Escolar Documentos
Profissional Documentos
Cultura Documentos
52126106 ROJAS MORENO ROCIO DEL PILAR ROJAS MORENO ROCIO DEL PILAR
52126106 ROJAS MORENO ROCIO DEL PILAR ROJAS MORENO ROCIO DEL PILAR G-021- 2010/09/09 FOTOS FUERA DE BOGOTA
52126106 ROJAS MORENO ROCIO DEL PILAR ROJAS MORENO ROCIO DEL PILAR
52126106 ROJAS MORENO ROCIO DEL PILAR ROJAS MORENO ROCIO DEL PILAR G-021- 2010/09/09 FOTOS FUERA DE BOGOTA
14,864,573 192.204 0
2002 812.274 843.575
20,063,510 160.288 1
2003 1,090.609 1,055.864
21,225,339 186.977 1
2004 1,261.286 1,186.858
24,985,014 217.179 1
2005 1,471.323 1,305.127
25,637,595 195.174 0
2006 1,429.720 1,387.970
24,414,729 182.202 0
2007 1,170.328 1,154.119
14,169,255 89.92 0
2002 20,239.161 21,019.077
16,307,669 139.24 2
2003 27,174.341 26,308.611
22,120,694 179.389 1
2004 31,427.043 29,572.545
19,172,967 267.136 1
2005 36,660.465 32,519.414
26,389,624 276.913 %
0 empresas en
2006 35,623.857 34,583.586
chapinero
22,959,779 252.514 0
2007 29,160.673 28,756.798
Colombia, variacin mensual del Indice de Precios al Consumidor
(IPC) por grupos de bienes y servicios
2010 - 2011
Colombia, ndice
(varia
Base D
Fuente: DANE
Ao Inflacion
2000 8.75
2001 7.65 http://www.businesscol.com/economia/pre
2002 6.99
2003 6.49
2004 5.5
2005 4.85
2006 4.48
2007 5.69
2008 7.67
2009 2
2010 3.17
2011 3.0
2012 2.5
2013 2.2
2014 1.8
2015 1.4
Julio Agosto Septiembre Octubre Noviembre Diciembre Ao corrido
-0.04 0.11 -0.14 -0.09 0.19 0.65 3.17
-0.35 -0.03 -0.57 -0.44 0.25 1.65 4.09
0.06 0.39 0.04 0.20 0.30 0.16 3.69
-0.03 -0.23 -0.21 -0.21 0.10 0.06 -1.33
0.27 0.20 0.01 0.02 0.11 0.11 4.31
0.01 0.10 0.20 0.01 0.01 0.01 4.01
0.22 -0.10 -0.37 0.11 0.12 1.18 0.58
0.21 -0.08 0.07 -0.14 0.03 0.65 2.79
-0.27 -0.01 0.01 -0.08 -0.02 -0.06 -0.28
0.03 0.27 0.14 0.01 0.26 0.10 3.18
esscol.com/economia/precios.htm
2008 2009 2010
1.06 0.59 0.69
1.51 0.84 0.83
0.81 0.5 0.25
0.71 0.32 0.46
0.93 0.01 0.1
0.86 -0.06 0.11
0.48 -0.04 -0.04
0.19 0.04 0.11
-0.19 -0.11 -0.14
0.35 -0.13 -0.09
0.28 -0.07 0.19
0.44 0.08 0.65
7.67 2 3.17
ctura del gasto de la poblacin colombiana. Con los resultados de esta encuesta,
ermite actualizar la canasta de bienes y servicios, por cambios en el consumo final
AO Cdigo UM OFERTA DEMANDA VALOR UNITARIO C0MPRA
2002 21520055 KG 5,978 53,581 8,963
2003 21520055 KG 5,621 49,594 8,823
2004 21520055 KG 5,946 52,860 8,890
2005 21520055 KG 6,368 59,159 9,290
2007 21520055 KG 8,252 76,404 9,259
2008 21520055 KG
2009 21520055 KG
2010 21520055 KG
2011 21520055 KG 9,702 9,630
2012 21520055 KG 10,182 9,716
2013 21520055 KG 10,663 9,802
2014 21520055 KG 11,144 9,888
2015 21520055 KG 11,624 9,974
2016 21520055 KG 12,105 10,060
2017 21520055 KG 12,586 10,146
2018 21520055 KG 13,066 10,232
2019 21520055 KG 13,547 10,318
2020 21520055 KG 14,028 10,404
SOLO DATOS BOGOTA
CONSUMO NAL $
PRECIO PROYEC
UNIDADES NAL
COMPETENCIA
VENTAS YO AO
VENTA YO MES
1521 Ind.-
Alimentos de
frutas,
legumbres,
hortalizas,
helados de
fruta, j 3.929 2.46 4.61
1,926
1,943
1,960
1,978
1,995
2,012
2,029
2,046
2,064
2,081
S SE CONSUME AL MES
2500
385 RADAR
6.4935064935 CADA 6 MESES SE COMPRA MERMELADA
1.848
15000 CLIENTES YO
8116.8831168831
676.4069264069
Colombiano promedio
os mensuales,
a el 0,0329% de
cket share). Al
dores determina
.058.655.469 de
consumo nacional
mposicin por grupos
Cant. Exist. % Ext.
