542543 358 50000 45741
535066 359 50000 50000
438858 360 50000 50000
395853 361 50000 50000
710395 362 50000 50000
525918 363 50000 50000
-244875 364 50000 50000
69086 365 50000 50000
393450 366 50000 50000
-278121 367 50000 50000
571713 368 50000 50000
-159765 369 50000 39622
378951 370 50000 50000
307511 371 50000 49501
550664 372 50000 50000
-498163 373 50000 50000
 136772 374 50000 37450
555223 375 50000 49247
428389 376 50000 50000
467989 377 50000 41705
217113 378 50000 50000
598348 379 50000 50000
229737 380 50000 48665
307708 381 50000 50000
475853 382 50000 50000
481610 383 50000 50000
5708 384 50000 50000
294127 385 50000 23688
525876 386 50000 50000
-551884 387 50000 50000
19665 388 50000 50000
369324 389 50000 50000
428471 390 50000 50000
147992 391 50000 50000
643591 392 50000 50000
590344 393 50000 50000
487667 394 50000 50000
353326 395 50000 50000
342531 396 50000 47167
514531 397 50000 50000
421176 398 50000 50000
624053 399 50000 34243
320812 400 50000 50000
-189001 401 50000 45211
348721 402 50000 50000
105962 403 50000 50000
-109797 404 50000 27784
375002 405 50000 36019
600957 406 50000 50000
359274 407 50000 50000
486234 408 50000 40477
497074 409 50000 35471
-240519 410 50000 50000
399853 411 50000 50000
604060 412 50000 50000
523445 413 50000 50000
352686 414 50000 50000
505785 415 50000 46081
346818 416 50000 50000
444287 417 50000 50000
437973 418 50000 50000
-184070 419 50000 50000
473620 420 50000 50000
341036 421 50000 49257
256627 422 50000 50000
542790 423 50000 50000
365600 424 50000 50000
440960 425 50000 50000
494451 426 50000 50000
507433 427 50000 50000
345163 428 50000 50000
372068 429 50000 45123
415947 430 50000 50000
433787 431 50000 50000
499757 432 50000 50000
201816 433 50000 50000
331246 434 50000 50000
371776 435 50000 50000
768630 436 50000 50000
513376 437 50000 50000
-401116 438 50000 47910
383772 439 50000 50000
354713 440 50000 50000
255186 441 50000 50000
386036 442 50000 50000
389285 443 50000 50000
478219 444 50000 49509
506734 445 50000 50000
331444 446 50000 50000
475405 447 50000 50000
315883 448 50000 50000
489850 449 50000 32477
-284917 450 50000 44421
489513 451 50000 41357
-515888 452 50000 42193
326485 453 50000 50000
368888 454 50000 50000
351764 455 50000 50000
442506 456 50000 50000
624399 457 50000 43161
394094 458 50000 50000
675891 459 50000 48901
-385860 460 50000 50000
488410 461 50000 50000
443137 462 50000 50000
896213 463 50000 50000
 110174 464 50000 50000
714817 465 50000 50000
527190 466 50000 50000
448528 467 50000 50000
546421 468 50000 44213
353084 469 50000 45650
713528 470 50000 50000
478237 471 50000 50000
312039 472 50000 50000
417782 473 50000 50000
426005 474 50000 45964
537989 475 50000 50000
471003 476 50000 50000
437298 477 50000 50000
-23504 478 50000 47624
324653 479 50000 50000
185361 480 50000 47534
464157 481 50000 50000
463221 482 50000 50000
-594030 483 50000 35864
290955 484 50000 50000
523983 485 50000 50000
248071 486 50000 48288
357862 487 50000 46520
-91136 488 50000 50000
590611 489 50000 50000
385043 490 50000 33443
397622 491 50000 50000
490242 492 50000 37481
-705283 493 50000 50000
120982 494 50000 50000
535696 495 50000 50000
581009 496 50000 34593
412347 497 50000 50000
437874 498 50000 50000
537288 499 50000 50000
410754 500 50000 50000
341471 501 50000 50000
547331 502 50000 50000
527001 503 50000 40094
409602 504 50000 50000
-138020 505 50000 40671
594393 506 50000 50000
439832 507 50000 40747
378929 508 50000 47509
 309006 509 50000 50000
-844457 510 50000 42774
523920 511 50000 50000
391318 512 50000 -4373
479254 513 50000 50000
334677 514 50000 50000
418124 515 50000 50000
764272 516 50000 50000
443323 517 50000 50000
339851 518 50000 50000
410796 519 50000 50000
448541 520 50000 43225
476282 521 50000 39510
419463 522 50000 50000
358056 523 50000 50000
351190 524 50000 50000
410967 525 50000 50000
382967 526 50000 50000
-205682 527 50000 29094
335694 528 50000 50000
403810 529 50000 50000
700455 530 50000 50000
305054 531 50000 50000
313463 532 50000 50000
482286 533 50000 50000
561066 534 50000 36949
228376 535 50000 50000
633326 536 50000 50000
359729 537 50000 50000
417248 538 50000 50000
422119 539 50000 50000
696808 540 50000 50000
397890 541 50000 50000
418506 542 50000 50000
407990 543 50000 50000
413998 544 50000 50000
128420 545 50000 50000
421780 546 50000 35121
544624 547 50000 50000
370032 548 50000 22114
608945 549 50000 50000
-313032 550 50000 50000
507930 551 50000 50000
476038 552 50000 50000
666348 553 50000 50000
 484614 554 50000 50000
445547 555 50000 50000
653328 556 50000 50000
363720 557 50000 50000
557321 558 50000 50000
685110 559 50000 50000
413823 560 50000 50000
-367098 561 50000 50000
-369123 562 50000 50000
558046 563 50000 50000
559435 564 50000 50000
262171 565 50000 50000
-923788 566 50000 50000
472574 567 50000 50000
10219 568 50000 50000
-51909 569 50000 50000
287529 570 50000 34871
432918 571 50000 42516
454052 572 50000 50000
446992 573 50000 50000
370524 574 50000 35135
420871 575 50000 44476
-219235 576 50000 50000
-357169 577 50000 29360
387275 578 50000 50000
423512 579 50000 50000
370647 580 50000 50000
620581 581 50000 50000
283367 582 50000 26009
387780 583 50000 37509
382085 584 50000 50000
344841 585 50000 50000
311238 586 50000 50000
344333 587 50000 50000
445523 588 50000 42299
659704 589 50000 42947
-113028 590 50000 50000
-657235 591 50000 50000
605032 592 50000 44124
-205594 593 50000 50000
317281 594 50000 50000
-200655 595 50000 35612
590250 596 50000 50000
281086 597 50000 47865
702512 598 50000 50000
 466019 599 50000 50000
-120312 600 50000 50000
216677 601 50000 50000
516599 602 50000 33958
377828 603 50000 50000
758669 604 50000 50000
307087 605 50000 46843
290329 606 50000 45297
405544 607 50000 50000
580965 608 50000 50000
549287 609 50000 37335
546698 610 50000 33356
376202 611 50000 48743
556886 612 50000 50000
606774 613 50000 50000
458897 614 50000 50000
-72274 615 50000 44034
389179 616 50000 50000
255525 617 50000 50000
650400 618 50000 50000
546422 619 50000 50000
472811 620 50000 50000
220384 621 50000 50000
5637 622 50000 50000
474024 623 50000 50000
479837 624 50000 50000
62192 625 50000 50000
-358345 626 50000 50000
463908 627 50000 50000
186167 628 50000 50000
38069 629 50000 50000
310270 630 50000 50000
443931 631 50000 50000
-49838 632 50000 50000
347817 633 50000 50000
-91112 634 50000 50000
387938 635 50000 50000
607719 636 50000 50000
374899 637 50000 50000
401507 638 50000 50000
331797 639 50000 50000
-163565 640 50000 41232
364880 641 50000 48570
431984 642 50000 28106
381747 643 50000 42921
 405145 644 50000 50000
439051 645 50000 25434
-390027 646 50000 50000
455169 647 50000 33616
168961 648 50000 50000
509234 649 50000 16381
-896470 650 50000 50000
339434 651 50000 50000
514423 652 50000 50000
-193626 653 50000 44696
-174169 654 50000 50000
406530 655 50000 50000
393326 656 50000 50000
558152 657 50000 50000
-1369806 658 50000 50000
263540 659 50000 50000
341614 660 50000 50000
133881 661 50000 50000
-201430 662 50000 50000
339261 663 50000 44419
660815 664 50000 50000
426546 665 50000 50000
-122705 666 50000 50000
-218218 667 50000 50000
528955 668 50000 50000
111480 669 50000 50000
309423 670 50000 50000
387186 671 50000 50000
691901 672 50000 50000
319173 673 50000 50000
-32990 674 50000 46713
391277 675 50000 50000
446306 676 50000 48617
433513 677 50000 50000
337095 678 50000 37991
324054 679 50000 50000
468597 680 50000 35950
125549 681 50000 50000
465182 682 50000 50000
590553 683 50000 29988
