Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Resultados
Suma VP Beneficios 155196.09089
Suma VP Inversiones 95000
VAN 60196.09089 S/. 60,196.09
TIR 38.93%
ROI 63.36%
Indice de Rentabilidad 1.63
FLUJO DE FONDOS
Año 0 1 2
Unidades Vendidas 40,000 41,600
Ingresos S/. 193,200.00 S/. 200,928.00
Costos Variables S/. 111,090.00 S/. 115,533.60
Resultados Operativos S/. 82,110.00 S/. 85,394.40
Costos Fijos S/. 25,000.00 S/. 25,000.00
Amortizaciones S/. 8,000.00 S/. 8,000.00
Resultados Antes de Impuestos S/. 49,110.00 S/. 52,394.40
Impuestos 17188.5 18338.0
Resultado Neto S/. 31,921.50 S/. 34,056.36
Amortizaciones S/. 8,000.00 S/. 8,000.00
la inversión va
Valor Residual
siempre en el
año cero
-ASTRID
Flujo de Caja Libre ALESSANDRA
S/. 39,921.50 S/. 42,056.36
HUAÑAC
Inversiones S/. 95,000.00 BORDA
Flujo de Caja Libre Neto -S/. 95,000.00 S/. 39,921.50 S/. 42,056.36
Analisis Financiero
29112.592685 59568.5000988
Fecha SYP-500 KO PEP Nestlé
Aug-21 4,474.00 57.32 157.91 126.20
Jul-21 4,395.26 57.03 156.95 126.66
Jun-21 4,297.50 54.11 148.17 124.74
May-21 4,204.11 55.29 147.94 123.67
Apr-21 4,181.17 53.98 144.16 119.53
Mar-21 3,972.89 52.71 141.45 111.51
Feb-21 3,811.15 48.99 129.19 104.82
Jan-21 3,714.24 48.15 136.57 112.30
Dec-20 3,756.07 54.84 148.30 117.80
Nov-20 3,621.63 51.60 144.23 111.08
Oct-20 3,269.96 48.06 133.29 112.27
Sep-20 3,363.00 49.37 138.60 119.25
Aug-20 3,500.31 49.53 140.06 120.41
Jul-20 3,271.12 47.24 137.66 117.85
Jun-20 3,100.29 44.68 132.26 110.44
La Empresa desea conocer cual sera el resultado No. Unidades Probabilida
esperado por la venta de su unico producto de consumo a vender d
masivo. Investigaciones de mercado indican que la la
cantidad a vender varia de acuerdo a la tabla mostrada. 2500 15%
El precio por unidad es de S/. 250 y considera unos 3500 25%
costos varibales por el 38% del monto vendido y S/. 4500 40%
25000 en concepto de costos fijos.
5000 20%
-PARTE 2. En un segundo analisis considere que el
porcentaje que representan los costos variables sobre el
monto de las ventas oscilan entre el 30% y el 50% con la
misma probabilidad de ocurrencias para cada valor
dentro de ese rango. ¿Cual sera el efecto en el resultado
esperado?
-PARTE 3. Para una mejor aproximacion a la realidad
suponga que las unidades a vender se distribuyen
normalmente con una medida de 3800 unidades y una
desviacion estandar de 380 unidades.
No. Probabilidad No. Probabilida Probabilida Asignacion
Unidades a Unidades a d d
vender Vender Acumulada
CF Resultados
### S/. 362,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 362,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 362,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 517,500.00
### S/. 750,000.00
### S/. 362,500.00
### S/. 362,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 517,500.00
### S/. 517,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 362,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 750,000.00
### S/. 672,500.00
### S/. 672,500.00
### S/. 672,500.00
Precio de Venta: S/. 250.00 En un segundo analisis considera que el porcentaje que representa los costos
Costo Variable Unitario: 38% sobre ventas variables sobre el monto de las ventas oscilan entre el 30% y el 50% con la
misma probabilidad de ocurrencias para cada valor dentro de ese rango. ¿Cuál
Costo Fijo: ### sera el efecto en el resultado esperado?
PARTE 2
Interaciones No. AleatorioUnidades Precio Venta CVT
1 0.10158482 2500 S/. 250.00 S/. 625,000.00 S/. 301,750.00
CF Resultados_2
### S/. 298,250.00
No. Probabilidad No. Probabilida Probabilida Asignacion
Unidades a Unidades a d d
vender Vender Acumulada
CF Resultados 2
### S/. 1,099,999.27
### S/. 1,099,999.41
### S/. 1,224,999.05
### S/. 849,999.84
### S/. 849,999.77
### S/. 849,999.69
### S/. 1,224,999.17
### S/. 599,999.97
### S/. 1,099,999.28
### S/. 849,999.83
### S/. 849,999.66
### S/. 599,999.97
### S/. 599,999.95
### S/. 1,099,999.48
### S/. 849,999.80
### S/. 1,099,999.31
### S/. 849,999.78
### S/. 600,000.00
### S/. 1,099,999.55
### S/. 1,099,999.44
### S/. 1,224,999.06
### S/. 599,999.93
### S/. 1,224,999.11
### S/. 599,999.95
### S/. 849,999.84
### S/. 849,999.65
### S/. 849,999.68
### S/. 1,224,999.01
### S/. 1,099,999.59
### S/. 599,999.98
### S/. 849,999.77
### S/. 1,099,999.26
### S/. 1,224,999.08
### S/. 1,099,999.31
### S/. 599,999.93
### S/. 1,099,999.27
### S/. 849,999.84
### S/. 1,224,999.06
### S/. 849,999.77
### S/. 1,099,999.40
### S/. 599,999.95
### S/. 849,999.61
### S/. 1,099,999.53
### S/. 1,099,999.45
### S/. 1,224,999.16
### S/. 849,999.77
### S/. 1,099,999.23
### S/. 1,099,999.49
### S/. 849,999.76
### S/. 849,999.73
### S/. 1,099,999.30
### S/. 1,224,999.13
### S/. 1,224,999.18
### S/. 599,999.89
### S/. 599,999.95
### S/. 599,999.94
### S/. 1,099,999.21
### S/. 600,000.00
### S/. 1,224,999.18
### S/. 1,224,999.01
### S/. 1,099,999.56
### S/. 1,224,999.01
### S/. 1,099,999.25
### S/. 1,099,999.27
### S/. 1,099,999.34
### S/. 849,999.83
### S/. 1,099,999.39
### S/. 599,999.90
### S/. 599,999.90
### S/. 1,224,999.14
### S/. 1,099,999.60
### S/. 599,999.92
### S/. 599,999.90
### S/. 599,999.87
### S/. 1,224,999.03
### S/. 1,224,999.16
### S/. 600,000.00
### S/. 1,099,999.37
### S/. 1,224,999.13
### S/. 1,224,999.00
### S/. 1,224,999.18
### S/. 1,099,999.23
### S/. 1,099,999.40
### S/. 1,099,999.45
### S/. 599,999.97
### S/. 1,099,999.44
### S/. 849,999.83
### S/. 1,099,999.59
### S/. 1,099,999.48
### S/. 599,999.95
### S/. 1,099,999.59
### S/. 1,224,999.13
### S/. 599,999.87
### S/. 1,099,999.60
### S/. 849,999.68
### S/. 599,999.96
### S/. 849,999.80
### S/. 1,099,999.58
### S/. 1,224,999.08
### S/. 1,099,999.42
### S/. 849,999.83
### S/. 849,999.78
### S/. 1,099,999.23
### S/. 849,999.72
### S/. 1,099,999.56
### S/. 1,099,999.47
### S/. 1,224,999.03
### S/. 1,099,999.59
### S/. 1,224,999.04
### S/. 599,999.97
### S/. 1,099,999.28
### S/. 849,999.71
### S/. 1,224,999.13
### S/. 849,999.80
### S/. 849,999.69
### S/. 1,099,999.44
### S/. 849,999.64
### S/. 1,099,999.39
### S/. 849,999.83
### S/. 1,224,999.12
### S/. 1,099,999.39
### S/. 1,099,999.56
### S/. 599,999.88
### S/. 1,099,999.23
### S/. 1,099,999.37
### S/. 1,099,999.59
### S/. 599,999.90
### S/. 599,999.90
### S/. 599,999.96
### S/. 849,999.79
### S/. 1,224,999.06
### S/. 599,999.89
### S/. 1,099,999.23
### S/. 849,999.77
### S/. 1,224,999.08
### S/. 1,099,999.56
### S/. 599,999.96
### S/. 1,099,999.39
### S/. 599,999.97
### S/. 1,099,999.35
### S/. 1,224,999.12
### S/. 1,099,999.47
### S/. 849,999.62
### S/. 1,099,999.33
### S/. 599,999.97
### S/. 849,999.62
### S/. 1,224,999.20
### S/. 1,224,999.06
### S/. 1,224,999.06
### S/. 1,099,999.55
### S/. 1,224,999.06
### S/. 1,224,999.06
### S/. 1,099,999.48
### S/. 1,224,999.11
### S/. 1,224,999.06
### S/. 1,224,999.01
### S/. 1,099,999.24
### S/. 599,999.98
### S/. 1,099,999.57
### S/. 1,099,999.23
### S/. 849,999.70
### S/. 1,224,999.04
### S/. 599,999.99
### S/. 1,224,999.07
### S/. 599,999.87
### S/. 1,099,999.30
### S/. 1,099,999.33
### S/. 599,999.86
### S/. 1,099,999.37
### S/. 849,999.76
### S/. 1,099,999.22
### S/. 1,224,999.11
### S/. 1,099,999.39
### S/. 849,999.80
### S/. 1,099,999.29
### S/. 1,224,999.03
### S/. 1,099,999.26
### S/. 599,999.86
### S/. 599,999.93
### S/. 1,224,999.04
### S/. 1,099,999.38
### S/. 599,999.87
### S/. 1,099,999.23
### S/. 849,999.78
### S/. 1,099,999.20
### S/. 849,999.85
### S/. 599,999.98
### S/. 1,099,999.31
### S/. 1,099,999.44
### S/. 849,999.79
### S/. 849,999.82
### S/. 599,999.87
### S/. 599,999.91
### S/. 1,099,999.38
### S/. 1,099,999.56
### S/. 1,224,999.10
### S/. 599,999.90
### S/. 1,224,999.06
### S/. 849,999.61
### S/. 599,999.88
### S/. 1,224,999.16
### S/. 849,999.76
### S/. 849,999.72
### S/. 1,099,999.46
### S/. 849,999.64
### S/. 599,999.97
### S/. 1,099,999.26
### S/. 599,999.99
### S/. 600,000.00
### S/. 1,224,999.19
### S/. 1,099,999.22
### S/. 1,099,999.30
### S/. 849,999.68
### S/. 599,999.93
### S/. 599,999.95
### S/. 1,224,999.03
### S/. 1,099,999.32
### S/. 1,099,999.23
### S/. 1,099,999.37
### S/. 849,999.69
### S/. 599,999.99
### S/. 1,099,999.55
### S/. 599,999.85
### S/. 1,099,999.25
### S/. 1,099,999.23
### S/. 1,099,999.22
### S/. 599,999.95
### S/. 849,999.67
### S/. 599,999.91
### S/. 1,099,999.32
### S/. 1,099,999.40
### S/. 849,999.72
### S/. 849,999.74
### S/. 1,099,999.29
### S/. 849,999.83
### S/. 1,224,999.20
### S/. 849,999.80
### S/. 1,224,999.14
### S/. 1,224,999.04
### S/. 599,999.92
### S/. 849,999.75
### S/. 599,999.98
### S/. 1,224,999.16
### S/. 1,099,999.41
### S/. 1,224,999.02
### S/. 1,099,999.42
### S/. 849,999.63
### S/. 