129 0
38 0
73 0
428 0
550 0
1
Axis Title
2
3
4
5
Linear (5)
Axis Title
1
Axis Title
2
3
4
5
Linear (5)
Axis Title
6.4935064935
1.848
1
2
3
4
5
Linear (5)
1
2
3
4
5
Linear (5)
DATOS DE LA OFERTA
DATOS DE LA DEMANDA
Ao Ventas
2002 53,581
2003 49,594
2004 52,860
2005 59,159
2006 76,404
2007 0
A OFERTA
Variacion Relativa
-0.060
0.058
0.071
0.296
2.485
2.85
285%
41%
ATOS DE LA DEMANDA
-3,987 -0.667
3,266 0.066
6,299 0.119
17,245 0.292
-76,404 -1.000
Total Variacion Rela. -1.19
Porcentaje -119%
% + No. Periodos -17%
ACTIVOS FIJOS
en total de prop planta y equipo tenemos un valor de 4370000 de los cuales tenemos una dep acum
de 808000
DEPRECIACION
ANUAL
$ 520,000
$ 222,000
$ 742,000
$0
$ 27,000
$ 20,000
$ 19,000
$ 66,000
$ 808,000
MAQUINARIA O EQUIPO
Mesas
Maquinas peladoras
Lavador de frutas(hortaliza)
Cortadores de frutas(hortaliza)
Despulpadora de Frutas (hortaliza)
o licuadora
Realizar la coccin de los ingredientes. Blanqueamiento por hervor de la fruta, usado para
desactivar enzimas y toda la carga microbiana. 2 30000
MAQUINARIA Y EQUIPO
VALOR TOTAL ELEMENTOS DE ASEO/MES UNIDDA VALOR
360000
40000
1080000
2033000
TOTAL
3000
8400
3500
2800
6400
3800
27900
MERMELADA DE CALABACIN
TOTAL 768,800
DEPRECIACION
PROYECCION GASTOS ANUAL
GASTOS VALOR
Muebles y Enseres 66,000
Maquinaria y Equipo de Planta 742,000
TOTAL 808,000
MATERIA PRIMA JEAN DOBLE FAZ TALLA 28
Unidad de Cantidad por
MATERIA PRIMA Precio Actual
medida unidad
Tela 9,000 mts 1.50
Botones 500 und 1
Remaches 300 und 12
Cremalleras 700 und 1
Hilo 50 mts 6
Agujas 50 und 1
Acabados 1,000 und 1
TOTAL
A 30
Valor
18,000
500
3,600
700
350
50
2,000
25,200
A 32
Valor
22,500
500
3,600
700
400
50
3,000
30,750
A 34
Valor
27,000
500
3,600
700
450
50
4,000
36,300
A 36
Valor
31,500
500
3,600
700
500
50
5,000
41,850
PROYECCION DE GASTOS ANUALES
Arriendo 12,000,000
Seguros 7,200,000
Aseo 600,000
Acueducto y Alcantarillado 360,000
Energia Electrica 1,440,000
Nomina 147,338,400
Telefono 660,000
Publicidad y Propaganda 960,000
Mantenimiento Maquinaria 480,000
Elementos de aseo y cafeteria 334,800
Utiles, papeleria y fotocopias 960,000
Gastos Bancarios 180,000
TOTAL ANUAL 172,513,200
8,167,580
8,167,579.66
NOMINA SHEKINA
DEVENGADO DEDUCCIONES
Cesantias Prima Vacaciones Inter. cesantas Salud Pensin Caja Compen. I.C.B.F
SENA ARP
138,448 36,135
2011
ENERO FEBRERO
Ventas de contado $ 29,072,200 $ 29,072,200
Ventas a credito $0 $0
FLUJO DE EFECTIVO
ENERO FEBRERO
INGRESOS
Ventas de contado $ 29,072,200 $ 29,072,200
Recuperacion de cartera
Prestamos recibidos $ 10,000,000
Aportes de capital $ 15,000,000
Otros ingresos
EGRESOS
Compras de contado $ 14,536,100 $ 14,536,100
Pago proveedores $0 $0
Pago Impuestos
Pago prestamos $ 5,000,000
Arriendos
Nomina de empleados $ 12,278,200 $ 12,278,200
Servicios publicos $ 255,000 $ 255,000
SALDO CARTERA $0 $0
SALDO PROVEEDORES $0
SALDO INVERSIONES TEMPORALES
SALSO PRESTAMOS RECIBIDOS $ 10,000,000 $ 5,000,000
$ 473 $ 473
$ 30,750 $ 61,500
$ 14,536,100 $ 29,072,200
FLUJO DE CAJA
$ 5,000,000
$0 $0 $0 $0
$0 $0 $0 $0
$0
JULIO AGOSTO SEPTIEMBRE OCTUBRE
$ 29,072,200 $ 29,072,200 $ 29,072,200 $ 29,072,200
$0 $0 $0 $0
$0 $0 $0 $0
$0 $0 $0 $0
NOVIEMBRE DICIEMBRE saldos enero del ao siguiente
$ 29,072,200 $ 29,072,200
$0 $0 $0
UNIDADES SALDO
$ 14,536,100 $ 14,536,100 COMPRADAS UNIDADES
$0 $0 $0 17443 8223
NOVIEMBRE DICIEMBRE
$ 29,072,200 $ 29,072,200
$ 29,072,200 $ 29,072,200
$ 14,536,100 $ 14,536,100
$0 $0
$ 27,069,300 $ 27,069,300
$ 2,002,900 $ 2,002,900
$ 35,029,000 $ 37,031,900
$ 37,031,900 $ 39,034,800
$0 $0
$0 $0
VALOR
UNIDADES
82234974.92
2012
ENERO FEBRERO
Ventas de contado $ 72,638,213 $ 72,638,213
Ventas a credito $0 $0
FLUJO DE EFECTIVO
ENERO FEBRERO
INGRESOS
Ventas de contado $ 72,638,213 $ 72,638,213
Recuperacion de cartera
Prestamos recibidos
Aportes de capital
Otros ingresos
EGRESOS