213848 684 50000 50000
696746 685 50000 50000
187327 686 50000 50000
366207 687 50000 50000
118807 688 50000 50000
 510477 689 50000 50000
686391 690 50000 50000
477896 691 50000 50000
333311 692 50000 49194
464346 693 50000 50000
303819 694 50000 30085
512357 695 50000 46070
474650 696 50000 50000
398496 697 50000 50000
554795 698 50000 47855
60969 699 50000 50000
358348 700 50000 50000
214843 701 50000 50000
-114289 702 50000 50000
362818 703 50000 50000
610484 704 50000 50000
-397268 705 50000 50000
303937 706 50000 50000
-471854 707 50000 46894
629503 708 50000 50000
427890 709 50000 42061
345200 710 50000 44579
81379 711 50000 42120
499413 712 50000 41272
390413 713 50000 49498
525694 714 50000 50000
492989 715 50000 50000
471124 716 50000 50000
317747 717 50000 44957
610366 718 50000 50000
683268 719 50000 50000
605060 720 50000 50000
391411 721 50000 50000
378138 722 50000 50000
355109 723 50000 50000
-238629 724 50000 38587
462483 725 50000 50000
469422 726 50000 50000
-336224 727 50000 50000
364724 728 50000 44960
431041 729 50000 50000
59278 730 50000 48357
-582296 731 50000 50000
-626974 732 50000 50000
372922 733 50000 46945
 368994 734 50000 37885
554459 735 50000 50000
357359 736 50000 50000
498834 737 50000 50000
418073 738 50000 47871
481045 739 50000 50000
603438 740 50000 50000
493345 741 50000 50000
303840 742 50000 50000
411630 743 50000 50000
-354768 744 50000 50000
320077 745 50000 50000
319906 746 50000 50000
-74645 747 50000 50000
320666 748 50000 30975
404702 749 50000 50000
547651 750 50000 50000
449673 751 50000 30302
418840 752 50000 50000
377825 753 50000 50000
340077 754 50000 27861
-105274 755 50000 50000
370089 756 50000 50000
-873622 757 50000 46763
704398 758 50000 50000
625646 759 50000 49300
370856 760 50000 50000
589404 761 50000 41157
423876 762 50000 50000
328165 763 50000 50000
-235732 764 50000 48087
577740 765 50000 41782
312452 766 50000 48704
499276 767 50000 50000
346526 768 50000 50000
519215 769 50000 50000
516585 770 50000 50000
371347 771 50000 50000
393886 772 50000 50000
424708 773 50000 45165
455675 774 50000 50000
352930 775 50000 50000
500095 776 50000 50000
583383 777 50000 50000
-24293 778 50000 50000
-365303 779 50000 52
457445 780 50000 50000
90993 781 50000 50000
538219 782 50000 48855
464263 783 50000 50000
-466306 784 50000 38766
588001 785 50000 50000
-273812 786 50000 50000
602079 787 50000 50000
152243 788 50000 50000
426306 789 50000 47678
589728 790 50000 50000
515410 791 50000 50000
345576 792 50000 50000
211952 793 50000 43157
247104 794 50000 49627
458664 795 50000 50000
-55895 796 50000 50000
389090 797 50000 48656
502245 798 50000 44634
601069 799 50000 50000
379904 800 50000 42451
277373 801 50000 32341
459505 802 50000 50000
338839 803 50000 39717
-531891 804 50000 50000
381988 805 50000 50000
382423 806 50000 50000
-369505 807 50000 50000
710078 808 50000 50000
586434 809 50000 50000
495382 810 50000 50000
386602 811 50000 50000
377405 812 50000 50000
355389 813 50000 50000
372152 814 50000 50000
301242 815 50000 48982
-628258 816 50000 49699
473397 817 50000 50000
-158877 818 50000 50000
246918 819 50000 50000
533635 820 50000 50000
689765 821 50000 50000
367807 822 50000 50000
569404 823 50000 50000
 210292 824 50000 50000
397960 825 50000 50000
492180 826 50000 50000
389956 827 50000 50000
670701 828 50000 38694
-10145 829 50000 35766
368683 830 50000 50000
331385 831 50000 49104
371556 832 50000 50000
304710 833 50000 50000
-351809 834 50000 50000
542974 835 50000 50000
233521 836 50000 50000
393980 837 50000 50000
-279462 838 50000 50000
328025 839 50000 41977
-301316 840 50000 50000
-174016 841 50000 40919
493060 842 50000 50000
389590 843 50000 50000
334122 844 50000 48518
450589 845 50000 50000
350192 846 50000 42782
541994 847 50000 50000
340142 848 50000 50000
387881 849 50000 50000
576431 850 50000 38164
357540 851 50000 50000
205974 852 50000 50000
476353 853 50000 50000
474602 854 50000 50000
508211 855 50000 50000
502860 856 50000 50000
439943 857 50000 50000
-125653 858 50000 50000
329950 859 50000 42896
107686 860 50000 22822
369597 861 50000 44905
437315 862 50000 50000
466892 863 50000 50000
333795 864 50000 41438
75906 865 50000 49922
652178 866 50000 50000
395803 867 50000 50000
443465 868 50000 45208
 315164 869 50000 50000
609005 870 50000 39868
274570 871 50000 42274
424071 872 50000 49994
367967 873 50000 50000
311146 874 50000 50000
-703529 875 50000 42394
485995 876 50000 50000
559470 877 50000 50000
390056 878 50000 50000
482596 879 50000 48844
405505 880 50000 50000
492892 881 50000 50000
440772 882 50000 50000
492451 883 50000 39742
446444 884 50000 50000
564256 885 50000 50000
-398435 886 50000 38114
250627 887 50000 50000
329256 888 50000 22324
698240 889 50000 33934
307525 890 50000 50000
602043 891 50000 50000
483266 892 50000 50000
134498 893 50000 50000
335728 894 50000 50000
434712 895 50000 50000
472255 896 50000 50000
573495 897 50000 50000
456494 898 50000 44623
304353 899 50000 50000
376046 900 50000 50000
540698 901 50000 50000
-300774 902 50000 50000
420528 903 50000 50000
667865 904 50000 42611
389572 905 50000 50000
344315 906 50000 50000
490517 907 50000 50000
-142446 908 50000 50000
82450 909 50000 50000
461221 910 50000 50000
-615365 911 50000 40568
455850 912 50000 50000
414109 913 50000 50000
 495878 914 50000 40665
352881 915 50000 38608
331842 916 50000 50000
401168 917 50000 50000
318138 918 50000 36092
-431768 919 50000 50000
396126 920 50000 50000
343445 921 50000 50000
457441 922 50000 50000
-98323 923 50000 49899
-658113 924 50000 50000
36628 925 50000 48182
548086 926 50000 50000
-905435 927 50000 33862
481144 928 50000 47466
130497 929 50000 42624
493347 930 50000 50000
517363 931 50000 37709
548350 932 50000 50000
343816 933 50000 50000
314896 934 50000 50000
332058 935 50000 50000
411490 936 50000 50000
459547 937 50000 26516
-418469 938 50000 50000
214129 939 50000 50000
207397 940 50000 50000
625616 941 50000 50000
300901 942 50000 50000
534241 943 50000 50000
422714 944 50000 50000
382334 945 50000 50000
632372 946 50000 50000
484370 947 50000 44866
157656 948 50000 50000
428484 949 50000 50000
171726 950 50000 50000
-227591 951 50000 35941
385155 952 50000 50000
530736 953 50000 50000
531303 954 50000 50000
54760 955 50000 50000
432070 956 50000 50000
474980 957 50000 50000
210761 958 50000 50000
 359863 959 50000 50000
445540 960 50000 50000
669001 961 50000 50000
349094 962 50000 50000
-605742 963 50000 50000
562112 964 50000 50000
472111 965 50000 50000
137400 966 50000 50000
340029 967 50000 50000
370844 968 50000 50000
737276 969 50000 50000
531704 970 50000 50000
368951 971 50000 50000
510311 972 50000 50000
431711 973 50000 50000
-406396 974 50000 50000
325274 975 50000 48781
507030 976 50000 43225
364926 977 50000 50000
571030 978 50000 50000
441110 979 50000 46575
-100520 980 50000 50000
312781 981 50000 50000
-155447 982 50000 50000
606363 983 50000 50000
159882 984 50000 31140
309175 985 50000 50000
356230 986 50000 50000
427113 987 50000 48286
118778 988 50000 42586
457066 989 50000 47601
322537 990 50000 50000
275321 991 50000 45569
-70493 992 50000 50000
342069 993 50000 50000
421090 994 50000 50000
575936 995 50000 41936
355154 996 50000 50000
637274 997 50000 50000
459665 998 50000 50000
532899 999 50000 44991
366811 1000 50000 50000
 RESOLUCIÓN A
Suponga que la gerencia de LTC adopta su recomendación, ¿Cuál es la probabilidad
de que se agoten las existencias de los muñecos Freddy durante la temporada
navideña? Explique