1,099,999.50
### S/. 1,099,999.40
### S/. 849,999.68
### S/. 849,999.77
### S/. 1,099,999.39
### S/. 1,099,999.53
### S/. 599,999.92
### S/. 849,999.67
### S/. 1,099,999.39
### S/. 1,224,999.11
### S/. 849,999.70
### S/. 1,099,999.31
### S/. 1,224,999.06
### S/. 1,099,999.29
### S/. 1,224,999.01
### S/. 1,099,999.26
### S/. 1,099,999.47
### S/. 599,999.86
### S/. 599,999.86
### S/. 1,224,999.17
### S/. 1,099,999.34
### S/. 1,099,999.52
### S/. 600,000.00
### S/. 1,099,999.49
### S/. 1,224,999.01
### S/. 849,999.66
### S/. 600,000.00
### S/. 599,999.90
### S/. 849,999.66
### S/. 1,099,999.48
### S/. 1,099,999.27
### S/. 599,999.95
### S/. 599,999.92
### S/. 599,999.97
### S/. 1,099,999.38
### S/. 849,999.82
### S/. 1,224,999.12
### S/. 1,099,999.33
### S/. 1,099,999.44
### S/. 1,099,999.43
### S/. 849,999.80
### S/. 1,099,999.46
### S/. 1,224,999.14
### S/. 1,099,999.45
### S/. 849,999.83
### S/. 599,999.98
### S/. 1,099,999.46
### S/. 599,999.89
### S/. 849,999.78
### S/. 1,224,999.02
### S/. 1,224,999.11
### S/. 849,999.81
### S/. 1,224,999.02
### S/. 599,999.90
### S/. 1,099,999.54
### S/. 1,099,999.47
### S/. 849,999.76
### S/. 849,999.74
### S/. 849,999.69
### S/. 849,999.77
### S/. 1,224,999.07
### S/. 849,999.79
### S/. 849,999.66
### S/. 1,099,999.46
### S/. 599,999.93
### S/. 849,999.76
### S/. 599,999.92
### S/. 1,224,999.06
### S/. 1,099,999.29
### S/. 1,099,999.34
### S/. 1,099,999.23
### S/. 1,099,999.50
### S/. 1,224,999.06
### S/. 1,099,999.41
### S/. 849,999.67
### S/. 1,099,999.44
### S/. 849,999.83
### S/. 849,999.78
### S/. 1,099,999.50
### S/. 849,999.72
### S/. 1,099,999.29
### S/. 849,999.72
### S/. 1,099,999.36
### S/. 1,224,999.15
### S/. 599,999.98
### S/. 849,999.67
### S/. 1,099,999.27
### S/. 849,999.60
### S/. 1,224,999.14
### S/. 599,999.98
### S/. 1,099,999.52
### S/. 1,099,999.55
### S/. 1,099,999.51
### S/. 1,099,999.22
### S/. 1,099,999.57
### S/. 1,099,999.24
### S/. 1,099,999.47
### S/. 1,099,999.30
### S/. 1,224,999.11
### S/. 1,099,999.29
### S/. 1,099,999.40
### S/. 1,099,999.54
### S/. 849,999.69
### S/. 1,224,999.03
### S/. 1,099,999.22
### S/. 599,999.96
### S/. 849,999.75
### S/. 1,099,999.36
### S/. 849,999.83
### S/. 1,224,999.08
### S/. 1,224,999.12
### S/. 1,224,999.19
### S/. 849,999.66
### S/. 1,099,999.30
### S/. 1,224,999.20
### S/. 849,999.73
### S/. 1,099,999.58
### S/. 1,099,999.57
### S/. 849,999.73
### S/. 1,099,999.34
### S/. 1,224,999.06
### S/. 1,099,999.27
### S/. 849,999.84
### S/. 849,999.62
### S/. 1,099,999.31
### S/. 1,099,999.58
### S/. 1,099,999.36
### S/. 849,999.84
### S/. 849,999.77
### S/. 599,999.97
### S/. 599,999.92
### S/. 1,099,999.28
### S/. 849,999.72
### S/. 849,999.70
### S/. 1,099,999.41
### S/. 599,999.90
### S/. 1,224,999.19
### S/. 1,224,999.04
### S/. 849,999.75
### S/. 1,099,999.51
### S/. 599,999.88
### S/. 849,999.62
### S/. 599,999.98
### S/. 1,099,999.50
### S/. 1,099,999.27
### S/. 599,999.96
### S/. 1,224,999.15
### S/. 1,224,999.01
### S/. 1,099,999.33
### S/. 1,099,999.22
### S/. 1,224,999.07
### S/. 849,999.70
### S/. 849,999.79
### S/. 849,999.63
### S/. 849,999.63
### S/. 1,099,999.56
### S/. 849,999.71
### S/. 1,099,999.47
### S/. 1,099,999.28
### S/. 1,099,999.31
### S/. 1,224,999.12
### S/. 1,099,999.27
### S/. 1,099,999.33
### S/. 599,999.99
### S/. 849,999.84
### S/. 1,099,999.37
### S/. 1,224,999.17
### S/. 849,999.81
### S/. 849,999.68
### S/. 599,999.91
### S/. 1,224,999.01
### S/. 1,224,999.05
### S/. 1,099,999.50
### S/. 1,099,999.25
### S/. 849,999.73
### S/. 1,224,999.18
### S/. 849,999.74
### S/. 599,999.98
### S/. 1,224,999.14
### S/. 1,099,999.49
### S/. 1,099,999.36
### S/. 1,099,999.51
### S/. 849,999.60
### S/. 1,099,999.33
### S/. 1,224,999.17
### S/. 599,999.85
### S/. 599,999.91
### S/. 1,224,999.08
### S/. 1,224,999.07
### S/. 1,224,999.13
### S/. 849,999.85
### S/. 1,099,999.35
### S/. 1,099,999.36
### S/. 1,099,999.26
### S/. 599,999.90
### S/. 599,999.99
### S/. 1,099,999.22
### S/. 1,099,999.58
### S/. 1,099,999.28
### S/. 1,099,999.31
### S/. 1,224,999.01
### S/. 1,099,999.30
### S/. 1,099,999.54
### S/. 599,999.92
### S/. 1,099,999.33
### S/. 1,099,999.27
### S/. 1,099,999.25
### S/. 1,224,999.00
### S/. 1,099,999.42
### S/. 1,224,999.08
### S/. 1,099,999.24
### S/. 849,999.67
### S/. 1,224,999.08
### S/. 1,099,999.31
### S/. 849,999.78
### S/. 1,224,999.11
### S/. 849,999.83
### S/. 1,224,999.17
### S/. 1,099,999.33
### S/. 599,999.89
### S/. 1,099,999.42
### S/. 1,099,999.28
### S/. 1,099,999.33
### S/. 1,099,999.58
### S/. 849,999.75
### S/. 599,999.90
### S/. 1,099,999.22
### S/. 849,999.62
### S/. 599,999.86
### S/. 1,099,999.23
### S/. 1,099,999.59
### S/. 1,099,999.38
### S/. 1,224,999.07
### S/. 849,999.80
### S/. 849,999.74
### S/. 1,224,999.16
### S/. 599,999.89
### S/. 849,999.74
### S/. 849,999.61
### S/. 1,224,999.06
### S/. 1,099,999.28
### S/. 1,099,999.39
### S/. 849,999.65
### S/. 849,999.83
### S/. 1,224,999.03
### S/. 1,224,999.01
### S/. 1,224,999.05
### S/. 1,099,999.25
### S/. 849,999.60
### S/. 599,999.97
### S/. 1,099,999.44
### S/. 1,099,999.51
### S/. 1,099,999.39
### S/. 1,099,999.54
### S/. 599,999.85
### S/. 1,224,999.10
### S/. 849,999.68
### S/. 1,099,999.54
### S/. 1,099,999.28
### S/. 849,999.84
### S/. 849,999.73
### S/. 1,099,999.50
### S/. 1,224,999.00
### S/. 1,099,999.21
### S/. 1,099,999.45
### S/. 1,099,999.54
### S/. 599,999.93
### S/. 599,999.91
### S/. 849,999.72
### S/. 1,099,999.54
### S/. 849,999.85
### S/. 1,099,999.34
### S/. 1,099,999.30
### S/. 1,099,999.47
### S/. 1,099,999.29
### S/. 849,999.72
### S/. 849,999.62
### S/. 1,099,999.49
### S/. 849,999.66
### S/. 849,999.66
### S/. 599,999.96
### S/. 1,099,999.60
### S/. 1,099,999.44
### S/. 849,999.74
### S/. 1,099,999.39
### S/. 1,099,999.27
### S/. 599,999.93
### S/. 1,224,999.15
### S/. 1,224,999.05
### S/. 1,224,999.12
### S/. 849,999.81
### S/. 849,999.73
### S/. 1,099,999.34
### S/. 599,999.99
### S/. 1,099,999.54
### S/. 849,999.67
### S/. 1,099,999.26
### S/. 849,999.82
### S/. 1,099,999.44
### S/. 849,999.82
### S/. 849,999.79
### S/. 1,099,999.32
### S/. 1,224,999.14
### S/. 599,999.88
### S/. 1,224,999.05
### S/. 849,999.78
### S/. 1,224,999.16
### S/. 599,999.97
### S/. 1,099,999.45
### S/. 849,999.76
### S/. 599,999.87
### S/. 849,999.71
### S/. 1,099,999.39
### S/. 1,099,999.60
### S/. 1,224,999.14
### S/. 599,999.91
### S/. 1,224,999.01
### S/. 849,999.75
### S/. 1,224,999.20
### S/. 849,999.68
### S/. 1,224,999.07
### S/. 849,999.84
### S/. 1,099,999.45
### S/. 1,099,999.22
### S/. 1,224,999.07
### S/. 1,224,999.11
### S/. 849,999.80
### S/. 1,099,999.38
### S/. 1,099,999.35
### S/. 599,999.92
### S/. 1,099,999.27
### S/. 1,224,999.03
### S/. 1,099,999.33
### S/. 1,099,999.23
### S/. 1,224,999.01
### S/. 1,099,999.36
### S/. 599,999.99
### S/. 849,999.63
### S/. 1,099,999.54
### S/. 1,224,999.12
### S/. 1,099,999.33
### S/. 1,099,999.53
### S/. 1,099,999.31
### S/. 1,099,999.26
### S/. 1,099,999.46
### S/. 599,999.98
### S/. 1,099,999.47
### S/. 599,999.99
### S/. 849,999.77
### S/. 1,099,999.33
### S/. 849,999.75
### S/. 1,099,999.33
### S/. 1,099,999.53
### S/. 849,999.63
### S/. 1,099,999.34
### S/. 1,224,999.05
### S/. 1,099,999.45
### S/. 1,099,999.58
### S/. 849,999.83
### S/. 1,099,999.35
### S/. 1,099,999.31
### S/. 849,999.70
### S/. 849,999.74
### S/. 1,099,999.22
### S/. 599,999.98
### S/. 849,999.65
### S/. 1,224,999.04
### S/. 599,999.97
### S/. 1,099,999.41
### S/. 849,999.77
### S/. 599,999.94
### S/. 849,999.61
### S/. 1,099,999.44
### S/. 1,224,999.01
### S/. 1,099,999.25
### S/. 1,224,999.04
### S/. 1,224,999.17
### S/. 849,999.67
### S/. 1,099,999.44
### S/. 1,224,999.02
### S/. 1,099,999.55
### S/. 1,099,999.29
### S/. 1,224,999.11
### S/. 1,099,999.36
### S/. 1,224,999.18
### S/. 849,999.60
### S/. 849,999.69
### S/. 1,099,999.59
### S/. 1,099,999.47
### S/. 849,999.72
### S/. 1,099,999.35
### S/. 1,099,999.49
### S/. 1,099,999.28
### S/. 1,099,999.49
### S/. 1,224,999.05
### S/. 1,099,999.36
### S/. 1,224,999.18
### S/. 849,999.64
### S/. 1,099,999.36
### S/. 1,099,999.37
### S/. 599,999.97
### S/. 1,224,999.18
### S/. 1,224,999.14
### S/. 1,099,999.59
### S/. 849,999.84
### S/. 849,999.65
### S/. 1,099,999.31
### S/. 1,224,999.05
### S/. 1,224,999.08
### S/. 1,099,999.30
### S/. 599,999.95
### S/. 1,099,999.32
### S/. 849,999.62
### S/. 849,999.68
### S/. 1,224,999.14
### S/. 1,099,999.23
### S/. 849,999.77
### S/. 1,224,999.05
### S/. 849,999.65
### S/. 599,999.99
### S/. 1,099,999.23
### S/. 599,999.98
### S/. 1,099,999.53
### S/. 1,099,999.49
### S/. 1,099,999.29
### S/. 