Compras de contado $ 36,319,107 $ 36,319,107
Pago proveedores $0 $0
Pago Impuestos
Pago prestamos $ 10,000,000
Arriendos
Nomina de empleados $ 12,278,200 $ 12,278,200
Servicios publicos $ 255,000 $ 255,000
SALDO CARTERA $0 $0
SALDO PROVEEDORES $0
SALDO INVERSIONES TEMPORALES
SALSO PRESTAMOS RECIBIDOS
FLUJO DE CAJA
$ 10,000,000 $ 10,000,000
$0 $0 $0 $0
$0 $0 $0 $0
JA
$0 $0 $0 $0
$0 $0 $0 $0
NOVIEMBRE DICIEMBRE saldos enero del ao siguiente
$ 72,638,213 $ 72,638,213
$0 $0
UNIDADES SALDO
$ 36,319,107 $ 36,319,107 COMPRADAS UNIDADES
$0 $0 $0 $ 43,583 $ 34,363
NOVIEMBRE DICIEMBRE
$ 72,638,213 $ 72,638,213
$ 72,638,213 $ 72,638,213
$ 36,319,107 $ 36,319,107
$0 $0
$ 48,852,307 $ 48,852,307
$ 23,785,907 $ 23,785,907
$ 207,859,066 $ 231,644,972
$ 231,644,972 $ 255,430,879
$0 $0
$0 $0
VALOR
UNIDADES
$ 343,631,054
2013
ENERO FEBRERO
Ventas de contado $ 63,325,979 $ 63,325,979
Ventas a credito $0 $0
FLUJO DE EFECTIVO
ENERO FEBRERO
INGRESOS
Ventas de contado $ 63,325,979 $ 63,325,979
Recuperacion de cartera
Prestamos recibidos
Aportes de capital
Otros ingresos
EGRESOS
Compras de contado $ 31,662,990 $ 31,662,990
Pago proveedores $0 $0
Pago Impuestos
Pago prestamos $ 10,000,000
Arriendos
Nomina de empleados $ 12,278,200 $ 12,278,200
Servicios publicos $ 255,000 $ 255,000
SALDO CARTERA $0 $0
SALDO PROVEEDORES $0
SALDO INVERSIONES TEMPORALES
SALSO PRESTAMOS RECIBIDOS
FLUJO DE CAJA
$ 10,000,000 $ 10,000,000
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
AGOSTO SEPTIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE
$ 63,325,979 $ 63,325,979 $ 63,325,979 $ 63,325,979 $ 63,325,979
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
saldos enero del ao siguiente
$ 147,338,400
$ 3,060,000
Costos Fijos 14,536,100
Costos variables Uni. 30,750
Precio de Venta 61,500
COSTOS
CANTIDAD INGRESOS COSTOS FIJOS VARIABLES COSTO TOTAL
0 $ - $ 14,536,100 $ - $ 14,536,100
1 $ 61,500 $ 14,536,100 $ 30,750 $ 14,566,850
2 $ 123,000 $ 14,536,100 $ 61,500 $ 14,597,600
3 $ 184,500 $ 14,536,100 $ 92,250 $ 14,628,350
4 $ 246,000 $ 14,536,100 $ 123,000 $ 14,659,100
5 $ 307,500 $ 14,536,100 $ 153,750 $ 14,689,850
6 $ 369,000 $ 14,536,100 $ 184,500 $ 14,720,600
7 $ 430,500 $ 14,536,100 $ 215,250 $ 14,751,350
8 $ 492,000 $ 14,536,100 $ 246,000 $ 14,782,100
9 $ 553,500 $ 14,536,100 $ 276,750 $ 14,812,850
10 $ 615,000 $ 14,536,100 $ 307,500 $ 14,843,600
11 $ 676,500 $ 14,536,100 $ 338,250 $ 14,874,350
12 $ 738,000 $ 14,536,100 $ 369,000 $ 14,905,100
13 $ 799,500 $ 14,536,100 $ 399,750 $ 14,935,850
14 $ 861,000 $ 14,536,100 $ 430,500 $ 14,966,600
15 $ 922,500 $ 14,536,100 $ 461,250 $ 14,997,350
16 $ 984,000 $ 14,536,100 $ 492,000 $ 15,028,100
17 $ 1,045,500 $ 14,536,100 $ 522,750 $ 15,058,850
18 $ 1,107,000 $ 14,536,100 $ 553,500 $ 15,089,600
19 $ 1,168,500 $ 14,536,100 $ 584,250 $ 15,120,350
20 $ 1,230,000 $ 14,536,100 $ 615,000 $ 15,151,100
21 $ 1,291,500 $ 14,536,100 $ 645,750 $ 15,181,850
22 $ 1,353,000 $ 14,536,100 $ 676,500 $ 15,212,600
23 $ 1,414,500 $ 14,536,100 $ 707,250 $ 15,243,350
24 $ 1,476,000 $ 14,536,100 $ 738,000 $ 15,274,100
25 $ 1,537,500 $ 14,536,100 $ 768,750 $ 15,304,850
26 $ 1,599,000 $ 14,536,100 $ 799,500 $ 15,335,600
27 $ 1,660,500 $ 14,536,100 $ 830,250 $ 15,366,350
28 $ 1,722,000 $ 14,536,100 $ 861,000 $ 15,397,100
29 $ 1,783,500 $ 14,536,100 $ 891,750 $ 15,427,850
30 $ 1,845,000 $ 14,536,100 $ 922,500 $ 15,458,600
31 $ 1,906,500 $ 14,536,100 $ 953,250 $ 15,489,350
32 $ 1,968,000 $ 14,536,100 $ 984,000 $ 15,520,100
33 $ 2,029,500 $ 14,536,100 $ 1,014,750 $ 15,550,850
34 $ 2,091,000 $ 14,536,100 $ 1,045,500 $ 15,581,600
35 $ 2,152,500 $ 14,536,100 $ 1,076,250 $ 15,612,350
36 $ 2,214,000 $ 14,536,100 $ 1,107,000 $ 15,643,100
37 $ 2,275,500 $ 14,536,100 $ 1,137,750 $ 15,673,850
38 $ 2,337,000 $ 14,536,100 $ 1,168,500 $ 15,704,600
39 $ 2,398,500 $ 14,536,100 $ 1,199,250 $ 15,735,350