Montecarlo CONCLUSIONES
UTILIDAD VENTAS
1 447533 1 50000 Siguiendo la
2 -367126 2 50000 recomendación para la
3 526232 3 50000 producción de 50K
muñecos y corriendo
4 -23572 4 49109 simulación de
5 446037 5 50000 montecarlo, obtenemos
6 465116 6 50000 un 87.8% de
7 375652 7 38958 probabilidad que se
consuman la totalidad
8 414905 8 50000
de existencias y así
9 744182 9 48158 mismo un 12.2% de
10 92238 10 50000 que no se agotara.
11 413566 11 50000
12 519881 12 50000
13 455735 13 50000
14 78031 14 45515
15 461091 15 50000
16 611799 16 37820
17 604623 17 50000
18 443203 18 50000
19 441149 19 47043
20 -99500 20 50000
21 322003 21 50000
22 232350 22 50000
23 497070 23 50000
24 -151938 24 50000
25 82901 25 50000
26 361207 26 46794
27 137866 27 50000
28 325321 28 48556
29 336490 29 50000
30 579266 30 50000
31 402850 31 50000
32 -181440 32 50000
33 32691 33 50000
34 80576 34 50000
35 342832 35 50000
36 -312740 36 50000
37 318781 37 50000
38 465603 38 50000
39 467427 39 50000
40 676605 40 50000
41 56378 41 50000
42 462460 42 27165
43 541835 43 50000
44 -245863 44 50000
45 254342 45 38961
46 594318 46 50000
47 481534 47 50000
48 316534 48 50000
49 523705 49 33620
50 226894 50 50000
51 392193 51 37902
52 424590 52 50000
53 418435 53 45553
54 461923 54 50000
55 542943 55 50000
56 732217 56 45042
57 475430 57 50000
58 466784 58 50000
59 205942 59 50000
60 317761 60 50000
61 472695 61 50000
62 279875 62 47471
63 336828 63 46597
64 387446 64 50000
65 421620 65 50000
66 175514 66 44083
67 398423 67 50000
68 -287410 68 29490
69 -322612 69 50000
70 418710 70 50000
71 307794 71 35683
72 330617 72 50000
73 527091 73 50000
74 -501994 74 50000
75 364734 75 50000
76 -484272 76 50000
77 458734 77 49894
78 434212 78 50000
79 1597 79 40650
80 -136316 80 50000
81 87016 81 50000
82 669987 82 33124
83 510206 83 50000
84 470335 84 50000
85 567851 85 50000
86 -635498 86 41151
87 342544 87 50000
88 482468 88 50000
89 213026 89 50000
90 233731 90 50000
91 637142 91 50000
92 416337 92 50000
93 516189 93 50000
94 173790 94 50000
95 470076 95 32598
96 144959 96 50000
97 361429 97 49567
98 576643 98 50000
99 350425 99 50000
100 248856 100 50000
101 -37398 101 50000
102 501489 102 23015
103 420704 103 50000
104 387925 104 50000
105 551346 105 50000
106 554735 106 50000
107 549250 107 30204
108 669405 108 50000
109 559967 109 50000
110 640026 110 50000
111 482797 111 50000
112 683207 112 45291
113 543294 113 44682
114 461712 114 50000
115 307608 115 39539
116 410203 116 50000
117 -264965 117 50000
118 171754 118 50000
119 540545 119 50000
120 -82693 120 50000
121 377837 121 50000
122 -153325 122 50000
123 373581 123 50000
124 475650 124 28553
125 392606 125 50000
126 678018 126 50000
127 489883 127 50000
128 366774 128 50000
129 740481 129 50000
130 513530 130 50000
131 597214 131 50000
132 717813 132 50000
133 -179656 133 50000
134 387268 134 50000
135 517069 135 45395
136 526483 136 39120
137 534726 137 38223
138 391877 138 50000
139 585081 139 41881
140 311570 140 50000
141 344503 141 46193
142 -644017 142 50000
143 104887 143 49234
144 315761 144 40054
145 388517 145 40068
146 479639 146 37089
147 401593 147 50000
148 425709 148 50000
149 459990 149 43732
150 322627 150 50000
151 150553 151 50000
152 534363 152 50000
153 474643 153 43205
154 491051 154 50000
155 167445 155 50000
156 561995 156 50000
157 406417 157 50000
158 258135 158 50000
159 398212 159 50000
160 180091 160 50000
161 415391 161 50000
162 431427 162 50000
163 388891 163 50000
164 437814 164 37356
165 681336 165 50000
166 317341 166 50000
167 656910 167 50000
168 188840 168 47853
169 536794 169 50000
170 374126 170 50000
171 481686 171 50000
172 553491 172 50000
173 467128 173 50000
174 322578 174 50000
175 579977 175 50000
176 443900 176 50000
177 341305 177 50000
178 38037 178 46732
179 400105 179 50000
180 -767583 180 50000
181 405726 181 50000
182 111739 182 24281
183 418025 183 50000
184 723160 184 50000
185 251357 185 50000
186 504198 186 50000
187 -510456 187 45627
188 336035 188 45201
189 377113 189 50000
190 381843 190 50000
191 116036 191 47575
192 192281 192 39495
193 -132825 193 50000
194 589062 194 50000
195 502463 195 31733
196 7608 196 50000
197 387444 197 50000
198 -132988 198 38021
199 331454 199 50000
200 262569 200 50000
201 417642 201 41473
202 302309 202 50000
203 518139 203 50000
204 437154 204 50000
205 544141 205 50000
206 391728 206 44574
207 417220 207 22657
208 315561 208 50000
209 283767 209 48727
210 -641702 210 50000
211 392478 211 50000
212 536640 212 50000
213 -51380 213 47317
214 -933708 214 48003
215 -111254 215 47044
216 440977 216 50000
217 -262099 217 50000
218 365518 218 50000
219 554936 219 50000
220 353199 220 40593
221 456966 221 50000
222 511445 222 50000
223 -174960 223 32246
224 374112 224 41569
225 364534 225 45688
226 259024 226 50000
227 -55248 227 50000
228 -104345 228 28436
229 -614212 229 50000
230 463549 230 34009
231 -259100 231 50000
232 405679 232 50000
233 452489 233 48666
234 401035 234 50000
235 406082 235 50000
236 485833 236 50000
237 525688 237 50000
238 -57080 238 45074
239 448224 239 50000
240 678028 240 50000
241 538704 241 46042
242 327569 242 45361
243 -227326 243 50000
244 330508 244 50000
245 516487 245 50000
246 429475 246 41257
247 550595 247 41226
248 555216 248 50000
249 352479 249 50000
250 452412 250 50000
251 340773 251 50000