1,099,999.48
### S/. 1,099,999.29
### S/. 599,999.93
### S/. 1,099,999.49
### S/. 1,099,999.37
### S/. 1,099,999.39
### S/. 849,999.76
### S/. 599,999.96
### S/. 849,999.70
### S/. 849,999.74
### S/. 849,999.68
### S/. 1,099,999.50
### S/. 849,999.70
### S/. 1,224,999.09
### S/. 1,099,999.40
### S/. 599,999.94
### S/. 1,099,999.31
### S/. 1,099,999.52
### S/. 1,224,999.01
### S/. 1,099,999.41
### S/. 1,099,999.43
### S/. 1,224,999.19
### S/. 1,224,999.17
### S/. 1,099,999.59
### S/. 1,099,999.37
### S/. 1,224,999.13
### S/. 599,999.96
### S/. 1,224,999.06
### S/. 1,224,999.03
### S/. 1,099,999.35
### S/. 1,224,999.18
### S/. 1,224,999.14
### S/. 849,999.60
### S/. 599,999.94
### S/. 599,999.97
### S/. 1,224,999.00
### S/. 599,999.86
### S/. 1,099,999.39
### S/. 599,999.92
### S/. 1,099,999.51
### S/. 1,224,999.14
### S/. 849,999.74
### S/. 1,099,999.43
### S/. 849,999.75
### S/. 1,099,999.35
### S/. 1,099,999.54
### S/. 1,099,999.39
### S/. 1,099,999.23
### S/. 1,099,999.24
### S/. 1,224,999.18
### S/. 1,224,999.07
### S/. 1,099,999.37
### S/. 1,224,999.09
### S/. 599,999.93
### S/. 849,999.84
### S/. 1,099,999.23
### S/. 1,099,999.48
### S/. 1,099,999.49
### S/. 1,099,999.52
### S/. 599,999.96
### S/. 1,099,999.33
### S/. 849,999.72
### S/. 1,099,999.46
### S/. 599,999.93
### S/. 1,099,999.29
### S/. 849,999.68
### S/. 1,099,999.49
### S/. 1,099,999.43
### S/. 849,999.74
### S/. 1,099,999.54
### S/. 599,999.96
### S/. 1,099,999.24
### S/. 1,099,999.50
### S/. 1,099,999.33
### S/. 849,999.67
### S/. 849,999.73
### S/. 849,999.61
### S/. 849,999.83
### S/. 849,999.80
### S/. 600,000.00
### S/. 1,099,999.53
### S/. 1,099,999.49
### S/. 849,999.69
### S/. 1,224,999.05
### S/. 1,224,999.17
### S/. 599,999.93
### S/. 1,099,999.20
### S/. 1,099,999.39
### S/. 1,099,999.57
### S/. 1,099,999.30
### S/. 1,224,999.03
### S/. 599,999.86
### S/. 1,224,999.17
### S/. 599,999.95
### S/. 1,099,999.54
### S/. 1,099,999.55
### S/. 849,999.85
### S/. 1,099,999.50
### S/. 849,999.66
### S/. 1,099,999.43
### S/. 1,099,999.29
### S/. 849,999.65
### S/. 1,099,999.27
### S/. 849,999.80
### S/. 1,099,999.54
### S/. 1,099,999.35
### S/. 1,099,999.31
### S/. 599,999.88
### S/. 1,224,999.06
### S/. 1,224,999.14
### S/. 1,099,999.56
### S/. 1,099,999.51
### S/. 849,999.84
### S/. 599,999.95
### S/. 849,999.73
### S/. 1,224,999.01
### S/. 1,099,999.52
### S/. 599,999.95
### S/. 1,099,999.40
### S/. 849,999.65
### S/. 1,099,999.39
### S/. 1,224,999.16
### S/. 1,099,999.57
### S/. 1,224,999.00
### S/. 849,999.78
### S/. 1,099,999.40
### S/. 1,224,999.16
### S/. 1,099,999.30
### S/. 1,099,999.53
### S/. 599,999.94
### S/. 849,999.78
### S/. 1,099,999.30
### S/. 849,999.64
### S/. 1,099,999.29
### S/. 1,099,999.30
### S/. 1,099,999.38
### S/. 849,999.65
### S/. 1,099,999.54
### S/. 1,224,999.01
### S/. 1,099,999.59
### S/. 599,999.91
### S/. 849,999.76
### S/. 849,999.84
### S/. 1,099,999.35
### S/. 599,999.91
### S/. 1,099,999.37
### S/. 1,224,999.05
### S/. 1,099,999.57
### S/. 599,999.91
### S/. 1,099,999.37
### S/. 1,099,999.56
### S/. 1,099,999.27
### S/. 1,224,999.14
### S/. 1,224,999.17
### S/. 1,099,999.33
### S/. 599,999.99
### S/. 849,999.67
### S/. 1,224,999.08
### S/. 849,999.80
### S/. 849,999.63
### S/. 1,099,999.24
### S/. 849,999.77
### S/. 849,999.73
### S/. 1,099,999.43
### S/. 1,224,999.12
### S/. 599,999.85
### S/. 1,099,999.53
### S/. 599,999.86
### S/. 849,999.60
### S/. 849,999.61
### S/. 1,099,999.51
### S/. 1,099,999.22
### S/. 1,099,999.42
### S/. 599,999.89
### S/. 1,224,999.09
### S/. 1,099,999.57
### S/. 1,099,999.38
### S/. 1,099,999.21
### S/. 1,224,999.06
### S/. 849,999.73
### S/. 1,099,999.43
### S/. 599,999.91
### S/. 849,999.65
### S/. 1,224,999.20
### S/. 1,224,999.07
### S/. 1,224,999.06
### S/. 1,099,999.32
### S/. 1,099,999.49
### S/. 1,099,999.48
### S/. 1,099,999.46
### S/. 849,999.61
### S/. 849,999.79
### S/. 1,224,999.04
### S/. 1,099,999.37
### S/. 1,224,999.13
### S/. 1,099,999.35
### S/. 849,999.60
### S/. 1,099,999.42
### S/. 1,099,999.23
### S/. 849,999.75
### S/. 1,224,999.03
### S/. 599,999.89
### S/. 849,999.64
### S/. 1,099,999.32
### S/. 1,099,999.21
### S/. 849,999.80
### S/. 1,099,999.57
### S/. 1,224,999.15
### S/. 1,224,999.05
### S/. 600,000.00
### S/. 849,999.78
### S/. 1,224,999.14
### S/. 849,999.78
### S/. 1,224,999.05
### S/. 1,099,999.38
### S/. 1,099,999.39
### S/. 849,999.61
### S/. 849,999.80
### S/. 849,999.65
### S/. 1,099,999.25
### S/. 1,224,999.20
### S/. 849,999.69
### S/. 599,999.96
### S/. 599,999.90
### S/. 599,999.94
### S/. 849,999.69
### S/. 849,999.63
### S/. 1,099,999.36
### S/. 849,999.75
### S/. 1,099,999.24
### S/. 1,099,999.60
### S/. 1,099,999.37
### S/. 1,099,999.34
### S/. 849,999.80
### S/. 849,999.77
### S/. 849,999.74
### S/. 1,099,999.59
### S/. 1,099,999.39
### S/. 1,224,999.04
### S/. 1,224,999.02
### S/. 849,999.62
### S/. 1,099,999.53
### S/. 849,999.79
### S/. 1,099,999.56
### S/. 599,999.98
### S/. 1,224,999.19
### S/. 849,999.63
### S/. 1,099,999.23
### S/. 1,099,999.24
### S/. 599,999.94
### S/. 599,999.88
### S/. 1,224,999.05
### S/. 599,999.87
### S/. 849,999.69
### S/. 1,224,999.04
### S/. 1,099,999.21
### S/. 599,999.88
### S/. 1,099,999.31
### S/. 1,099,999.27
### S/. 1,099,999.33
### S/. 849,999.67
### S/. 849,999.61
### S/. 849,999.68
### S/. 599,999.87
### S/. 1,099,999.58
### S/. 599,999.95
### S/. 849,999.82
### S/. 849,999.74
### S/. 849,999.65
### S/. 1,099,999.27
### S/. 599,999.90
### S/. 1,099,999.52
### S/. 1,224,999.18
### S/. 1,099,999.36
### S/. 1,099,999.28
### S/. 849,999.84
### S/. 599,999.89
### S/. 849,999.75
### S/. 1,224,999.07
### S/. 1,224,999.08
### S/. 1,099,999.29
### S/. 849,999.80
### S/. 1,224,999.00
### S/. 849,999.69
### S/. 599,999.96
### S/. 849,999.71
### S/. 849,999.70
### S/. 599,999.88
### S/. 1,224,999.08
### S/. 1,099,999.24
### S/. 1,099,999.26
### S/. 849,999.79
### S/. 1,099,999.36
### S/. 849,999.67
### S/. 849,999.84
### S/. 849,999.79
### S/. 849,999.81
### S/. 1,224,999.16
### S/. 1,224,999.10
### S/. 1,099,999.29
### S/. 1,224,999.13
### S/. 849,999.75
### S/. 849,999.65
### S/. 849,999.73
### S/. 1,099,999.59
### S/. 849,999.65
### S/. 599,999.95
### S/. 849,999.69
### S/. 599,999.97
### S/. 849,999.82
### S/. 1,099,999.21
### S/. 1,099,999.40
### S/. 849,999.82
### S/. 1,099,999.45
### S/. 1,099,999.57
### S/. 1,224,999.13
### S/. 849,999.66
### S/. 1,099,999.30
### S/. 599,999.95
### S/. 1,099,999.58
### S/. 1,224,999.05
### S/. 1,099,999.42
### S/. 849,999.69
### S/. 1,099,999.57
### S/. 599,999.93
### S/. 1,099,999.28
### S/. 1,099,999.43
### S/. 1,099,999.53
No. Probabilidad No. Probabilidad Probabilida Asignacion
Unidades a
2500 15% Unidades a
2500 15% d 15% hasta el 15%
vender Vender Acumulada
3500 25% 3500 25% 40% hasta el 40%
4500 40% 4500 40% 80% hasta el 80%
5000 20% 5000 20% 100% hasta el 100%
ORIGINAL
Flujo de caja (en nuevos soles) 0 1 2
A. Ingresos 10000 15000
Precio real 5 5
Cantidad 2000 3000
B. Costos de inversión -5500 -100 -400
- Terreno -1600
- Edificio -2000
- Maquina -1600
- Equipo -300 -300
- Capital de trabajo -100 -100
C. Costos de fabricación -3800 -6200
- Mano de obra -2000 -3000
- Materia prima -1600 -2400
- Costos de indirectos de fabricación -200 -800
D. Costos de operación -1800 -2200
- Administración -1000 -1000
- Ventas -800 -1200
E. Subtotal -5500 4300 6200
F. Depreciación -800 -800
G. Total bruto -5500 3500 5400
H. Impuestos (30%) -900 -1400
I. Flujo de caja económico -5500 2600 4000
Servicio de Deuda Nominal 2700 -2250 -1800
Principal 2700
Amortización -900 -900
Intereses -1350 -900
K. Flujo de Caja Financiero -2800 350 2200
MODIFICADO
3 Flujo de caja (en nuevos soles)
20000 A. Ingresos
5 Precio real
4000 Precio nominal
-100 Cantidad
B. Costos de inversión
- Terreno
- Edificio
- Maquina
-100 - Equipo
-8200 - Capital de trabajo
-4000 C. Costos de fabricación
-3200 - Mano de obra
-1000 - Materia prima
-2800 - Costos de indirectos de fabricación
-1200 D. Costos de operación
-1600 - Administración
8900 - Ventas
-800 E. Subtotal
8100 F. Depreciación
-2000 G. Total bruto
6100 H. Impuestos (30%)
-1350 I. Flujo de caja económico nominal
I. Flujo de caja económico real
-900 Servicio de Deuda Nominal
-450 -Principal
4750 -Amortización
-Intereses
-Escudo tributario
Factor ajuste
Financiamiento neto real
K. Flujo de Caja Financiero
Inflación
N. Ingresos 0
O. Costos
- Mano de obra directa 0
- Materia prima 0
- Costos indirectos de fabricación 0
- Administración 0
- Ventas 0
- Depreciación edificio (13)
- Depreciación maquinaria (13)
- Depreciación equipo (14)
- Intereses (15)
1 2 3
Amortización Fija