40 $ 2,460,000 $ 14,536,100 $ 1,230,000 $ 15,766,100
41 $ 2,521,500 $ 14,536,100 $ 1,260,750 $ 15,796,850
42 $ 2,583,000 $ 14,536,100 $ 1,291,500 $ 15,827,600
43 $ 2,644,500 $ 14,536,100 $ 1,322,250 $ 15,858,350
44 $ 2,706,000 $ 14,536,100 $ 1,353,000 $ 15,889,100
45 $ 2,767,500 $ 14,536,100 $ 1,383,750 $ 15,919,850
46 $ 2,829,000 $ 14,536,100 $ 1,414,500 $ 15,950,600
47 $ 2,890,500 $ 14,536,100 $ 1,445,250 $ 15,981,350
48 $ 2,952,000 $ 14,536,100 $ 1,476,000 $ 16,012,100
49 $ 3,013,500 $ 14,536,100 $ 1,506,750 $ 16,042,850
50 $ 3,075,000 $ 14,536,100 $ 1,537,500 $ 16,073,600
51 $ 3,136,500 $ 14,536,100 $ 1,568,250 $ 16,104,350
52 $ 3,198,000 $ 14,536,100 $ 1,599,000 $ 16,135,100
53 $ 3,259,500 $ 14,536,100 $ 1,629,750 $ 16,165,850
54 $ 3,321,000 $ 14,536,100 $ 1,660,500 $ 16,196,600
55 $ 3,382,500 $ 14,536,100 $ 1,691,250 $ 16,227,350
56 $ 3,444,000 $ 14,536,100 $ 1,722,000 $ 16,258,100
57 $ 3,505,500 $ 14,536,100 $ 1,752,750 $ 16,288,850
58 $ 3,567,000 $ 14,536,100 $ 1,783,500 $ 16,319,600
59 $ 3,628,500 $ 14,536,100 $ 1,814,250 $ 16,350,350
60 $ 3,690,000 $ 14,536,100 $ 1,845,000 $ 16,381,100
61 $ 3,751,500 $ 14,536,100 $ 1,875,750 $ 16,411,850
62 $ 3,813,000 $ 14,536,100 $ 1,906,500 $ 16,442,600
63 $ 3,874,500 $ 14,536,100 $ 1,937,250 $ 16,473,350
64 $ 3,936,000 $ 14,536,100 $ 1,968,000 $ 16,504,100
65 $ 3,997,500 $ 14,536,100 $ 1,998,750 $ 16,534,850
66 $ 4,059,000 $ 14,536,100 $ 2,029,500 $ 16,565,600
67 $ 4,120,500 $ 14,536,100 $ 2,060,250 $ 16,596,350
68 $ 4,182,000 $ 14,536,100 $ 2,091,000 $ 16,627,100
69 $ 4,243,500 $ 14,536,100 $ 2,121,750 $ 16,657,850
70 $ 4,305,000 $ 14,536,100 $ 2,152,500 $ 16,688,600
71 $ 4,366,500 $ 14,536,100 $ 2,183,250 $ 16,719,350
72 $ 4,428,000 $ 14,536,100 $ 2,214,000 $ 16,750,100
73 $ 4,489,500 $ 14,536,100 $ 2,244,750 $ 16,780,850
74 $ 4,551,000 $ 14,536,100 $ 2,275,500 $ 16,811,600
75 $ 4,612,500 $ 14,536,100 $ 2,306,250 $ 16,842,350
76 $ 4,674,000 $ 14,536,100 $ 2,337,000 $ 16,873,100
77 $ 4,735,500 $ 14,536,100 $ 2,367,750 $ 16,903,850
78 $ 4,797,000 $ 14,536,100 $ 2,398,500 $ 16,934,600
79 $ 4,858,500 $ 14,536,100 $ 2,429,250 $ 16,965,350
80 $ 4,920,000 $ 14,536,100 $ 2,460,000 $ 16,996,100
81 $ 4,981,500 $ 14,536,100 $ 2,490,750 $ 17,026,850
82 $ 5,043,000 $ 14,536,100 $ 2,521,500 $ 17,057,600
83 $ 5,104,500 $ 14,536,100 $ 2,552,250 $ 17,088,350
84 $ 5,166,000 $ 14,536,100 $ 2,583,000 $ 17,119,100
85 $ 5,227,500 $ 14,536,100 $ 2,613,750 $ 17,149,850
86 $ 5,289,000 $ 14,536,100 $ 2,644,500 $ 17,180,600
87 $ 5,350,500 $ 14,536,100 $ 2,675,250 $ 17,211,350
88 $ 5,412,000 $ 14,536,100 $ 2,706,000 $ 17,242,100
89 $ 5,473,500 $ 14,536,100 $ 2,736,750 $ 17,272,850
90 $ 5,535,000 $ 14,536,100 $ 2,767,500 $ 17,303,600
91 $ 5,596,500 $ 14,536,100 $ 2,798,250 $ 17,334,350
92 $ 5,658,000 $ 14,536,100 $ 2,829,000 $ 17,365,100
93 $ 5,719,500 $ 14,536,100 $ 2,859,750 $ 17,395,850
94 $ 5,781,000 $ 14,536,100 $ 2,890,500 $ 17,426,600
95 $ 5,842,500 $ 14,536,100 $ 2,921,250 $ 17,457,350
96 $ 5,904,000 $ 14,536,100 $ 2,952,000 $ 17,488,100
97 $ 5,965,500 $ 14,536,100 $ 2,982,750 $ 17,518,850
98 $ 6,027,000 $ 14,536,100 $ 3,013,500 $ 17,549,600
99 $ 6,088,500 $ 14,536,100 $ 3,044,250 $ 17,580,350
100 $ 6,150,000 $ 14,536,100 $ 3,075,000 $ 17,611,100
101 $ 6,211,500 $ 14,536,100 $ 3,105,750 $ 17,641,850
102 $ 6,273,000 $ 14,536,100 $ 3,136,500 $ 17,672,600
103 $ 6,334,500 $ 14,536,100 $ 3,167,250 $ 17,703,350
104 $ 6,396,000 $ 14,536,100 $ 3,198,000 $ 17,734,100
105 $ 6,457,500 $ 14,536,100 $ 3,228,750 $ 17,764,850
106 $ 6,519,000 $ 14,536,100 $ 3,259,500 $ 17,795,600
107 $ 6,580,500 $ 14,536,100 $ 3,290,250 $ 17,826,350
108 $ 6,642,000 $ 14,536,100 $ 3,321,000 $ 17,857,100
109 $ 6,703,500 $ 14,536,100 $ 3,351,750 $ 17,887,850
110 $ 6,765,000 $ 14,536,100 $ 3,382,500 $ 17,918,600
111 $ 6,826,500 $ 14,536,100 $ 3,413,250 $ 17,949,350