252 301711 252 50000
253 98163 253 38230
254 -1138454 254 47238
255 -210594 255 44426
256 -37288 256 50000
257 169073 257 50000
258 361934 258 28100
259 346019 259 50000
260 323354 260 50000
261 499669 261 50000
262 396836 262 50000
263 378014 263 50000
264 554230 264 50000
265 -560918 265 50000
266 340211 266 50000
267 -267067 267 50000
268 244655 268 26827
269 256222 269 50000
270 581793 270 50000
271 554151 271 50000
272 307085 272 50000
273 404818 273 50000
274 237014 274 50000
275 494269 275 50000
276 225592 276 50000
277 506867 277 49956
278 249823 278 50000
279 -220349 279 50000
280 497586 280 37223
281 208660 281 50000
282 535927 282 50000
283 491853 283 50000
284 331777 284 50000
285 419100 285 37962
286 363208 286 50000
287 395550 287 50000
288 375319 288 50000
289 400872 289 50000
290 487366 290 19696
291 483503 291 50000
292 558625 292 50000
293 363295 293 50000
294 387123 294 50000
295 355838 295 48116
296 560850 296 50000
297 607406 297 50000
298 331696 298 34617
299 577575 299 50000
300 340866 300 50000
301 384354 301 37618
302 573658 302 42602
303 445415 303 50000
304 366925 304 50000
305 -1388339 305 47831
306 589270 306 50000
307 598347 307 50000
308 539722 308 50000
309 486350 309 35958
310 533682 310 46828
311 400906 311 50000
312 109344 312 50000
313 -137347 313 24750
314 680069 314 50000
315 188971 315 50000
316 342865 316 50000
317 618412 317 50000
318 310226 318 50000
319 -447690 319 40868
320 472131 320 32570
321 456619 321 49953
322 444997 322 50000
323 431729 323 50000
324 -42729 324 50000
325 564769 325 50000
326 -482289 326 42178
327 391162 327 50000
328 479600 328 50000
329 196806 329 50000
330 556320 330 50000
331 350640 331 50000
332 422461 332 50000
333 465826 333 50000
334 535295 334 50000
335 685925 335 45787
336 469886 336 50000
337 583128 337 50000
338 606312 338 46724
339 31943 339 50000
340 384601 340 50000
341 308417 341 50000
342 646050 342 50000
343 384080 343 50000
344 -244927 344 50000
345 37712 345 50000
346 528356 346 50000
347 237293 347 50000
348 257559 348 50000
349 492398 349 33346
350 439444 350 50000
351 1438 351 50000
352 339539 352 44767
353 607993 353 32422
354 571882 354 50000
355 3010 355 50000
356 370075 356 50000
357 410970 357 45046
358 542543 358 45741
359 535066 359 50000
360 438858 360 50000
361 395853 361 50000
362 710395 362 50000
363 525918 363 50000
364 -244875 364 50000
365 69086 365 50000
366 393450 366 50000
367 -278121 367 50000
368 571713 368 50000
369 -159765 369 39622
370 378951 370 50000
371 307511 371 49501
372 550664 372 50000
373 -498163 373 50000
374 136772 374 37450
375 555223 375 49247
376 428389 376 50000
377 467989 377 41705
378 217113 378 50000
379 598348 379 50000
380 229737 380 48665
381 307708 381 50000
382 475853 382 50000
383 481610 383 50000
384 5708 384 50000
385 294127 385 23688
386 525876 386 50000
387 -551884 387 50000
388 19665 388 50000
389 369324 389 50000
390 428471 390 50000
391 147992 391 50000
392 643591 392 50000
393 590344 393 50000
394 487667 394 50000
395 353326 395 50000
396 342531 396 47167
397 514531 397 50000
398 421176 398 50000
399 624053 399 34243
400 320812 400 50000
401 -189001 401 45211
402 348721 402 50000
403 105962 403 50000
404 -109797 404 27784
405 375002 405 36019
406 600957 406 50000
407 359274 407 50000
408 486234 408 40477
409 497074 409 35471
410 -240519 410 50000
411 399853 411 50000
412 604060 412 50000
413 523445 413 50000
414 352686 414 50000
415 505785 415 46081
416 346818 416 50000
417 444287 417 50000
418 437973 418 50000
419 -184070 419 50000
420 473620 420 50000
421 341036 421 49257
422 256627 422 50000
423 542790 423 50000
424 365600 424 50000
425 440960 425 50000
426 494451 426 50000
427 507433 427 50000
428 345163 428 50000
429 372068 429 45123
430 415947 430 50000
431 433787 431 50000
432 499757 432 50000
433 201816 433 50000
434 331246 434 50000
435 371776 435 50000
436 768630 436 50000
437 513376 437 50000
438 -401116 438 47910
439 383772 439 50000
440 354713 440 50000
441 255186 441 50000
442 386036 442 50000
443 389285 443 50000
444 478219 444 49509
445 506734 445 50000
446 331444 446 50000
447 475405 447 50000
448 315883 448 50000
449 489850 449 32477
450 -284917 450 44421
451 489513 451 41357
452 -515888 452 42193
453 326485 453 50000
454 368888 454 50000
455 351764 455 50000
456 442506 456 50000
457 624399 457 43161
458 394094 458 50000
459 675891 459 48901
460 -385860 460 50000
461 488410 461 50000
462 443137 462 50000
463 896213 463 50000
464 110174 464 50000
465 714817 465 50000
466 527190 466 50000
467 448528 467 50000
468 546421 468 44213
469 353084 469 45650
470 713528 470 50000
471 478237 471 50000
472 312039 472 50000
473 417782 473 50000
474 426005 474 45964
475 537989 475 50000
476 471003 476 50000
477 437298 477 50000
478 -23504 478 47624
479 324653 479 50000
480 185361 480 47534
481 464157 481 50000
482 463221 482 50000
483 -594030 483 35864
484 290955 484 50000
485 523983 485 50000
486 248071 486 48288
487 357862 487 46520
488 -91136 488 50000
489 590611 489 50000
490 385043 490 33443
491 397622 491 50000
492 490242 492 37481
493 -705283 493 50000
494 120982 494 50000
495 535696 495 50000
496 581009 496 34593
497 412347 497 50000
498 437874 498 50000
499 537288 499 50000
500 410754 500 50000
501 341471 501 50000
502 547331 502 50000
503 527001 503 40094
504 409602 504 50000
505 -138020 505 40671