Saldo de la Deuda Cuota Interes Amortización Saldo Final
Depreciación
B. Costos de inversión Depreciación
- Terreno -1600 no se deprecia
- Edificio -2000 -300
- Maquina -1600 -240
- Equipo -300 -45
- Capital de trabajo 0 no se deprecia
Total -585
CUADRO DE SERVICIO A LA DEUDA
viene de la formula PERIODO SALDO INICIAL
AMORTIZACION INTERES
0.034366 1 $2,700.00 $869.77 $92.79
o tiene 12 meses 2 $1,830.23 $899.66 $62.90
S/5,006.23 3 $930.58 $930.58 $31.98
O A LA DEUDA
CUOTA SALDO FINAL
$962.56 $1,830.23
$962.56 $930.58
$962.56 $0.00
PRESUPUESTO DE EGRESOS (OPERACIÓN)
AÑOS
CONCEPTO 1 2
I. COSTOS DE PRODUCCIÒN 3900 6600
I.1. COSTOS DE INVERSIÓN 100 400
I.1.1. Equipo 0 300
I.1.2. Capital de trabajo 100 100
I.2. COSTOS DE FABRICACIÓN 3800 6200
I.2.1.Mano de obra 2000 3000
I.2.2 Materia prima 1600 2400
I.2.3 Costos de indirectos de fabricación 200 800
II. GASTOS DE OPERACIÒN 1800 2200
II.1. GASTOS DE VENTA 800 1200
II.2. GASTOS ADMINISTRATIVOS
III. DEPRECIACIÒN DE ACT.FIJO Y AMORTIZACION 1000 1000
INTANG. 585 585
IV. GASTOS FINANCIEROS 2,250.00 2,250.00
PAGO DE PRÉSTAMO 2,250.00 1,800.00
TOTAL EGRESOS 8,535.00 11,635.00
AÑOS
3 PRECIO X UNIDADES VENDIDAS
20000
20000
8300
11700
2800
1600
1200
630
8270
2481
5789
AÑOS
3
20000
20000
8300
11700
2800
1600
1200
585
8315
1,350.00
6,965.00
2089.5
4,875.50
SERVICIOS BASICOS
Utiles de oficina y Limpieza
Empaque y Embalaje
Fletes terrestre
COSTOS DE MATERIA PRIMA
COSTOS DE MANO DE OBRA
OTROS COSTOS INDIRECTOS
COSTOS DE PRODUCCION
GASTOS DE OPERACIÓN
COSTOS DE PRODUCCION PROY
RVICIOS BASICOS
s de oficina y Limpieza
paque y Embalaje
es terrestre
STOS DE MATERIA PRIMA
STOS DE MANO DE OBRA
ROS COSTOS INDIRECTOS
STOS DE PRODUCCION
STOS DE OPERACIÓN
STOS DE PRODUCCION PROYECTADOS
GASTOS DE OPERACIÓN
CONCEPTO COSTO TOTAL
I. GASTOS EN 91,612.80
MANO DE OBR 60,000.00
Vendedores 36,000.00
Jefe de ventas 24,000.00
OTROS GASTO 31,612.80
Alquiler local de 12,000.00
Transporte y via 19,612.80
II. GASTOS A 149,400.00
MANO DE OBR 145,200.00
Jefe de planta 24,000.00 REMUNERACION
Contador 90,000.00
Secretaria 12,000.00
Vigilantes 19,200.00
OTROS GASTO 4,200.00
Utiles de Oficin 4,200.00
TOTAL GASTO 241,012.80
No. Probabilidad No. Probabilidad Probabilida Asignacion
Unidades a
2500 15% Unidades a
2500 15% d 15% hasta el 15%
vender Vender Acumulada
3500 25% 3500 25% 40% hasta el 40%
4500 40% 4500 40% 80% hasta el 80%
5000 20% 5000 20% 100% hasta el 100%
resultados/
precio venta costo variable total CF
Beneficios
$250 $1,146,363 $435,618 $25,000 $685,745
$250 $866,916 $329,428 $25,000 $512,488
$250 $1,040,390 $395,348 $25,000 $620,042
$250 $815,792 $310,001 $25,000 $480,791
$250 $923,717 $351,013 $25,000 $547,705
$250 $914,904 $347,664 $25,000 $542,241
$250 $1,030,888 $391,737 $25,000 $614,151
$250 $930,762 $353,690 $25,000 $552,072
$250 $879,891 $334,359 $25,000 $520,532
$250 $1,003,948 $381,500 $25,000 $597,447
$250 $822,440 $312,527 $25,000 $484,913
$250 $902,021 $342,768 $25,000 $534,253
$250 $984,874 $374,252 $25,000 $585,622
$250 $881,683 $335,040 $25,000 $521,643
$250 $1,046,226 $397,566 $25,000 $623,660
$250 $905,445 $344,069 $25,000 $536,376
$250 $850,299 $323,113 $25,000 $502,185
$250 $877,422 $333,420 $25,000 $519,001
$250 $1,027,802 $390,565 $25,000 $612,237
$250 $915,012 $347,705 $25,000 $542,308
$250 $848,507 $322,433 $25,000 $501,075
$250 $1,018,847 $387,162 $25,000 $606,685
$250 $895,311 $340,218 $25,000 $530,093
$250 $1,009,510 $383,614 $25,000 $600,896
$250 $909,504 $345,611 $25,000 $538,892
$250 $942,428 $358,123 $25,000 $559,305
$250 $1,077,025 $409,269 $25,000 $642,755
$250 $884,594 $336,146 $25,000 $523,448
$250 $940,692 $357,463 $25,000 $558,229
$250 $1,018,102 $386,879 $25,000 $606,223
$250 $908,538 $345,244 $25,000 $538,294
$250 $989,497 $376,009 $25,000 $588,488
$250 $1,048,447 $398,410 $25,000 $625,037
$250 $806,980 $306,652 $25,000 $475,328
$250 $969,118 $368,265 $25,000 $575,853
$250 $915,458 $347,874 $25,000 $542,584
$250 $1,151,236 $437,470 $25,000 $688,766
$250 $994,563 $377,934 $25,000 $591,629
$250 $758,296 $288,152 $25,000 $445,143
$250 $864,929 $328,673 $25,000 $511,256
$250 $926,736 $352,160 $25,000 $549,576
$250 $1,049,546 $398,828 $25,000 $625,719
$250 $1,080,694 $410,664 $25,000 $645,031
$250 $933,674 $354,796 $25,000 $553,878
$250 $784,704 $298,188 $25,000 $461,517
$250 $978,194 $371,714 $25,000 $581,480
$250 $917,827 $348,774 $25,000 $544,053
$250 $1,019,974 $387,590 $25,000 $607,384
$250 $887,565 $337,275 $25,000 $525,290
$250 $832,327 $316,284 $25,000 $491,043
$250 $920,844 $349,921 $25,000 $545,923
$250 $911,521 $346,378 $25,000 $540,143
$250 $994,108 $377,761 $25,000 $591,347
$250 $1,041,459 $395,754 $25,000 $620,705
$250 $971,757 $369,268 $25,000 $577,490
$250 $1,017,110 $386,502 $25,000 $605,608
$250 $883,521 $335,738 $25,000 $522,783
$250 $1,143,274 $434,444 $25,000 $683,830
$250 $889,627 $338,058 $25,000 $526,569
$250 $972,602 $369,589 $25,000 $578,013
$250 $976,854 $371,204 $25,000 $580,649
$250 $880,878 $334,734 $25,000 $521,144
$250 $781,599 $297,008 $25,000 $459,592
$250 $851,175 $323,447 $25,000 $502,729
$250 $979,253 $372,116 $25,000 $582,137
$250 $1,002,147 $380,816 $25,000 $596,331
$250 $722,427 $274,522 $25,000 $422,904
$250 $991,806 $376,886 $25,000 $589,920
$250 $868,753 $330,126 $25,000 $513,627
$250 $962,587 $365,783 $25,000 $571,804
$250 $990,478 $376,382 $25,000 $589,096
$250 $1,058,453 $402,212 $25,000 $631,241
$250 $995,887 $378,437 $25,000 $592,450
$250 $951,894 $361,720 $25,000 $565,174
$250 $922,887 $350,697 $25,000 $547,190
$250 $990,767 $376,492 $25,000 $589,276
$250 $946,400 $359,632 $25,000 $561,768
$250 $868,164 $329,902 $25,000 $513,262
$250 $874,727 $332,396 $25,000 $517,331
$250 $865,996 $329,079 $25,000 $511,918
$250 $908,725 $345,316 $25,000 $538,410
$250 $863,947 $328,300 $25,000 $510,647
$250 $1,023,122 $388,786 $25,000 $609,335
$250 $1,049,937 $398,976 $25,000 $625,961
$250 $991,235 $376,669 $25,000 $589,566
$250 $1,131,466 $429,957 $25,000 $676,509
$250 $943,477 $358,521 $25,000 $559,955
$250 $1,073,643 $407,984 $25,000 $640,659
$250 $763,652 $290,188 $25,000 $448,464
$250 $1,047,660 $398,111 $25,000 $624,549
$250 $800,991 $304,377 $25,000 $471,615
$250 $823,370 $312,881 $25,000 $485,490
$250 $945,746 $359,383 $25,000 $561,362
$250 $871,880 $331,314 $25,000 $515,565
$250 $880,625 $334,637 $25,000 $520,987
$250 $952,200 $361,836 $25,000 $565,364
$250 $1,048,556 $398,451 $25,000 $625,105
$250 $911,183 $346,249 $25,000 $539,933
$250 $1,048,051 $398,259 $25,000 $624,792
$250 $883,513 $335,735 $25,000 $522,778
$250 $924,975 $351,491 $25,000 $548,485
$250 $1,075,295 $408,612 $25,000 $641,683
$250 $1,042,562 $396,173 $25,000 $621,388
$250 $946,589 $359,704 $25,000 $561,885
$250 $973,756 $370,027 $25,000 $578,729
$250 $859,735 $326,699 $25,000 $508,036
$250 $848,392 $322,389 $25,000 $501,003
$250 $710,642 $270,044 $25,000 $415,598
$250 $983,811 $373,848 $25,000 $584,963
$250 $751,926 $285,732 $25,000 $441,194
$250 $932,435 $354,325 $25,000 $553,110
$250 $906,989 $344,656 $25,000 $537,333
$250 $810,180 $307,868 $25,000 $477,311
$250 $830,723 $315,675 $25,000 $490,048
$250 $958,744 $364,323 $25,000 $569,421
$250 $1,040,437 $395,366 $25,000 $620,071
$250 $923,728 $351,017 $25,000 $547,712
$250 $1,097,428 $417,022 $25,000 $655,405
$250 $902,317 $342,880 $25,000 $534,437
$250 $799,434 $303,785 $25,000 $470,649
$250 $786,192 $298,753 $25,000 $462,439
$250 $1,012,021 $384,568 $25,000 $602,453
$250 $974,179 $370,188 $25,000 $578,991
$250 $1,030,430 $391,564 $25,000 $613,867
$250 $999,921 $379,970 $25,000 $594,951
$250 $1,028,706 $390,908 $25,000 $612,798
$250 $660,270 $250,902 $25,000 $384,367
$250 $900,495 $342,188 $25,000 $533,307
$250 $971,269 $369,082 $25,000 $577,187
$250 $993,541 $377,545 $25,000 $590,995
$250 $836,225 $317,765 $25,000 $493,459
$250 $998,395 $379,390 $25,000 $594,005
$250 $1,100,921 $418,350 $25,000 $657,571
$250 $868,034 $329,853 $25,000 $513,181
$250 $1,082,554 $411,371 $25,000 $646,183
$250 $853,131 $324,190 $25,000 $503,941
$250 $999,355 $379,755 $25,000 $594,600
$250 $811,538 $308,384 $25,000 $478,154
$250 $870,566 $330,815 $25,000 $514,751
$250 $965,740 $366,981 $25,000 $573,759
$250 $1,070,701 $406,866 $25,000 $638,834
$250 $929,973 $353,390 $25,000 $551,583
$250 $1,016,243 $386,172 $25,000 $605,071
$250 $929,903 $353,363 $25,000 $551,540
$250 $920,644 $349,845 $25,000 $545,799
$250 $1,026,700 $390,146 $25,000 $611,554
$250 $968,470 $368,019 $25,000 $575,452
$250 $966,689 $367,342 $25,000 $574,347
$250 $1,009,776 $383,715 $25,000 $601,061
$250 $898,595 $341,466 $25,000 $532,129
$250 $675,985 $256,874 $25,000 $394,111
$250 $1,130,014 $429,405 $25,000 $675,609