112 $ 6,888,000 $ 14,536,100 $ 3,444,000 $ 17,980,100
113 $ 6,949,500 $ 14,536,100 $ 3,474,750 $ 18,010,850
114 $ 7,011,000 $ 14,536,100 $ 3,505,500 $ 18,041,600
115 $ 7,072,500 $ 14,536,100 $ 3,536,250 $ 18,072,350
116 $ 7,134,000 $ 14,536,100 $ 3,567,000 $ 18,103,100
117 $ 7,195,500 $ 14,536,100 $ 3,597,750 $ 18,133,850
118 $ 7,257,000 $ 14,536,100 $ 3,628,500 $ 18,164,600
119 $ 7,318,500 $ 14,536,100 $ 3,659,250 $ 18,195,350
120 $ 7,380,000 $ 14,536,100 $ 3,690,000 $ 18,226,100
121 $ 7,441,500 $ 14,536,100 $ 3,720,750 $ 18,256,850
122 $ 7,503,000 $ 14,536,100 $ 3,751,500 $ 18,287,600
123 $ 7,564,500 $ 14,536,100 $ 3,782,250 $ 18,318,350
124 $ 7,626,000 $ 14,536,100 $ 3,813,000 $ 18,349,100
125 $ 7,687,500 $ 14,536,100 $ 3,843,750 $ 18,379,850
126 $ 7,749,000 $ 14,536,100 $ 3,874,500 $ 18,410,600
127 $ 7,810,500 $ 14,536,100 $ 3,905,250 $ 18,441,350
128 $ 7,872,000 $ 14,536,100 $ 3,936,000 $ 18,472,100
129 $ 7,933,500 $ 14,536,100 $ 3,966,750 $ 18,502,850
130 $ 7,995,000 $ 14,536,100 $ 3,997,500 $ 18,533,600
131 $ 8,056,500 $ 14,536,100 $ 4,028,250 $ 18,564,350
132 $ 8,118,000 $ 14,536,100 $ 4,059,000 $ 18,595,100
133 $ 8,179,500 $ 14,536,100 $ 4,089,750 $ 18,625,850
134 $ 8,241,000 $ 14,536,100 $ 4,120,500 $ 18,656,600
135 $ 8,302,500 $ 14,536,100 $ 4,151,250 $ 18,687,350
136 $ 8,364,000 $ 14,536,100 $ 4,182,000 $ 18,718,100
137 $ 8,425,500 $ 14,536,100 $ 4,212,750 $ 18,748,850
138 $ 8,487,000 $ 14,536,100 $ 4,243,500 $ 18,779,600
139 $ 8,548,500 $ 14,536,100 $ 4,274,250 $ 18,810,350
140 $ 8,610,000 $ 14,536,100 $ 4,305,000 $ 18,841,100
141 $ 8,671,500 $ 14,536,100 $ 4,335,750 $ 18,871,850
142 $ 8,733,000 $ 14,536,100 $ 4,366,500 $ 18,902,600
143 $ 8,794,500 $ 14,536,100 $ 4,397,250 $ 18,933,350
144 $ 8,856,000 $ 14,536,100 $ 4,428,000 $ 18,964,100
145 $ 8,917,500 $ 14,536,100 $ 4,458,750 $ 18,994,850
146 $ 8,979,000 $ 14,536,100 $ 4,489,500 $ 19,025,600
147 $ 9,040,500 $ 14,536,100 $ 4,520,250 $ 19,056,350
148 $ 9,102,000 $ 14,536,100 $ 4,551,000 $ 19,087,100
149 $ 9,163,500 $ 14,536,100 $ 4,581,750 $ 19,117,850
150 $ 9,225,000 $ 14,536,100 $ 4,612,500 $ 19,148,600
151 $ 9,286,500 $ 14,536,100 $ 4,643,250 $ 19,179,350
152 $ 9,348,000 $ 14,536,100 $ 4,674,000 $ 19,210,100
153 $ 9,409,500 $ 14,536,100 $ 4,704,750 $ 19,240,850
154 $ 9,471,000 $ 14,536,100 $ 4,735,500 $ 19,271,600
155 $ 9,532,500 $ 14,536,100 $ 4,766,250 $ 19,302,350
156 $ 9,594,000 $ 14,536,100 $ 4,797,000 $ 19,333,100
157 $ 9,655,500 $ 14,536,100 $ 4,827,750 $ 19,363,850
158 $ 9,717,000 $ 14,536,100 $ 4,858,500 $ 19,394,600
159 $ 9,778,500 $ 14,536,100 $ 4,889,250 $ 19,425,350
160 $ 9,840,000 $ 14,536,100 $ 4,920,000 $ 19,456,100
161 $ 9,901,500 $ 14,536,100 $ 4,950,750 $ 19,486,850
162 $ 9,963,000 $ 14,536,100 $ 4,981,500 $ 19,517,600
163 $ 10,024,500 $ 14,536,100 $ 5,012,250 $ 19,548,350
164 $ 10,086,000 $ 14,536,100 $ 5,043,000 $ 19,579,100
165 $ 10,147,500 $ 14,536,100 $ 5,073,750 $ 19,609,850
166 $ 10,209,000 $ 14,536,100 $ 5,104,500 $ 19,640,600
167 $ 10,270,500 $ 14,536,100 $ 5,135,250 $ 19,671,350
168 $ 10,332,000 $ 14,536,100 $ 5,166,000 $ 19,702,100
169 $ 10,393,500 $ 14,536,100 $ 5,196,750 $ 19,732,850
170 $ 10,455,000 $ 14,536,100 $ 5,227,500 $ 19,763,600
171 $ 10,516,500 $ 14,536,100 $ 5,258,250 $ 19,794,350
172 $ 10,578,000 $ 14,536,100 $ 5,289,000 $ 19,825,100
173 $ 10,639,500 $ 14,536,100 $ 5,319,750 $ 19,855,850
174 $ 10,701,000 $ 14,536,100 $ 5,350,500 $ 19,886,600
175 $ 10,762,500 $ 14,536,100 $ 5,381,250 $ 19,917,350
176 $ 10,824,000 $ 14,536,100 $ 5,412,000 $ 19,948,100
177 $ 10,885,500 $ 14,536,100 $ 5,442,750 $ 19,978,850
178 $ 10,947,000 $ 14,536,100 $ 5,473,500 $ 20,009,600
179 $ 11,008,500 $ 14,536,100 $ 5,504,250 $ 20,040,350
180 $ 11,070,000 $ 14,536,100 $ 5,535,000 $ 20,071,100
181 $ 11,131,500 $ 14,536,100 $ 5,565,750 $ 20,101,850