506 594393 506 50000
507 439832 507 40747
508 378929 508 47509
509 309006 509 50000
510 -844457 510 42774
511 523920 511 50000
512 391318 512 -4373
513 479254 513 50000
514 334677 514 50000
515 418124 515 50000
516 764272 516 50000
517 443323 517 50000
518 339851 518 50000
519 410796 519 50000
520 448541 520 43225
521 476282 521 39510
522 419463 522 50000
523 358056 523 50000
524 351190 524 50000
525 410967 525 50000
526 382967 526 50000
527 -205682 527 29094
528 335694 528 50000
529 403810 529 50000
530 700455 530 50000
531 305054 531 50000
532 313463 532 50000
533 482286 533 50000
534 561066 534 36949
535 228376 535 50000
536 633326 536 50000
537 359729 537 50000
538 417248 538 50000
539 422119 539 50000
540 696808 540 50000
541 397890 541 50000
542 418506 542 50000
543 407990 543 50000
544 413998 544 50000
545 128420 545 50000
546 421780 546 35121
547 544624 547 50000
548 370032 548 22114
549 608945 549 50000
550 -313032 550 50000
551 507930 551 50000
552 476038 552 50000
553 666348 553 50000
554 484614 554 50000
555 445547 555 50000
556 653328 556 50000
557 363720 557 50000
558 557321 558 50000
559 685110 559 50000
560 413823 560 50000
561 -367098 561 50000
562 -369123 562 50000
563 558046 563 50000
564 559435 564 50000
565 262171 565 50000
566 -923788 566 50000
567 472574 567 50000
568 10219 568 50000
569 -51909 569 50000
570 287529 570 34871
571 432918 571 42516
572 454052 572 50000
573 446992 573 50000
574 370524 574 35135
575 420871 575 44476
576 -219235 576 50000
577 -357169 577 29360
578 387275 578 50000
579 423512 579 50000
580 370647 580 50000
581 620581 581 50000
582 283367 582 26009
583 387780 583 37509
584 382085 584 50000
585 344841 585 50000
586 311238 586 50000
587 344333 587 50000
588 445523 588 42299
589 659704 589 42947
590 -113028 590 50000
591 -657235 591 50000
592 605032 592 44124
593 -205594 593 50000
594 317281 594 50000
595 -200655 595 35612
596 590250 596 50000
597 281086 597 47865
598 702512 598 50000
599 466019 599 50000
600 -120312 600 50000
601 216677 601 50000
602 516599 602 33958
603 377828 603 50000
604 758669 604 50000
605 307087 605 46843
606 290329 606 45297
607 405544 607 50000
608 580965 608 50000
609 549287 609 37335
610 546698 610 33356
611 376202 611 48743
612 556886 612 50000
613 606774 613 50000
614 458897 614 50000
615 -72274 615 44034
616 389179 616 50000
617 255525 617 50000
618 650400 618 50000
619 546422 619 50000
620 472811 620 50000
621 220384 621 50000
622 5637 622 50000
623 474024 623 50000
624 479837 624 50000
625 62192 625 50000
626 -358345 626 50000
627 463908 627 50000
628 186167 628 50000
629 38069 629 50000
630 310270 630 50000
631 443931 631 50000
632 -49838 632 50000
633 347817 633 50000
634 -91112 634 50000
635 387938 635 50000
636 607719 636 50000
637 374899 637 50000
638 401507 638 50000
639 331797 639 50000
640 -163565 640 41232
641 364880 641 48570
642 431984 642 28106
643 381747 643 42921
644 405145 644 50000
645 439051 645 25434
646 -390027 646 50000
647 455169 647 33616
648 168961 648 50000
649 509234 649 16381
650 -896470 650 50000
651 339434 651 50000
652 514423 652 50000
653 -193626 653 44696
654 -174169 654 50000
655 406530 655 50000
656 393326 656 50000
657 558152 657 50000
658 -1369806 658 50000
659 263540 659 50000
660 341614 660 50000
661 133881 661 50000
662 -201430 662 50000
663 339261 663 44419
664 660815 664 50000
665 426546 665 50000
666 -122705 666 50000
667 -218218 667 50000
668 528955 668 50000
669 111480 669 50000
670 309423 670 50000
671 387186 671 50000
672 691901 672 50000
673 319173 673 50000
674 -32990 674 46713
675 391277 675 50000
676 446306 676 48617
677 433513 677 50000
678 337095 678 37991
679 324054 679 50000
680 468597 680 35950
681 125549 681 50000
682 465182 682 50000
683 590553 683 29988
684 213848 684 50000
685 696746 685 50000
686 187327 686 50000
687 366207 687 50000
688 118807 688 50000
689 510477 689 50000
690 686391 690 50000
691 477896 691 50000
692 333311 692 49194
693 464346 693 50000
694 303819 694 30085
695 512357 695 46070
696 474650 696 50000
697 398496 697 50000
698 554795 698 47855
699 60969 699 50000
700 358348 700 50000
701 214843 701 50000
702 -114289 702 50000
703 362818 703 50000
704 610484 704 50000
705 -397268 705 50000
706 303937 706 50000
707 -471854 707 46894
708 629503 708 50000
709 427890 709 42061
710 345200 710 44579
711 81379 711 42120
712 499413 712 41272
713 390413 713 49498
714 525694 714 50000
715 492989 715 50000
716 471124 716 50000
717 317747 717 44957
718 610366 718 50000
719 683268 719 50000
720 605060 720 50000
721 391411 721 50000
722 378138 722 50000
723 355109 723 50000
724 -238629 724 38587
725 462483 725 50000
726 469422 726 50000
727 -336224 727 50000
728 364724 728 44960
729 431041 729 50000
730 59278 730 48357
731 -582296 731 50000
732 -626974 732 50000
733 372922 733 46945
734 368994 734 37885
735 554459 735 50000
736 357359 736 50000
737 498834 737 50000
738 418073 738 47871
739 481045 739 50000
740 603438 740 50000
741 493345 741 50000
742 303840 742 50000
743 411630 743 50000
744 -354768 744 50000
745 320077 745 50000
746 319906 746 50000
747 -74645 747 50000
748 320666 748 30975
749 404702 749 50000
750 547651 750 50000
751 449673 751 30302
752 418840 752 50000
753 377825 753 50000
754 340077 754 27861
755 -105274 755 50000
756 370089 756 50000
757 -873622 757 46763
758 704398 758 50000