$250 $996,255 $378,577 $25,000 $592,678
$250 $919,439 $349,387 $25,000 $545,052
$250 $940,705 $357,468 $25,000 $558,237
$250 $1,073,691 $408,003 $25,000 $640,688
$250 $953,485 $362,324 $25,000 $566,161
$250 $876,176 $332,947 $25,000 $518,229
$250 $857,035 $325,673 $25,000 $506,362
$250 $909,086 $345,453 $25,000 $538,633
$250 $921,386 $350,127 $25,000 $546,259
$250 $953,969 $362,508 $25,000 $566,461
$250 $1,056,077 $401,309 $25,000 $629,768
$250 $779,034 $296,033 $25,000 $458,001
$250 $1,143,656 $434,589 $25,000 $684,067
$250 $756,635 $287,521 $25,000 $444,114
$250 $982,411 $373,316 $25,000 $584,095
$250 $989,890 $376,158 $25,000 $588,732
$250 $845,713 $321,371 $25,000 $499,342
$250 $1,047,870 $398,190 $25,000 $624,679
$250 $900,545 $342,207 $25,000 $533,338
$250 $982,697 $373,425 $25,000 $584,272
$250 $1,008,785 $383,338 $25,000 $600,447
$250 $997,418 $379,019 $25,000 $593,399
$250 $894,010 $339,724 $25,000 $529,286
$250 $1,020,259 $387,698 $25,000 $607,560
$250 $950,708 $361,269 $25,000 $564,439
$250 $847,976 $322,231 $25,000 $500,745
$250 $827,847 $314,582 $25,000 $488,265
$250 $1,048,872 $398,571 $25,000 $625,301
$250 $828,832 $314,956 $25,000 $488,876
$250 $854,621 $324,756 $25,000 $504,865
$250 $855,477 $325,081 $25,000 $505,395
$250 $1,076,257 $408,978 $25,000 $642,279
$250 $812,042 $308,576 $25,000 $478,466
$250 $895,133 $340,150 $25,000 $529,982
$250 $1,093,982 $415,713 $25,000 $653,269
$250 $1,058,165 $402,103 $25,000 $631,062
$250 $890,359 $338,337 $25,000 $527,023
$250 $974,470 $370,299 $25,000 $579,172
$250 $729,159 $277,080 $25,000 $427,078
$250 $919,792 $349,521 $25,000 $545,271
$250 $955,005 $362,902 $25,000 $567,103
$250 $975,883 $370,836 $25,000 $580,047
$250 $879,515 $334,216 $25,000 $520,299
$250 $1,073,465 $407,917 $25,000 $640,548
$250 $938,587 $356,663 $25,000 $556,924
$250 $768,471 $292,019 $25,000 $451,452
$250 $907,547 $344,868 $25,000 $537,679
$250 $878,128 $333,689 $25,000 $519,439
$250 $943,930 $358,693 $25,000 $560,237
$250 $939,478 $357,002 $25,000 $557,477
$250 $943,254 $358,436 $25,000 $559,817
$250 $1,147,127 $435,908 $25,000 $686,219
$250 $894,913 $340,067 $25,000 $529,846
$250 $807,228 $306,747 $25,000 $475,482
$250 $883,231 $335,628 $25,000 $522,603
$250 $975,859 $370,826 $25,000 $580,032
$250 $927,237 $352,350 $25,000 $549,887
$250 $761,285 $289,288 $25,000 $446,997
$250 $1,004,496 $381,708 $25,000 $597,787
$250 $898,848 $341,562 $25,000 $532,286
$250 $964,022 $366,328 $25,000 $572,694
$250 $877,925 $333,612 $25,000 $519,314
$250 $952,057 $361,782 $25,000 $565,275
$250 $959,071 $364,447 $25,000 $569,624
$250 $1,139,641 $433,064 $25,000 $681,578
$250 $1,061,703 $403,447 $25,000 $633,256
$250 $1,012,567 $384,775 $25,000 $602,791
$250 $1,077,193 $409,333 $25,000 $642,859
$250 $829,914 $315,367 $25,000 $489,547
$250 $804,759 $305,808 $25,000 $473,950
$250 $895,520 $340,298 $25,000 $530,223
$250 $837,919 $318,409 $25,000 $494,510
$250 $960,798 $365,103 $25,000 $570,695
$250 $1,011,273 $384,284 $25,000 $601,989
$250 $986,956 $375,043 $25,000 $586,913
$250 $799,839 $303,939 $25,000 $470,900
$250 $927,306 $352,376 $25,000 $549,930
$250 $766,609 $291,311 $25,000 $450,298
$250 $956,016 $363,286 $25,000 $567,730
$250 $951,132 $361,430 $25,000 $564,702
$250 $1,013,893 $385,279 $25,000 $603,614
$250 $910,013 $345,805 $25,000 $539,208
$250 $1,054,894 $400,860 $25,000 $629,035
$250 $928,125 $352,687 $25,000 $550,437
$250 $870,117 $330,645 $25,000 $514,473
$250 $1,063,496 $404,128 $25,000 $634,368
$250 $866,742 $329,362 $25,000 $512,380
$250 $849,396 $322,770 $25,000 $501,626
$250 $923,135 $350,791 $25,000 $547,344
$250 $948,280 $360,347 $25,000 $562,934
$250 $1,048,569 $398,456 $25,000 $625,113
$250 $1,162,671 $441,815 $25,000 $695,856
$250 $887,819 $337,371 $25,000 $525,448
$250 $750,480 $285,182 $25,000 $440,298
$250 $966,819 $367,391 $25,000 $574,428
$250 $822,190 $312,432 $25,000 $484,758
$250 $760,532 $289,002 $25,000 $446,530
$250 $1,012,335 $384,687 $25,000 $602,647
$250 $1,184,618 $450,155 $25,000 $709,463
$250 $979,828 $372,335 $25,000 $582,493
$250 $1,117,580 $424,680 $25,000 $667,899
$250 $771,528 $293,181 $25,000 $453,347
$250 $929,979 $353,392 $25,000 $551,587
$250 $923,865 $351,069 $25,000 $547,796
$250 $1,173,891 $446,079 $25,000 $702,812
$250 $831,635 $316,021 $25,000 $490,614
$250 $934,053 $354,940 $25,000 $554,113
$250 $840,457 $319,374 $25,000 $496,083
$250 $951,742 $361,662 $25,000 $565,080
$250 $921,567 $350,195 $25,000 $546,371
$250 $1,007,281 $382,767 $25,000 $599,514
$250 $1,068,949 $406,201 $25,000 $637,749
$250 $1,024,616 $389,354 $25,000 $610,262
$250 $1,042,356 $396,095 $25,000 $621,261
$250 $1,043,073 $396,368 $25,000 $621,705
$250 $965,218 $366,783 $25,000 $573,435
$250 $1,015,353 $385,834 $25,000 $604,519
$250 $792,735 $301,239 $25,000 $466,496
$250 $905,654 $344,148 $25,000 $536,505
$250 $1,093,600 $415,568 $25,000 $653,032
$250 $1,133,296 $430,652 $25,000 $677,643
$250 $892,947 $339,320 $25,000 $528,627
$250 $917,914 $348,807 $25,000 $544,106
$250 $912,038 $346,574 $25,000 $540,464
$250 $814,728 $309,596 $25,000 $480,131
$250 $926,747 $352,164 $25,000 $549,583
$250 $970,287 $368,709 $25,000 $576,578
$250 $1,013,442 $385,108 $25,000 $603,334
$250 $840,116 $319,244 $25,000 $495,872
$250 $851,843 $323,700 $25,000 $503,143
$250 $918,036 $348,854 $25,000 $544,182
$250 $1,115,410 $423,856 $25,000 $666,554
$250 $1,020,899 $387,942 $25,000 $607,957
$250 $1,033,545 $392,747 $25,000 $615,798
$250 $751,982 $285,753 $25,000 $441,229
$250 $978,151 $371,697 $25,000 $581,454
$250 $924,186 $351,191 $25,000 $547,996
$250 $1,069,693 $406,483 $25,000 $638,210
$250 $946,718 $359,753 $25,000 $561,965
$250 $972,082 $369,391 $25,000 $577,691
$250 $1,041,539 $395,785 $25,000 $620,754
$250 $985,975 $374,671 $25,000 $586,305
$250 $939,222 $356,905 $25,000 $557,318
$250 $780,859 $296,726 $25,000 $459,133
$250 $1,014,653 $385,568 $25,000 $604,085
$250 $1,051,519 $399,577 $25,000 $626,941
$250 $891,923 $338,931 $25,000 $527,992
$250 $1,161,671 $441,435 $25,000 $695,236
$250 $856,342 $325,410 $25,000 $505,932
$250 $1,007,365 $382,799 $25,000 $599,566
$250 $820,777 $311,895 $25,000 $483,882
$250 $938,080 $356,470 $25,000 $556,609
$250 $758,712 $288,311 $25,000 $445,402
$250 $947,173 $359,926 $25,000 $562,247
$250 $944,663 $358,972 $25,000 $560,691
$250 $880,979 $334,772 $25,000 $521,207
$250 $961,056 $365,201 $25,000 $570,854
$250 $911,543 $346,386 $25,000 $540,157
$250 $994,957 $378,084 $25,000 $591,873
$250 $902,127 $342,808 $25,000 $534,319
$250 $858,453 $326,212 $25,000 $507,241
$250 $1,056,559 $401,492 $25,000 $630,066
$250 $973,412 $369,897 $25,000 $578,516
$250 $921,451 $350,151 $25,000 $546,300
$250 $1,097,712 $417,131 $25,000 $655,581
$250 $929,305 $353,136 $25,000 $551,169
$250 $976,049 $370,899 $25,000 $580,151
$250 $956,143 $363,334 $25,000 $567,808
$250 $958,780 $364,336 $25,000 $569,443
$250 $853,371 $324,281 $25,000 $504,090
$250 $913,524 $347,139 $25,000 $541,385
$250 $792,213 $301,041 $25,000 $466,172
$250 $1,069,204 $406,298 $25,000 $637,907
$250 $937,229 $356,147 $25,000 $556,082
$250 $962,733 $365,839 $25,000 $571,895
$250 $974,447 $370,290 $25,000 $579,157
$250 $1,176,591 $447,105 $25,000 $704,487
$250 $1,028,222 $390,724 $25,000 $612,498
$250 $856,656 $325,529 $25,000 $506,127
$250 $931,711 $354,050 $25,000 $552,661
$250 $867,220 $329,543 $25,000 $512,676
$250 $897,473 $341,040 $25,000 $531,433
$250 $808,362 $307,178 $25,000 $476,185
$250 $1,085,037 $412,314 $25,000 $647,723
$250 $837,226 $318,146 $25,000 $494,080
$250 $981,346 $372,911 $25,000 $583,434
$250 $1,056,676 $401,537 $25,000 $630,139
$250 $910,585 $346,022 $25,000 $539,563
$250 $1,164,499 $442,510 $25,000 $696,990
$250 $1,074,944 $408,479 $25,000 $641,465
$250 $901,954 $342,742 $25,000 $534,211
$250 $807,570 $306,876 $25,000 $475,693
$250 $1,114,204 $423,398 $25,000 $665,807
$250 $870,004 $330,601 $25,000 $514,402
$250 $851,992 $323,757 $25,000 $503,235
$250 $901,490 $342,566 $25,000 $533,924
$250 $800,748 $304,284 $25,000 $471,464
$250 $979,865 $372,349 $25,000 $582,516
$250 $973,961 $370,105 $25,000 $578,856
$250 $839,288 $318,929 $25,000 $495,359
$250 $1,114,649 $423,567 $25,000 $666,082
$250 $1,062,744 $403,843 $25,000 $633,901
$250 $941,090 $357,614 $25,000 $558,476
$250 $994,058 $377,742 $25,000 $591,316
$250 $1,091,615 $414,814 $25,000 $651,802
$250 $976,222 $370,964 $25,000 $580,258
$250 $1,009,540 $383,625 $25,000 $600,915
$250 $901,628 $342,619 $25,000 $534,009
$250 $808,490 $307,226 $25,000 $476,264
$250 $994,982 $378,093 $25,000 $591,889
$250 $937,616 $356,294 $25,000 $556,322
$250 $919,981 $349,593 $25,000 $545,388