182 $ 11,193,000 $ 14,536,100 $ 5,596,500 $ 20,132,600
183 $ 11,254,500 $ 14,536,100 $ 5,627,250 $ 20,163,350
184 $ 11,316,000 $ 14,536,100 $ 5,658,000 $ 20,194,100
185 $ 11,377,500 $ 14,536,100 $ 5,688,750 $ 20,224,850
186 $ 11,439,000 $ 14,536,100 $ 5,719,500 $ 20,255,600
187 $ 11,500,500 $ 14,536,100 $ 5,750,250 $ 20,286,350
188 $ 11,562,000 $ 14,536,100 $ 5,781,000 $ 20,317,100
189 $ 11,623,500 $ 14,536,100 $ 5,811,750 $ 20,347,850
190 $ 11,685,000 $ 14,536,100 $ 5,842,500 $ 20,378,600
191 $ 11,746,500 $ 14,536,100 $ 5,873,250 $ 20,409,350
192 $ 11,808,000 $ 14,536,100 $ 5,904,000 $ 20,440,100
193 $ 11,869,500 $ 14,536,100 $ 5,934,750 $ 20,470,850
194 $ 11,931,000 $ 14,536,100 $ 5,965,500 $ 20,501,600
195 $ 11,992,500 $ 14,536,100 $ 5,996,250 $ 20,532,350
196 $ 12,054,000 $ 14,536,100 $ 6,027,000 $ 20,563,100
197 $ 12,115,500 $ 14,536,100 $ 6,057,750 $ 20,593,850
198 $ 12,177,000 $ 14,536,100 $ 6,088,500 $ 20,624,600
199 $ 12,238,500 $ 14,536,100 $ 6,119,250 $ 20,655,350
200 $ 12,300,000 $ 14,536,100 $ 6,150,000 $ 20,686,100
201 $ 12,361,500 $ 14,536,100 $ 6,180,750 $ 20,716,850
202 $ 12,423,000 $ 14,536,100 $ 6,211,500 $ 20,747,600
203 $ 12,484,500 $ 14,536,100 $ 6,242,250 $ 20,778,350
204 $ 12,546,000 $ 14,536,100 $ 6,273,000 $ 20,809,100
205 $ 12,607,500 $ 14,536,100 $ 6,303,750 $ 20,839,850
206 $ 12,669,000 $ 14,536,100 $ 6,334,500 $ 20,870,600
207 $ 12,730,500 $ 14,536,100 $ 6,365,250 $ 20,901,350
208 $ 12,792,000 $ 14,536,100 $ 6,396,000 $ 20,932,100
209 $ 12,853,500 $ 14,536,100 $ 6,426,750 $ 20,962,850
210 $ 12,915,000 $ 14,536,100 $ 6,457,500 $ 20,993,600
211 $ 12,976,500 $ 14,536,100 $ 6,488,250 $ 21,024,350
212 $ 13,038,000 $ 14,536,100 $ 6,519,000 $ 21,055,100
213 $ 13,099,500 $ 14,536,100 $ 6,549,750 $ 21,085,850
214 $ 13,161,000 $ 14,536,100 $ 6,580,500 $ 21,116,600
215 $ 13,222,500 $ 14,536,100 $ 6,611,250 $ 21,147,350
216 $ 13,284,000 $ 14,536,100 $ 6,642,000 $ 21,178,100
217 $ 13,345,500 $ 14,536,100 $ 6,672,750 $ 21,208,850
218 $ 13,407,000 $ 14,536,100 $ 6,703,500 $ 21,239,600
219 $ 13,468,500 $ 14,536,100 $ 6,734,250 $ 21,270,350
220 $ 13,530,000 $ 14,536,100 $ 6,765,000 $ 21,301,100
221 $ 13,591,500 $ 14,536,100 $ 6,795,750 $ 21,331,850
222 $ 13,653,000 $ 14,536,100 $ 6,826,500 $ 21,362,600
223 $ 13,714,500 $ 14,536,100 $ 6,857,250 $ 21,393,350
224 $ 13,776,000 $ 14,536,100 $ 6,888,000 $ 21,424,100
225 $ 13,837,500 $ 14,536,100 $ 6,918,750 $ 21,454,850
226 $ 13,899,000 $ 14,536,100 $ 6,949,500 $ 21,485,600
227 $ 13,960,500 $ 14,536,100 $ 6,980,250 $ 21,516,350
228 $ 14,022,000 $ 14,536,100 $ 7,011,000 $ 21,547,100
229 $ 14,083,500 $ 14,536,100 $ 7,041,750 $ 21,577,850
230 $ 14,145,000 $ 14,536,100 $ 7,072,500 $ 21,608,600
231 $ 14,206,500 $ 14,536,100 $ 7,103,250 $ 21,639,350
232 $ 14,268,000 $ 14,536,100 $ 7,134,000 $ 21,670,100
233 $ 14,329,500 $ 14,536,100 $ 7,164,750 $ 21,700,850
234 $ 14,391,000 $ 14,536,100 $ 7,195,500 $ 21,731,600
235 $ 14,452,500 $ 14,536,100 $ 7,226,250 $ 21,762,350
236 $ 14,514,000 $ 14,536,100 $ 7,257,000 $ 21,793,100
237 $ 14,575,500 $ 14,536,100 $ 7,287,750 $ 21,823,850
238 $ 14,637,000 $ 14,536,100 $ 7,318,500 $ 21,854,600
239 $ 14,698,500 $ 14,536,100 $ 7,349,250 $ 21,885,350
240 $ 14,760,000 $ 14,536,100 $ 7,380,000 $ 21,916,100
241 $ 14,821,500 $ 14,536,100 $ 7,410,750 $ 21,946,850
242 $ 14,883,000 $ 14,536,100 $ 7,441,500 $ 21,977,600
243 $ 14,944,500 $ 14,536,100 $ 7,472,250 $ 22,008,350
244 $ 15,006,000 $ 14,536,100 $ 7,503,000 $ 22,039,100
245 $ 15,067,500 $ 14,536,100 $ 7,533,750 $ 22,069,850
246 $ 15,129,000 $ 14,536,100 $ 7,564,500 $ 22,100,600
247 $ 15,190,500 $ 14,536,100 $ 7,595,250 $ 22,131,350
248 $ 15,252,000 $ 14,536,100 $ 7,626,000 $ 22,162,100
249 $ 15,313,500 $ 14,536,100 $ 7,656,750 $ 22,192,850
250 $ 15,375,000 $ 14,536,100 $ 7,687,500 $ 22,223,600
251 $ 15,436,500 $ 14,536,100 $ 7,718,250 $ 22,254,350