759 625646 759 49300
760 370856 760 50000
761 589404 761 41157
762 423876 762 50000
763 328165 763 50000
764 -235732 764 48087
765 577740 765 41782
766 312452 766 48704
767 499276 767 50000
768 346526 768 50000
769 519215 769 50000
770 516585 770 50000
771 371347 771 50000
772 393886 772 50000
773 424708 773 45165
774 455675 774 50000
775 352930 775 50000
776 500095 776 50000
777 583383 777 50000
778 -24293 778 50000
779 -365303 779 52
780 457445 780 50000
781 90993 781 50000
782 538219 782 48855
783 464263 783 50000
784 -466306 784 38766
785 588001 785 50000
786 -273812 786 50000
787 602079 787 50000
788 152243 788 50000
789 426306 789 47678
790 589728 790 50000
791 515410 791 50000
792 345576 792 50000
793 211952 793 43157
794 247104 794 49627
795 458664 795 50000
796 -55895 796 50000
797 389090 797 48656
798 502245 798 44634
799 601069 799 50000
800 379904 800 42451
801 277373 801 32341
802 459505 802 50000
803 338839 803 39717
804 -531891 804 50000
805 381988 805 50000
806 382423 806 50000
807 -369505 807 50000
808 710078 808 50000
809 586434 809 50000
810 495382 810 50000
811 386602 811 50000
812 377405 812 50000
813 355389 813 50000
814 372152 814 50000
815 301242 815 48982
816 -628258 816 49699
817 473397 817 50000
818 -158877 818 50000
819 246918 819 50000
820 533635 820 50000
821 689765 821 50000
822 367807 822 50000
823 569404 823 50000
824 210292 824 50000
825 397960 825 50000
826 492180 826 50000
827 389956 827 50000
828 670701 828 38694
829 -10145 829 35766
830 368683 830 50000
831 331385 831 49104
832 371556 832 50000
833 304710 833 50000
834 -351809 834 50000
835 542974 835 50000
836 233521 836 50000
837 393980 837 50000
838 -279462 838 50000
839 328025 839 41977
840 -301316 840 50000
841 -174016 841 40919
842 493060 842 50000
843 389590 843 50000
844 334122 844 48518
845 450589 845 50000
846 350192 846 42782
847 541994 847 50000
848 340142 848 50000
849 387881 849 50000
850 576431 850 38164
851 357540 851 50000
852 205974 852 50000
853 476353 853 50000
854 474602 854 50000
855 508211 855 50000
856 502860 856 50000
857 439943 857 50000
858 -125653 858 50000
859 329950 859 42896
860 107686 860 22822
861 369597 861 44905
862 437315 862 50000
863 466892 863 50000
864 333795 864 41438
865 75906 865 49922
866 652178 866 50000
867 395803 867 50000
868 443465 868 45208
869 315164 869 50000
870 609005 870 39868
871 274570 871 42274
872 424071 872 49994
873 367967 873 50000
874 311146 874 50000
875 -703529 875 42394
876 485995 876 50000
877 559470 877 50000
878 390056 878 50000
879 482596 879 48844
880 405505 880 50000
881 492892 881 50000
882 440772 882 50000
883 492451 883 39742
884 446444 884 50000
885 564256 885 50000
886 -398435 886 38114
887 250627 887 50000
888 329256 888 22324
889 698240 889 33934
890 307525 890 50000
891 602043 891 50000
892 483266 892 50000
893 134498 893 50000
894 335728 894 50000
895 434712 895 50000
896 472255 896 50000
897 573495 897 50000
898 456494 898 44623
899 304353 899 50000
900 376046 900 50000
901 540698 901 50000
902 -300774 902 50000
903 420528 903 50000
904 667865 904 42611
905 389572 905 50000
906 344315 906 50000
907 490517 907 50000
908 -142446 908 50000
909 82450 909 50000
910 461221 910 50000
911 -615365 911 40568
912 455850 912 50000
913 414109 913 50000
914 495878 914 40665
915 352881 915 38608
916 331842 916 50000
917 401168 917 50000
918 318138 918 36092
919 -431768 919 50000
920 396126 920 50000
921 343445 921 50000
922 457441 922 50000
923 -98323 923 49899
924 -658113 924 50000
925 36628 925 48182
926 548086 926 50000
927 -905435 927 33862
928 481144 928 47466
929 130497 929 42624
930 493347 930 50000
931 517363 931 37709
932 548350 932 50000
933 343816 933 50000
934 314896 934 50000
935 332058 935 50000
936 411490 936 50000
937 459547 937 26516
938 -418469 938 50000
939 214129 939 50000
940 207397 940 50000
941 625616 941 50000
942 300901 942 50000
943 534241 943 50000
944 422714 944 50000
945 382334 945 50000
946 632372 946 50000
947 484370 947 44866
948 157656 948 50000
949 428484 949 50000
950 171726 950 50000
951 -227591 951 35941
952 385155 952 50000
953 530736 953 50000
954 531303 954 50000
955 54760 955 50000
956 432070 956 50000
957 474980 957 50000
958 210761 958 50000
959 359863 959 50000
960 445540 960 50000
961 669001 961 50000
962 349094 962 50000
963 -605742 963 50000
964 562112 964 50000
965 472111 965 50000
966 137400 966 50000
967 340029 967 50000
968 370844 968 50000
969 737276 969 50000
970 531704 970 50000
971 368951 971 50000
972 510311 972 50000
973 431711 973 50000
974 -406396 974 50000
975 325274 975 48781
976 507030 976 43225
977 364926 977 50000
978 571030 978 50000
979 441110 979 46575
980 -100520 980 50000
981 312781 981 50000
982 -155447 982 50000
983 606363 983 50000
984 159882 984 31140
985 309175 985 50000
986 356230 986 50000
987 427113 987 48286
988 118778 988 42586
989 457066 989 47601
990 322537 990 50000
991 275321 991 45569
992 -70493 992 50000
993 342069 993 50000
994 421090 994 50000
995 575936 995 41936
996 355154 996 50000
997 637274 997 50000
998 459665 998 50000
999 532899 999 44991
1000 366811 1000 50000
 % Acumulado
Ventas Frecuencia (Probabilidad
de pérdida) Hist
-1388338.8778 1 0.10% 250
-1314643.6667 1 0.20%
-1240948.4556 0 0.20% 200
-1167253.2445 0 0.20%
-1093558.0335 1 0.30%
150
-1019862.8224 0 0.30%
-946167.6113 0 0.30%
100