$250 $705,807 $268,207 $25,000 $412,600
$250 $953,093 $362,175 $25,000 $565,918
$250 $812,424 $308,721 $25,000 $478,703
$250 $932,822 $354,473 $25,000 $553,350
$250 $865,636 $328,942 $25,000 $511,694
$250 $1,027,574 $390,478 $25,000 $612,096
$250 $831,042 $315,796 $25,000 $490,246
$250 $1,023,838 $389,058 $25,000 $609,780
$250 $1,092,533 $415,163 $25,000 $652,370
$250 $956,563 $363,494 $25,000 $568,069
$250 $1,065,772 $404,993 $25,000 $635,779
$250 $1,151,081 $437,411 $25,000 $688,670
$250 $926,276 $351,985 $25,000 $549,291
$250 $890,741 $338,482 $25,000 $527,260
$250 $869,263 $330,320 $25,000 $513,943
$250 $1,020,514 $387,795 $25,000 $607,718
$250 $1,061,649 $403,427 $25,000 $633,222
$250 $904,760 $343,809 $25,000 $535,951
$250 $959,274 $364,524 $25,000 $569,750
$250 $1,066,442 $405,248 $25,000 $636,194
$250 $998,635 $379,481 $25,000 $594,154
$250 $923,202 $350,817 $25,000 $547,385
$250 $992,202 $377,037 $25,000 $590,165
$250 $712,873 $270,892 $25,000 $416,981
$250 $933,881 $354,875 $25,000 $554,006
$250 $962,550 $365,769 $25,000 $571,781
$250 $920,385 $349,746 $25,000 $545,639
$250 $867,194 $329,534 $25,000 $512,660
$250 $821,915 $312,328 $25,000 $484,587
$250 $977,759 $371,548 $25,000 $581,210
$250 $815,803 $310,005 $25,000 $480,798
$250 $1,077,617 $409,494 $25,000 $643,122
$250 $886,609 $336,911 $25,000 $524,698
$250 $753,215 $286,222 $25,000 $441,994
$250 $951,655 $361,629 $25,000 $565,026
$250 $878,639 $333,883 $25,000 $519,756
$250 $920,842 $349,920 $25,000 $545,922
$250 $852,767 $324,051 $25,000 $503,715
$250 $889,645 $338,065 $25,000 $526,580
$250 $1,158,418 $440,199 $25,000 $693,219
$250 $1,022,274 $388,464 $25,000 $608,810
$250 $954,293 $362,632 $25,000 $566,662
$250 $1,019,418 $387,379 $25,000 $607,039
$250 $806,997 $306,659 $25,000 $475,338
$250 $1,102,396 $418,911 $25,000 $658,486
$250 $962,805 $365,866 $25,000 $571,939
$250 $1,032,249 $392,255 $25,000 $614,994
$250 $921,990 $350,356 $25,000 $546,634
$250 $959,328 $364,545 $25,000 $569,784
$250 $781,639 $297,023 $25,000 $459,616
$250 $971,183 $369,050 $25,000 $577,134
$250 $888,494 $337,628 $25,000 $525,866
$250 $897,140 $340,913 $25,000 $531,227
$250 $1,069,009 $406,224 $25,000 $637,786
$250 $707,396 $268,810 $25,000 $413,585
$250 $1,065,125 $404,747 $25,000 $635,377
$250 $1,085,613 $412,533 $25,000 $648,080
$250 $1,082,948 $411,520 $25,000 $646,428
$250 $968,155 $367,899 $25,000 $575,256
$250 $852,510 $323,954 $25,000 $503,556
$250 $890,243 $338,292 $25,000 $526,950
$250 $929,649 $353,267 $25,000 $551,383
$250 $914,721 $347,594 $25,000 $542,127
$250 $1,003,323 $381,263 $25,000 $597,060
$250 $930,079 $353,430 $25,000 $551,649
$250 $1,140,688 $433,461 $25,000 $682,227
$250 $1,133,180 $430,608 $25,000 $677,571
$250 $911,876 $346,513 $25,000 $540,363
$250 $866,469 $329,258 $25,000 $512,211
$250 $997,054 $378,880 $25,000 $593,173
$250 $1,038,623 $394,677 $25,000 $618,946
$250 $1,029,841 $391,340 $25,000 $613,502
$250 $995,426 $378,262 $25,000 $592,164
$250 $1,037,180 $394,128 $25,000 $618,052
$250 $917,256 $348,557 $25,000 $543,699
$250 $774,824 $294,433 $25,000 $455,391
$250 $891,465 $338,757 $25,000 $527,708
$250 $999,470 $379,799 $25,000 $594,672
$250 $926,750 $352,165 $25,000 $549,585
$250 $947,236 $359,950 $25,000 $562,286
$250 $750,322 $285,122 $25,000 $440,200
$250 $1,036,188 $393,751 $25,000 $617,436
$250 $889,365 $337,959 $25,000 $526,406
$250 $903,907 $343,485 $25,000 $535,422
$250 $774,979 $294,492 $25,000 $455,487
$250 $922,042 $350,376 $25,000 $546,666
$250 $996,488 $378,665 $25,000 $592,823
$250 $1,014,810 $385,628 $25,000 $604,182
$250 $1,229,219 $467,103 $25,000 $737,115
$250 $939,578 $357,040 $25,000 $557,538
$250 $934,370 $355,061 $25,000 $554,309
$250 $1,000,455 $380,173 $25,000 $595,282
$250 $1,006,847 $382,602 $25,000 $599,245
$250 $960,849 $365,123 $25,000 $570,726
$250 $950,833 $361,316 $25,000 $564,516
$250 $924,395 $351,270 $25,000 $548,125
$250 $928,509 $352,833 $25,000 $550,675
$250 $792,768 $301,252 $25,000 $466,516
$250 $847,823 $322,173 $25,000 $500,650
$250 $929,668 $353,274 $25,000 $551,394
$250 $1,043,015 $396,346 $25,000 $621,669
$250 $858,257 $326,138 $25,000 $507,119
$250 $1,037,707 $394,329 $25,000 $618,379
$250 $1,052,995 $400,138 $25,000 $627,857
$250 $1,013,608 $385,171 $25,000 $603,437
$250 $756,577 $287,499 $25,000 $444,078
$250 $976,038 $370,894 $25,000 $580,143
$250 $870,838 $330,918 $25,000 $514,920
$250 $875,907 $332,845 $25,000 $518,062
$250 $957,402 $363,813 $25,000 $568,589
$250 $943,464 $358,516 $25,000 $559,948
$250 $974,132 $370,170 $25,000 $578,962
$250 $1,055,964 $401,266 $25,000 $629,698
$250 $884,516 $336,116 $25,000 $523,400
$250 $928,487 $352,825 $25,000 $550,662
$250 $1,016,666 $386,333 $25,000 $605,333
$250 $944,276 $358,825 $25,000 $560,451
$250 $1,001,909 $380,725 $25,000 $596,183
$250 $927,102 $352,299 $25,000 $549,803
$250 $829,036 $315,034 $25,000 $489,002
$250 $974,766 $370,411 $25,000 $579,355
$250 $852,407 $323,915 $25,000 $503,493
$250 $979,008 $372,023 $25,000 $581,985
$250 $698,616 $265,474 $25,000 $408,142
$250 $969,513 $368,415 $25,000 $576,098
$250 $893,007 $339,343 $25,000 $528,665
$250 $951,383 $361,526 $25,000 $564,857
$250 $789,224 $299,905 $25,000 $464,319
$250 $930,121 $353,446 $25,000 $551,675
$250 $969,548 $368,428 $25,000 $576,120
$250 $1,049,848 $398,942 $25,000 $625,906
$250 $1,018,984 $387,214 $25,000 $606,770
$250 $1,064,871 $404,651 $25,000 $635,220
$250 $915,943 $348,058 $25,000 $542,885
$250 $878,379 $333,784 $25,000 $519,595
$250 $875,410 $332,656 $25,000 $517,754
$250 $925,913 $351,847 $25,000 $549,066
$250 $975,401 $370,652 $25,000 $579,749
$250 $974,140 $370,173 $25,000 $578,967
$250 $986,362 $374,817 $25,000 $586,544
$250 $1,200,178 $456,068 $25,000 $719,111
$250 $916,478 $348,262 $25,000 $543,216
$250 $953,148 $362,196 $25,000 $565,952
$250 $821,584 $312,202 $25,000 $484,382
$250 $862,727 $327,836 $25,000 $509,891
$250 $1,026,484 $390,064 $25,000 $611,420
$250 $940,065 $357,225 $25,000 $557,840
$250 $841,446 $319,750 $25,000 $496,697
$250 $860,668 $327,054 $25,000 $508,614
$250 $1,093,117 $415,385 $25,000 $652,733
$250 $1,037,510 $394,254 $25,000 $618,256
$250 $884,512 $336,114 $25,000 $523,397
$250 $965,429 $366,863 $25,000 $573,566
$250 $978,743 $371,922 $25,000 $581,821
$250 $853,671 $324,395 $25,000 $504,276
$250 $848,332 $322,366 $25,000 $500,966
$250 $882,628 $335,399 $25,000 $522,229
$250 $823,286 $312,849 $25,000 $485,437
$250 $862,581 $327,781 $25,000 $509,800
$250 $789,336 $299,948 $25,000 $464,388
$250 $1,165,491 $442,887 $25,000 $697,605
$250 $800,584 $304,222 $25,000 $471,362
$250 $946,780 $359,776 $25,000 $562,004
$250 $1,014,903 $385,663 $25,000 $604,240
$250 $844,505 $320,912 $25,000 $498,593
$250 $957,713 $363,931 $25,000 $568,782
$250 $970,653 $368,848 $25,000 $576,805
$250 $866,363 $329,218 $25,000 $512,145
$250 $802,366 $304,899 $25,000 $472,467
$250 $942,993 $358,337 $25,000 $559,656
$250 $961,219 $365,263 $25,000 $570,956
$250 $973,924 $370,091 $25,000 $578,833
$250 $974,614 $370,353 $25,000 $579,261
$250 $956,094 $363,316 $25,000 $567,778
$250 $883,502 $335,731 $25,000 $522,771
$250 $830,331 $315,526 $25,000 $489,805
$250 $1,030,329 $391,525 $25,000 $613,804
$250 $918,698 $349,105 $25,000 $544,593
$250 $1,065,086 $404,733 $25,000 $635,353
$250 $883,874 $335,872 $25,000 $523,002
$250 $996,250 $378,575 $25,000 $592,675
$250 $1,110,063 $421,824 $25,000 $663,239
$250 $913,001 $346,940 $25,000 $541,061
$250 $900,128 $342,049 $25,000 $533,079
$250 $920,017 $349,607 $25,000 $545,411
$250 $1,007,287 $382,769 $25,000 $599,518
$250 $942,878 $358,293 $25,000 $559,584
$250 $986,101 $374,718 $25,000 $586,383
$250 $1,119,588 $425,444 $25,000 $669,145
$250 $918,847 $349,162 $25,000 $544,685
$250 $950,626 $361,238 $25,000 $564,388
$250 $835,639 $317,543 $25,000 $493,096
$250 $922,933 $350,715 $25,000 $547,219
$250 $1,026,963 $390,246 $25,000 $611,717
$250 $964,620 $366,556 $25,000 $573,065
$250 $912,849 $346,883 $25,000 $540,966
$250 $1,005,262 $382,000 $25,000 $598,262
$250 $857,222 $325,745 $25,000 $506,478
$250 $1,088,610 $413,672 $25,000 $649,938
$250 $949,770 $360,913 $25,000 $563,857
$250 $794,360 $301,857 $25,000 $467,503
$250 $994,808 $378,027 $25,000 $591,781
$250 $1,087,787 $413,359 $25,000 $649,428
$250 $818,141 $310,894 $25,000 $482,248
$250 $954,809 $362,827 $25,000 $566,982
$250 $858,402 $326,193 $25,000 $507,209
$250 $791,477 $300,761 $25,000 $465,716
$250 $1,017,877 $386,793 $25,000 $606,084
$250 $1,033,651 $392,787 $25,000 $615,864
$250 $863,622 $328,176 $25,000 $510,446
$250 $1,131,132 $429,830 $25,000 $676,302
$250 $1,095,869 $416,430 $25,000 $654,439