252 $ 15,498,000 $ 14,536,100 $ 7,749,000 $ 22,285,100
253 $ 15,559,500 $ 14,536,100 $ 7,779,750 $ 22,315,850
254 $ 15,621,000 $ 14,536,100 $ 7,810,500 $ 22,346,600
255 $ 15,682,500 $ 14,536,100 $ 7,841,250 $ 22,377,350
256 $ 15,744,000 $ 14,536,100 $ 7,872,000 $ 22,408,100
257 $ 15,805,500 $ 14,536,100 $ 7,902,750 $ 22,438,850
258 $ 15,867,000 $ 14,536,100 $ 7,933,500 $ 22,469,600
259 $ 15,928,500 $ 14,536,100 $ 7,964,250 $ 22,500,350
260 $ 15,990,000 $ 14,536,100 $ 7,995,000 $ 22,531,100
261 $ 16,051,500 $ 14,536,100 $ 8,025,750 $ 22,561,850
262 $ 16,113,000 $ 14,536,100 $ 8,056,500 $ 22,592,600
263 $ 16,174,500 $ 14,536,100 $ 8,087,250 $ 22,623,350
264 $ 16,236,000 $ 14,536,100 $ 8,118,000 $ 22,654,100
265 $ 16,297,500 $ 14,536,100 $ 8,148,750 $ 22,684,850
266 $ 16,359,000 $ 14,536,100 $ 8,179,500 $ 22,715,600
267 $ 16,420,500 $ 14,536,100 $ 8,210,250 $ 22,746,350
268 $ 16,482,000 $ 14,536,100 $ 8,241,000 $ 22,777,100
269 $ 16,543,500 $ 14,536,100 $ 8,271,750 $ 22,807,850
270 $ 16,605,000 $ 14,536,100 $ 8,302,500 $ 22,838,600
271 $ 16,666,500 $ 14,536,100 $ 8,333,250 $ 22,869,350
272 $ 16,728,000 $ 14,536,100 $ 8,364,000 $ 22,900,100
273 $ 16,789,500 $ 14,536,100 $ 8,394,750 $ 22,930,850
274 $ 16,851,000 $ 14,536,100 $ 8,425,500 $ 22,961,600
275 $ 16,912,500 $ 14,536,100 $ 8,456,250 $ 22,992,350
276 $ 16,974,000 $ 14,536,100 $ 8,487,000 $ 23,023,100
277 $ 17,035,500 $ 14,536,100 $ 8,517,750 $ 23,053,850
278 $ 17,097,000 $ 14,536,100 $ 8,548,500 $ 23,084,600
279 $ 17,158,500 $ 14,536,100 $ 8,579,250 $ 23,115,350
280 $ 17,220,000 $ 14,536,100 $ 8,610,000 $ 23,146,100
281 $ 17,281,500 $ 14,536,100 $ 8,640,750 $ 23,176,850
282 $ 17,343,000 $ 14,536,100 $ 8,671,500 $ 23,207,600
283 $ 17,404,500 $ 14,536,100 $ 8,702,250 $ 23,238,350
284 $ 17,466,000 $ 14,536,100 $ 8,733,000 $ 23,269,100
285 $ 17,527,500 $ 14,536,100 $ 8,763,750 $ 23,299,850
286 $ 17,589,000 $ 14,536,100 $ 8,794,500 $ 23,330,600
287 $ 17,650,500 $ 14,536,100 $ 8,825,250 $ 23,361,350
288 $ 17,712,000 $ 14,536,100 $ 8,856,000 $ 23,392,100
289 $ 17,773,500 $ 14,536,100 $ 8,886,750 $ 23,422,850
290 $ 17,835,000 $ 14,536,100 $ 8,917,500 $ 23,453,600
291 $ 17,896,500 $ 14,536,100 $ 8,948,250 $ 23,484,350
292 $ 17,958,000 $ 14,536,100 $ 8,979,000 $ 23,515,100
293 $ 18,019,500 $ 14,536,100 $ 9,009,750 $ 23,545,850
294 $ 18,081,000 $ 14,536,100 $ 9,040,500 $ 23,576,600
295 $ 18,142,500 $ 14,536,100 $ 9,071,250 $ 23,607,350
296 $ 18,204,000 $ 14,536,100 $ 9,102,000 $ 23,638,100
297 $ 18,265,500 $ 14,536,100 $ 9,132,750 $ 23,668,850
298 $ 18,327,000 $ 14,536,100 $ 9,163,500 $ 23,699,600
299 $ 18,388,500 $ 14,536,100 $ 9,194,250 $ 23,730,350
300 $ 18,450,000 $ 14,536,100 $ 9,225,000 $ 23,761,100
301 $ 18,511,500 $ 14,536,100 $ 9,255,750 $ 23,791,850
302 $ 18,573,000 $ 14,536,100 $ 9,286,500 $ 23,822,600
303 $ 18,634,500 $ 14,536,100 $ 9,317,250 $ 23,853,350
304 $ 18,696,000 $ 14,536,100 $ 9,348,000 $ 23,884,100
305 $ 18,757,500 $ 14,536,100 $ 9,378,750 $ 23,914,850
306 $ 18,819,000 $ 14,536,100 $ 9,409,500 $ 23,945,600
307 $ 18,880,500 $ 14,536,100 $ 9,440,250 $ 23,976,350
308 $ 18,942,000 $ 14,536,100 $ 9,471,000 $ 24,007,100
309 $ 19,003,500 $ 14,536,100 $ 9,501,750 $ 24,037,850
310 $ 19,065,000 $ 14,536,100 $ 9,532,500 $ 24,068,600
311 $ 19,126,500 $ 14,536,100 $ 9,563,250 $ 24,099,350
312 $ 19,188,000 $ 14,536,100 $ 9,594,000 $ 24,130,100
313 $ 19,249,500 $ 14,536,100 $ 9,624,750 $ 24,160,850
314 $ 19,311,000 $ 14,536,100 $ 9,655,500 $ 24,191,600
315 $ 19,372,500 $ 14,536,100 $ 9,686,250 $ 24,222,350
316 $ 19,434,000 $ 14,536,100 $ 9,717,000 $ 24,253,100
317 $ 19,495,500 $ 14,536,100 $ 9,747,750 $ 24,283,850
318 $ 19,557,000 $ 14,536,100 $ 9,778,500 $ 24,314,600
319 $ 19,618,500 $ 14,536,100 $ 9,809,250 $ 24,345,350
320 $ 19,680,000 $ 14,536,100 $ 9,840,000 $ 24,376,100
321 $ 19,741,500 $ 14,536,100 $ 9,870,750 $ 24,406,850