Frecuencia
-872472.40022 5 0.80%
-798777.18914 1 0.90%
50
-725081.97806 1 1.00%
-651386.76698 4 1.40%
0
-577691.5559 10 2.40%
54 46 38 43 19 39 59 88 85 83 81 78 76 74 72 6
-503996.34482 5 2.90% 778 670 562 445 462 381 300 197 389 581 773 965 157 349 541 733
87 66 45 .2 33 22 11 02 91 80 69 58 48 37 26 15 04
-430301.13373 8 3.70% 38. 43. 48. 253 8.0 2.8 7.6 .40 .18 .97 .76 .55 .34 .13 .92 .71 .50
83 46 09 67 55 86 16 72 77 81 86 91 96 01 05 10 15 20
-356605.92265 14 5.10% 138 131 124 -11 093 019 946 724 987 250 513 776 039 303 566 829 092 355
- - - -1 -1 - -8 -7 -7 -6 -5 -5 -4 -3 -2 -2 -1 -6
-282910.71157 10 6.10%
-209215.50049 19 8.00%
-135520.28941 22 10.20%
-61825.078331 20 12.20% 87.80% Frecuen
11870.13275 21 14.30%
85565.343831 19 16.20%
159260.55491 28 19.00%
232955.76599 36 22.60%
306650.97707 44 27.00%
380346.18815 192 46.20%
454041.39923 188 65.00%
527736.61032 167 81.70%
601431.8214 106 92.30%
675127.03248 44 96.70%
748822.24356 29 99.60%
822517.45464 3 99.90%
y mayor... 1 100.00%
 Histograma
120.00%