$250 $1,042,534 $396,163 $25,000 $621,371
$250 $908,676 $345,297 $25,000 $538,379
$250 $854,842 $324,840 $25,000 $505,002
$250 $932,927 $354,512 $25,000 $553,415
$250 $879,116 $334,064 $25,000 $520,052
$250 $947,065 $359,885 $25,000 $562,180
$250 $999,137 $379,672 $25,000 $594,465
$250 $892,747 $339,244 $25,000 $528,503
$250 $996,869 $378,810 $25,000 $593,059
$250 $897,939 $341,217 $25,000 $531,722
$250 $870,272 $330,703 $25,000 $514,568
$250 $979,044 $372,037 $25,000 $582,007
$250 $865,260 $328,799 $25,000 $511,461
$250 $1,057,379 $401,804 $25,000 $630,575
$250 $974,770 $370,413 $25,000 $579,358
$250 $1,140,912 $433,547 $25,000 $682,365
$250 $953,707 $362,409 $25,000 $566,298
$250 $1,090,267 $414,302 $25,000 $650,966
$250 $1,065,774 $404,994 $25,000 $635,780
$250 $980,851 $372,723 $25,000 $583,128
$250 $1,014,241 $385,411 $25,000 $603,829
$250 $945,280 $359,206 $25,000 $561,073
$250 $1,079,498 $410,209 $25,000 $644,289
$250 $1,040,458 $395,374 $25,000 $620,084
$250 $987,960 $375,425 $25,000 $587,535
$250 $896,337 $340,608 $25,000 $530,729
$250 $998,447 $379,410 $25,000 $594,037
$250 $967,677 $367,717 $25,000 $574,960
$250 $880,773 $334,694 $25,000 $521,079
$250 $1,016,451 $386,251 $25,000 $605,200
$250 $1,018,835 $387,157 $25,000 $606,678
$250 $705,419 $268,059 $25,000 $412,360
$250 $868,607 $330,071 $25,000 $513,537
$250 $927,910 $352,606 $25,000 $550,304
$250 $938,597 $356,667 $25,000 $556,930
$250 $909,978 $345,792 $25,000 $539,186
$250 $897,128 $340,909 $25,000 $531,220
$250 $866,283 $329,188 $25,000 $512,096
$250 $877,292 $333,371 $25,000 $518,921
$250 $745,276 $283,205 $25,000 $437,071
$250 $822,452 $312,532 $25,000 $484,921
$250 $1,193,298 $453,453 $25,000 $714,845
$250 $966,263 $367,180 $25,000 $574,083
$250 $844,820 $321,031 $25,000 $498,788
$250 $831,172 $315,845 $25,000 $490,327
$250 $915,927 $348,052 $25,000 $542,875
$250 $886,536 $336,884 $25,000 $524,653
$250 $976,329 $371,005 $25,000 $580,324
$250 $1,012,385 $384,706 $25,000 $602,679
$250 $1,086,700 $412,946 $25,000 $648,754
$250 $834,606 $317,150 $25,000 $492,456
$250 $935,074 $355,328 $25,000 $554,746
$250 $687,743 $261,342 $25,000 $401,401
$250 $960,838 $365,119 $25,000 $570,720
$250 $795,611 $302,332 $25,000 $468,279
$250 $931,413 $353,937 $25,000 $552,476
$250 $955,717 $363,172 $25,000 $567,544
$250 $758,669 $288,294 $25,000 $445,375
$250 $894,405 $339,874 $25,000 $529,531
$250 $839,481 $319,003 $25,000 $495,478
$250 $732,560 $278,373 $25,000 $429,187
$250 $900,374 $342,142 $25,000 $533,232
$250 $909,886 $345,757 $25,000 $539,129
$250 $930,323 $353,523 $25,000 $551,800
$250 $1,051,197 $399,455 $25,000 $626,742
$250 $987,222 $375,144 $25,000 $587,077
$250 $1,139,695 $433,084 $25,000 $681,611
$250 $738,834 $280,757 $25,000 $433,077
$250 $883,121 $335,586 $25,000 $522,535
$250 $1,022,643 $388,605 $25,000 $609,039
$250 $944,670 $358,975 $25,000 $560,696
$250 $923,886 $351,077 $25,000 $547,810
$250 $1,064,240 $404,411 $25,000 $634,829
$250 $697,861 $265,187 $25,000 $407,674
$250 $962,097 $365,597 $25,000 $571,500
$250 $881,959 $335,144 $25,000 $521,814
$250 $835,574 $317,518 $25,000 $493,056
$250 $1,011,253 $384,276 $25,000 $601,977
$250 $980,173 $372,466 $25,000 $582,707
$250 $820,376 $311,743 $25,000 $483,633
$250 $1,051,692 $399,643 $25,000 $627,049
$250 $848,726 $322,516 $25,000 $501,210
$250 $1,066,570 $405,296 $25,000 $636,273
$250 $786,701 $298,946 $25,000 $462,755
$250 $1,020,951 $387,961 $25,000 $607,990
$250 $950,131 $361,050 $25,000 $564,081
$250 $862,279 $327,666 $25,000 $509,613
$250 $998,270 $379,342 $25,000 $593,927
$250 $997,726 $379,136 $25,000 $593,590
$250 $869,451 $330,391 $25,000 $514,059
$250 $933,188 $354,612 $25,000 $553,577
$250 $1,231,626 $468,018 $25,000 $738,608
$250 $878,178 $333,708 $25,000 $519,471
$250 $885,124 $336,347 $25,000 $523,777
$250 $886,173 $336,746 $25,000 $524,427
$250 $1,026,204 $389,957 $25,000 $611,246
$250 $929,711 $353,290 $25,000 $551,421
$250 $890,575 $338,418 $25,000 $527,156
$250 $1,027,069 $390,286 $25,000 $611,783
$250 $1,006,553 $382,490 $25,000 $599,063
$250 $800,923 $304,351 $25,000 $471,572
$250 $948,459 $360,414 $25,000 $563,044
$250 $1,197,661 $455,111 $25,000 $717,550
$250 $1,119,604 $425,449 $25,000 $669,154
$250 $928,256 $352,737 $25,000 $550,519
$250 $1,066,142 $405,134 $25,000 $636,008
$250 $813,286 $309,049 $25,000 $479,237
$250 $967,684 $367,720 $25,000 $574,964
$250 $1,020,748 $387,884 $25,000 $607,864
$250 $976,566 $371,095 $25,000 $580,471
$250 $1,084,840 $412,239 $25,000 $647,601
$250 $1,004,618 $381,755 $25,000 $597,863
$250 $989,904 $376,163 $25,000 $588,740
$250 $871,986 $331,355 $25,000 $515,632
$250 $795,766 $302,391 $25,000 $468,375
$250 $1,085,926 $412,652 $25,000 $648,274
$250 $796,164 $302,542 $25,000 $468,622
$250 $992,523 $377,159 $25,000 $590,364
$250 $972,083 $369,391 $25,000 $577,691
$250 $920,508 $349,793 $25,000 $545,715
$250 $941,419 $357,739 $25,000 $558,680
$250 $833,595 $316,766 $25,000 $491,829
$250 $1,018,496 $387,028 $25,000 $606,467
$250 $1,143,007 $434,343 $25,000 $683,664
$250 $964,778 $366,616 $25,000 $573,162
$250 $824,070 $313,147 $25,000 $485,923
$250 $902,988 $343,135 $25,000 $534,852
$250 $817,310 $310,578 $25,000 $481,732
$250 $880,376 $334,543 $25,000 $520,833
$250 $775,745 $294,783 $25,000 $455,962
$250 $895,278 $340,206 $25,000 $530,072
$250 $888,001 $337,440 $25,000 $525,561
$250 $786,785 $298,978 $25,000 $462,807
$250 $1,015,011 $385,704 $25,000 $604,307
$250 $1,000,262 $380,100 $25,000 $595,163
$250 $832,900 $316,502 $25,000 $491,398
$250 $931,052 $353,800 $25,000 $552,253
$250 $863,624 $328,177 $25,000 $510,447
$250 $980,691 $372,662 $25,000 $583,028
$250 $855,743 $325,182 $25,000 $505,561
$250 $1,038,224 $394,525 $25,000 $618,699
$250 $981,151 $372,837 $25,000 $583,314
$250 $898,036 $341,254 $25,000 $531,783
$250 $834,565 $317,135 $25,000 $492,430
$250 $998,952 $379,602 $25,000 $594,350
$250 $910,152 $345,858 $25,000 $539,294
$250 $833,182 $316,609 $25,000 $491,573
$250 $899,372 $341,761 $25,000 $532,610
$250 $760,796 $289,103 $25,000 $446,694
$250 $829,235 $315,109 $25,000 $489,125
$250 $945,854 $359,425 $25,000 $561,430
$250 $713,318 $271,061 $25,000 $417,257
$250 $1,036,719 $393,953 $25,000 $617,766
$250 $965,742 $366,982 $25,000 $573,760
$250 $972,589 $369,584 $25,000 $578,005
$250 $939,811 $357,128 $25,000 $557,683
$250 $779,420 $296,180 $25,000 $458,240
$250 $940,386 $357,347 $25,000 $558,039
$250 $958,682 $364,299 $25,000 $569,383
$250 $967,387 $367,607 $25,000 $574,780
$250 $1,088,678 $413,698 $25,000 $649,981
$250 $932,378 $354,304 $25,000 $553,074
$250 $933,743 $354,822 $25,000 $553,921
$250 $928,959 $353,005 $25,000 $550,955
$250 $830,455 $315,573 $25,000 $489,882
$250 $895,734 $340,379 $25,000 $530,355
$250 $941,726 $357,856 $25,000 $558,870
$250 $795,781 $302,397 $25,000 $468,384
$250 $858,705 $326,308 $25,000 $507,397
$250 $959,136 $364,472 $25,000 $569,664
$250 $816,114 $310,123 $25,000 $480,991
$250 $1,096,837 $416,798 $25,000 $655,039
$250 $788,945 $299,799 $25,000 $464,146
$250 $1,003,513 $381,335 $25,000 $597,178
$250 $1,096,892 $416,819 $25,000 $655,073
$250 $891,345 $338,711 $25,000 $527,634
$250 $1,050,232 $399,088 $25,000 $626,144
$250 $972,743 $369,642 $25,000 $578,101
$250 $985,206 $374,378 $25,000 $585,828
$250 $1,009,189 $383,492 $25,000 $600,697
$250 $939,679 $357,078 $25,000 $557,601
$250 $1,029,519 $391,217 $25,000 $613,302
$250 $973,844 $370,061 $25,000 $578,783
$250 $802,679 $305,018 $25,000 $472,661
$250 $974,878 $370,454 $25,000 $579,424
$250 $861,339 $327,309 $25,000 $509,030
$250 $1,059,339 $402,549 $25,000 $631,790
$250 $840,718 $319,473 $25,000 $496,245
$250 $1,115,344 $423,831 $25,000 $666,513
$250 $931,438 $353,946 $25,000 $552,491
$250 $927,365 $352,399 $25,000 $549,966
$250 $806,465 $306,457 $25,000 $475,009
$250 $846,979 $321,852 $25,000 $500,127
$250 $1,111,820 $422,492 $25,000 $664,329
$250 $909,426 $345,582 $25,000 $538,844
$250 $1,013,459 $385,114 $25,000 $603,344
$250 $898,044 $341,257 $25,000 $531,787
$250 $951,863 $361,708 $25,000 $565,155
$250 $1,069,770 $406,513 $25,000 $638,257
$250 $844,389 $320,868 $25,000 $498,521
$250 $1,000,557 $380,212 $25,000 $595,346
$250 $854,671 $324,775 $25,000 $504,896
$250 $1,021,591 $388,204 $25,000 $608,386
$250 $969,776 $368,515 $25,000 $576,261
$250 $910,126 $345,848 $25,000 $539,278
$250 $946,901 $359,823 $25,000 $562,079
$250 $946,027 $359,490 $25,000 $561,536
$250 $1,076,838 $409,198 $25,000 $642,640
$250 $889,564 $338,034 $25,000 $526,530
$250 $911,517 $346,377 $25,000 $540,141
$250 $1,110,358 $421,936 $25,000 $663,422
$250 $764,914 $290,667 $25,000 $449,246
$250 $920,111 $349,642 $25,000 $545,469
$250 $887,289 $337,170 $25,000 $525,119
$250 $860,820 $327,112 $25,000 $508,709
$250 $918,531 $349,042 $25,000 $544,489
$250 $1,121,202 $426,057 $25,000 $670,145
$250 $1,067,400 $405,612 $25,000 $636,788
$250 $929,799 $353,323 $25,000 $551,475
$250 $1,072,690 $407,622 $25,000 $640,068
$250 $854,547 $324,728 $25,000 $504,819
$250 $813,911 $309,286 $25,000 $479,625
$250 $909,817 $345,731 $25,000 $539,087
$250 $913,250 $347,035 $25,000 $541,215
$250 $953,745 $362,423 $25,000 $566,322
$250 $1,021,292 $388,091 $25,000 $608,201
$250 $1,119,023 $425,229 $25,000 $668,794
$250 $967,106 $367,500 $25,000 $574,606
$250 $969,232 $368,308 $25,000 $575,924
$250 $861,185 $327,250 $25,000 $508,935
$250 $924,228 $351,207 $25,000 $548,021
$250 $909,078 $345,450 $25,000 $538,628
$250 $936,089 $355,714 $25,000 $555,375
$250 $936,850 $356,003 $25,000 $555,847
$250 $1,048,367 $398,379 $25,000 $624,987
$250 $962,461 $365,735 $25,000 $571,726
$250 $810,757 $308,088 $25,000 $477,670
$250 $1,132,044 $430,177 $25,000 $676,867
$250 $967,538 $367,665 $25,000 $574,874
$250 $808,904 $307,383 $25,000 $476,520
$250 $927,593 $352,485 $25,000 $550,108
$250 $1,153,355 $438,275 $25,000 $690,080
$250 $1,098,328 $417,365 $25,000 $655,964
$250 $902,174 $342,826 $25,000 $534,348
$250 $1,120,276 $425,705 $25,000 $669,571
$250 $869,872 $330,551 $25,000 $514,321
$250 $826,033 $313,892 $25,000 $487,140
$250 $1,018,051 $386,859 $25,000 $606,192
$250 $786,185 $298,750 $25,000 $462,434
$250 $1,030,106 $391,440 $25,000 $613,665
$250 $907,860 $344,987 $25,000 $537,873
$250 $836,535 $317,883 $25,000 $493,652
$250 $936,794 $355,982 $25,000 $555,812
$250 $915,356 $347,835 $25,000 $542,521
$250 $931,049 $353,799 $25,000 $552,251
$250 $1,079,540 $410,225 $25,000 $644,315
$250 $1,133,536 $430,744 $25,000 $677,792
$250 $956,203 $363,357 $25,000 $567,846
$250 $863,951 $328,301 $25,000 $510,650
$250 $864,441 $328,487 $25,000 $510,953
$250 $1,069,717 $406,492 $25,000 $638,224
$250 $885,137 $336,352 $25,000 $523,785
$250 $935,797 $355,603 $25,000 $555,194
$250 $794,514 $301,915 $25,000 $467,599
$250 $1,151,185 $437,450 $25,000 $688,734
$250 $1,087,334 $413,187 $25,000 $649,147
$250 $1,036,532 $393,882 $25,000 $617,650
$250 $926,462 $352,056 $25,000 $549,406
$250 $995,133 $378,151 $25,000 $591,983
$250 $959,413 $364,577 $25,000 $569,836
$250 $1,012,357 $384,696 $25,000 $602,661
$250 $1,090,972 $414,569 $25,000 $651,403
$250 $951,948 $361,740 $25,000 $565,208
$250 $1,093,291 $415,451 $25,000 $652,840
$250 $886,833 $336,996 $25,000 $524,836
$250 $930,864 $353,728 $25,000 $552,136
$250 $1,003,515 $381,336 $25,000 $597,180
$250 $976,815 $371,190 $25,000 $580,625
$250 $909,029 $345,431 $25,000 $538,598
$250 $1,120,649 $425,847 $25,000 $669,802
$250 $1,076,187 $408,951 $25,000 $642,236
$250 $855,355 $325,035 $25,000 $505,320
$250 $1,009,761 $383,709 $25,000 $601,052
$250 $1,095,107 $416,141 $25,000 $653,966
$250 $910,767 $346,091 $25,000 $539,675
$250 $837,966 $318,427 $25,000 $494,539
$250 $929,650 $353,267 $25,000 $551,383
$250 $1,076,259 $408,978 $25,000 $642,281
$250 $867,964 $329,826 $25,000 $513,138
$250 $939,589 $357,044 $25,000 $557,545
$250 $761,856 $289,505 $25,000 $447,351
$250 $919,133 $349,271 $25,000 $544,862
$250 $927,292 $352,371 $25,000 $549,921
$250 $775,574 $294,718 $25,000 $455,856
$250 $854,743 $324,803 $25,000 $504,941
$250 $840,421 $319,360 $25,000 $496,061
$250 $858,082 $326,071 $25,000 $507,011
$250 $929,128 $353,069 $25,000 $551,060
$250 $925,891 $351,838 $25,000 $549,052
$250 $909,567 $345,636 $25,000 $538,932
$250 $953,840 $362,459 $25,000 $566,381
$250 $829,210 $315,100 $25,000 $489,110
$250 $957,052 $363,680 $25,000 $568,372
$250 $1,080,680 $410,658 $25,000 $645,021
$250 $850,649 $323,247 $25,000 $502,402
$250 $1,049,245 $398,713 $25,000 $625,532
$250 $994,100 $377,758 $25,000 $591,342
$250 $957,837 $363,978 $25,000 $568,859
$250 $1,046,158 $397,540 $25,000 $623,618
$250 $1,134,133 $430,970 $25,000 $678,162
$250 $975,401 $370,652 $25,000 $579,748
$250 $1,012,140 $384,613 $25,000 $602,527
$250 $1,014,171 $385,385 $25,000 $603,786
$250 $997,052 $378,880 $25,000 $593,173
$250 $1,005,500 $382,090 $25,000 $598,410
$250 $795,496 $302,288 $25,000 $468,207
$250 $780,655 $296,649 $25,000 $459,006
$250 $937,385 $356,206 $25,000 $556,179
$250 $1,129,607 $429,251 $25,000 $675,356
$250 $914,867 $347,650 $25,000 $542,218
$250 $920,231 $349,688 $25,000 $545,543
$250 $1,016,114 $386,123 $25,000 $604,991
$250 $867,717 $329,732 $25,000 $512,984
$250 $853,376 $324,283 $25,000 $504,093
$250 $787,027 $299,070 $25,000 $462,957
$250 $966,734 $367,359 $25,000 $574,375
$250 $826,473 $314,060 $25,000 $487,413
$250 $832,225 $316,246 $25,000 $490,980
$250 $923,547 $350,948 $25,000 $547,599
$250 $930,936 $353,756 $25,000 $552,180
$250 $972,817 $369,670 $25,000 $578,147
$250 $723,378 $274,883 $25,000 $423,494
$250 $1,084,062 $411,944 $25,000 $647,118
$250 $964,896 $366,660 $25,000 $573,235
$250 $1,037,278 $394,166 $25,000 $618,112
$250 $741,708 $281,849 $25,000 $434,859
$250 $848,911 $322,586 $25,000 $501,325
$250 $835,473 $317,480 $25,000 $492,993
$250 $1,025,206 $389,578 $25,000 $610,628
$250 $724,906 $275,464 $25,000 $424,442
$250 $1,109,537 $421,624 $25,000 $662,913
$250 $1,025,517 $389,697 $25,000 $610,821
$250 $902,241 $342,852 $25,000 $534,390
$250 $905,419 $344,059 $25,000 $536,360
$250 $904,446 $343,690 $25,000 $535,757
$250 $835,765 $317,591 $25,000 $493,174
$250 $958,543 $364,246 $25,000 $569,297
$250 $974,470 $370,299 $25,000 $579,171
$250 $980,788 $372,700 $25,000 $583,089
$250 $881,402 $334,933 $25,000 $521,469
$250 $838,952 $318,802 $25,000 $495,151
$250 $977,678 $371,517 $25,000 $581,160
$250 $883,038 $335,555 $25,000 $522,484
$250 $859,822 $326,732 $25,000 $508,089
$250 $1,045,383 $397,246 $25,000 $623,138
$250 $1,019,982 $387,593 $25,000 $607,389
$250 $898,963 $341,606 $25,000 $532,357
$250 $888,471 $337,619 $25,000 $525,852
$250 $896,937 $340,836 $25,000 $531,101
$250 $1,027,770 $390,553 $25,000 $612,218
$250 $859,937 $326,776 $25,000 $508,161
$250 $1,040,099 $395,237 $25,000 $619,861
$250 $753,035 $286,153 $25,000 $441,882
$250 $971,482 $369,163 $25,000 $577,319
$250 $972,820 $369,672 $25,000 $578,148
$250 $952,370 $361,901 $25,000 $565,469
$250 $944,792 $359,021 $25,000 $560,771
$250 $920,666 $349,853 $25,000 $545,813
$250 $993,425 $377,502 $25,000 $590,924
$250 $960,614 $365,033 $25,000 $570,581
$250 $1,034,654 $393,168 $25,000 $616,485
$250 $955,922 $363,250 $25,000 $567,672
$250 $1,086,666 $412,933 $25,000 $648,733
$250 $906,506 $344,472 $25,000 $537,034
$250 $994,998 $378,099 $25,000 $591,899
$250 $700,202 $266,077 $25,000 $409,126
$250 $973,198 $369,815 $25,000 $578,383
$250 $1,106,325 $420,404 $25,000 $660,922
$250 $797,733 $303,139 $25,000 $469,594
$250 $915,210 $347,780 $25,000 $542,430
$250 $965,253 $366,796 $25,000 $573,457
$250 $698,714 $265,511 $25,000 $408,203
$250 $751,218 $285,463 $25,000 $440,755
$250 $822,256 $312,457 $25,000 $484,798
$250 $892,218 $339,043 $25,000 $528,175
$250 $1,047,702 $398,127 $25,000 $624,575
$250 $970,190 $368,672 $25,000 $576,518
$250 $1,085,087 $412,333 $25,000 $647,754
$250 $880,867 $334,729 $25,000 $521,138
$250 $1,013,313 $385,059 $25,000 $603,254
$250 $959,953 $364,782 $25,000 $570,171
$250 $1,168,380 $443,984 $25,000 $699,395
$250 $1,118,051 $424,859 $25,000 $668,191
$250 $1,029,660 $391,271 $25,000 $613,389
$250 $945,097 $359,137 $25,000 $560,960
$250 $803,086 $305,173 $25,000 $472,913
$250 $862,921 $327,910 $25,000 $510,011
$250 $857,798 $325,963 $25,000 $506,835
$250 $866,714 $329,351 $25,000 $512,363
$250 $854,544 $324,727 $25,000 $504,817
$250 $990,406 $376,354 $25,000 $589,052
$250 $923,877 $351,073 $25,000 $547,804
$250 $1,035,268 $393,402 $25,000 $616,866
$250 $935,294 $355,412 $25,000 $554,882
$250 $820,403 $311,753 $25,000 $483,650
$250 $984,219 $374,003 $25,000 $585,216
$250 $883,536 $335,744 $25,000 $522,792
$250 $831,140 $315,833 $25,000 $490,307
$250 $1,019,753 $387,506 $25,000 $607,247
$250 $960,776 $365,095 $25,000 $570,681
$250 $944,007 $358,723 $25,000 $560,284
$250 $852,351 $323,893 $25,000 $503,458
$250 $922,702 $350,627 $25,000 $547,075
$250 $1,135,073 $431,328 $25,000 $678,745
$250 $1,080,825 $410,713 $25,000 $645,111
$250 $867,823 $329,773 $25,000 $513,050
$250 $879,128 $334,069 $25,000 $520,060
$250 $936,276 $355,785 $25,000 $555,491
$250 $1,016,985 $386,454 $25,000 $605,531
$250 $894,228 $339,807 $25,000 $529,421
$250 $1,027,733 $390,539 $25,000 $612,195
$250 $806,626 $306,518 $25,000 $475,108
$250 $1,179,723 $448,295 $25,000 $706,428
$250 $959,542 $364,626 $25,000 $569,916
mide la dispersion de los dtos