100.00%

80.00%

60.00%

40.00%

20.00%

0.00%
.
39 59 88 85 83 81 78 76 74 72 69 67 65 25 99 23 44 47 49 51 54 56 58 61 63 65 r..
81 300 197 389 581 773 965 157 349 541 733 925 117 096 983 064 114 922 730 538 346 154 962 770 578 386 ayo
1 2 1 0 9 8 8 7 6 5 4 4 3 4 3 9 9 0 1 2 3 3 4 5 6
61 400 189 978 766 555 344 133 922 711 500 289 783 327 438 554 765 977 188 399 610 821 032 243 454 y m
2. 7. 1. 6. 1. 6. 1. 5. 0. 5. 0. .0 .1 .3 0. 5. 0. 6. 1. 6. 1. 7. 2. 7.
47 877 508 138 769 399 030 660 291 921 552 825 870 565 926 295 665 034 404 773 143 512 882 251
9 2 5 7 0 3 5 8 0 3 1 1 5 5 3 0 8 5 2 0 7 4 2
-7 -7 -6 -5 -5 -4 -3 -2 -2 -1 -6 1 8 1 2 3 3 4 5 6 6 7 8

Clase

Frecuencia % acumulado
 % Acumulado
Utilidad Frecuencia (Probabilidad
de pérdida) Histo
-1388338.8778 1 0.10% 250
-1314643.6667 1 0.20%
-1240948.4556 0 0.20% 200
-1167253.2445 0 0.20%
-1093558.0335 1 0.30%
150
-1019862.8224 0 0.30%
-946167.6113 0 0.30%
100

Frecuencia
-872472.40022 5 0.80%
-798777.18914 1 0.90%
50
-725081.97806 1 1.00%
-651386.76698 4 1.40%
0
-577691.5559 10 2.40% 4 6 8 3 9 9 9 8 5 3 1 8 6 4 2 9
785 704 623 454 621 813 005 978 898 818 738 657 577 497 417 336 2
-503996.34482 5 2.90% 7 6 5 4 4 3 3 1 3 5 7 9 1 3 5 7 9
87 66 45 .2 33 22 11 02 91 80 69 58 48 37 26 15 04
38. 43. 48. 253 8.0 2.8 7.6 .40 .18 .97 .76 .55 .34 .13 .92 .71 .50 .2
-430301.13373 8 3.70% 83 46 09 67 55 86 16 72 77 81 86 91 96 01 05 10 15 20
-356605.92265 14 5.10% 138 131 124 -11 093 019 946 724 987 250 513 776 039 303 566 829 092 355 18
- - - -1 -1 - -8 -7 -7 -6 -5 -5 -4 -3 -2 -2 -1 -6
-282910.71157 10 6.10%
-209215.50049 19 8.00%
-135520.28941 22 10.20%
-61825.078331 20 12.20% 87.80% Frecuenci
11870.13275 21 14.30%
85565.343831 19 16.20%
159260.55491 28 19.00%
232955.76599 36 22.60%
306650.97707 44 27.00%
380346.18815 192 46.20%
454041.39923 188 65.00%
527736.61032 167 81.70%
601431.8214 106 92.30%
675127.03248 44 96.70%
748822.24356 29 99.60%
822517.45464 3 99.90%
y mayor... 1 100.00%
 Histograma
120.00%

100.00%

80.00%

60.00%

40.00%

20.00%

0.00%
.
39 59 88 85 83 81 78 76 74 72 69 67 65 25 99 23 44 47 49 51 54 56 58 61 63 65 r..
81 300 197 389 581 773 965 157 349 541 733 925 117 096 983 064 114 922 730 538 346 154 962 770 578 386 ayo
1 2 1 0 9 8 8 7 6 5 4 4 3 4 3 9 9 0 1 2 3 3 4 5 6
61 400 189 978 766 555 344 133 922 711 500 289 783 327 438 554 765 977 188 399 610 821 032 243 454 y m
2. 7. 1. 6. 1. 6. 1. 5. 0. 5. 0. .0 .1 .3 0. 5. 0. 6. 1. 6. 1. 7. 2. 7.
47 877 508 138 769 399 030 660 291 921 552 825 870 565 926 295 665 034 404 773 143 512 882 251
9 2 5 7 0 3 5 8 0 3 1 1 5 5 3 0 8 5 2 0 7 4 2
-7 -7 -6 -5 -5 -4 -3 -2 -2 -1 -6 1 8 1 2 3 3 4 5 6 6 7 8

Clase

Frecuencia % acumulado