322 $ 19,803,000 $ 14,536,100 $ 9,901,500 $ 24,437,600
323 $ 19,864,500 $ 14,536,100 $ 9,932,250 $ 24,468,350
324 $ 19,926,000 $ 14,536,100 $ 9,963,000 $ 24,499,100
325 $ 19,987,500 $ 14,536,100 $ 9,993,750 $ 24,529,850
326 $ 20,049,000 $ 14,536,100 $ 10,024,500 $ 24,560,600
327 $ 20,110,500 $ 14,536,100 $ 10,055,250 $ 24,591,350
328 $ 20,172,000 $ 14,536,100 $ 10,086,000 $ 24,622,100
329 $ 20,233,500 $ 14,536,100 $ 10,116,750 $ 24,652,850
330 $ 20,295,000 $ 14,536,100 $ 10,147,500 $ 24,683,600
331 $ 20,356,500 $ 14,536,100 $ 10,178,250 $ 24,714,350
332 $ 20,418,000 $ 14,536,100 $ 10,209,000 $ 24,745,100
333 $ 20,479,500 $ 14,536,100 $ 10,239,750 $ 24,775,850
334 $ 20,541,000 $ 14,536,100 $ 10,270,500 $ 24,806,600
335 $ 20,602,500 $ 14,536,100 $ 10,301,250 $ 24,837,350
336 $ 20,664,000 $ 14,536,100 $ 10,332,000 $ 24,868,100
337 $ 20,725,500 $ 14,536,100 $ 10,362,750 $ 24,898,850
338 $ 20,787,000 $ 14,536,100 $ 10,393,500 $ 24,929,600
339 $ 20,848,500 $ 14,536,100 $ 10,424,250 $ 24,960,350
340 $ 20,910,000 $ 14,536,100 $ 10,455,000 $ 24,991,100
341 $ 20,971,500 $ 14,536,100 $ 10,485,750 $ 25,021,850
342 $ 21,033,000 $ 14,536,100 $ 10,516,500 $ 25,052,600
343 $ 21,094,500 $ 14,536,100 $ 10,547,250 $ 25,083,350
344 $ 21,156,000 $ 14,536,100 $ 10,578,000 $ 25,114,100
345 $ 21,217,500 $ 14,536,100 $ 10,608,750 $ 25,144,850
346 $ 21,279,000 $ 14,536,100 $ 10,639,500 $ 25,175,600
347 $ 21,340,500 $ 14,536,100 $ 10,670,250 $ 25,206,350
348 $ 21,402,000 $ 14,536,100 $ 10,701,000 $ 25,237,100
349 $ 21,463,500 $ 14,536,100 $ 10,731,750 $ 25,267,850
350 $ 21,525,000 $ 14,536,100 $ 10,762,500 $ 25,298,600
351 $ 21,586,500 $ 14,536,100 $ 10,793,250 $ 25,329,350
352 $ 21,648,000 $ 14,536,100 $ 10,824,000 $ 25,360,100
353 $ 21,709,500 $ 14,536,100 $ 10,854,750 $ 25,390,850
354 $ 21,771,000 $ 14,536,100 $ 10,885,500 $ 25,421,600
355 $ 21,832,500 $ 14,536,100 $ 10,916,250 $ 25,452,350
356 $ 21,894,000 $ 14,536,100 $ 10,947,000 $ 25,483,100
357 $ 21,955,500 $ 14,536,100 $ 10,977,750 $ 25,513,850
358 $ 22,017,000 $ 14,536,100 $ 11,008,500 $ 25,544,600
359 $ 22,078,500 $ 14,536,100 $ 11,039,250 $ 25,575,350
360 $ 22,140,000 $ 14,536,100 $ 11,070,000 $ 25,606,100
361 $ 22,201,500 $ 14,536,100 $ 11,100,750 $ 25,636,850
362 $ 22,263,000 $ 14,536,100 $ 11,131,500 $ 25,667,600
363 $ 22,324,500 $ 14,536,100 $ 11,162,250 $ 25,698,350
364 $ 22,386,000 $ 14,536,100 $ 11,193,000 $ 25,729,100
365 $ 22,447,500 $ 14,536,100 $ 11,223,750 $ 25,759,850
366 $ 22,509,000 $ 14,536,100 $ 11,254,500 $ 25,790,600
367 $ 22,570,500 $ 14,536,100 $ 11,285,250 $ 25,821,350
368 $ 22,632,000 $ 14,536,100 $ 11,316,000 $ 25,852,100
369 $ 22,693,500 $ 14,536,100 $ 11,346,750 $ 25,882,850
370 $ 22,755,000 $ 14,536,100 $ 11,377,500 $ 25,913,600
371 $ 22,816,500 $ 14,536,100 $ 11,408,250 $ 25,944,350
372 $ 22,878,000 $ 14,536,100 $ 11,439,000 $ 25,975,100
373 $ 22,939,500 $ 14,536,100 $ 11,469,750 $ 26,005,850
374 $ 23,001,000 $ 14,536,100 $ 11,500,500 $ 26,036,600
375 $ 23,062,500 $ 14,536,100 $ 11,531,250 $ 26,067,350
376 $ 23,124,000 $ 14,536,100 $ 11,562,000 $ 26,098,100
377 $ 23,185,500 $ 14,536,100 $ 11,592,750 $ 26,128,850
378 $ 23,247,000 $ 14,536,100 $ 11,623,500 $ 26,159,600
379 $ 23,308,500 $ 14,536,100 $ 11,654,250 $ 26,190,350
380 $ 23,370,000 $ 14,536,100 $ 11,685,000 $ 26,221,100
381 $ 23,431,500 $ 14,536,100 $ 11,715,750 $ 26,251,850
382 $ 23,493,000 $ 14,536,100 $ 11,746,500 $ 26,282,600
383 $ 23,554,500 $ 14,536,100 $ 11,777,250 $ 26,313,350
384 $ 23,616,000 $ 14,536,100 $ 11,808,000 $ 26,344,100
385 $ 23,677,500 $ 14,536,100 $ 11,838,750 $ 26,374,850
386 $ 23,739,000 $ 14,536,100 $ 11,869,500 $ 26,405,600
387 $ 23,800,500 $ 14,536,100 $ 11,900,250 $ 26,436,350
388 $ 23,862,000 $ 14,536,100 $ 11,931,000 $ 26,467,100
389 $ 23,923,500 $ 14,536,100 $ 11,961,750 $ 26,497,850
390 $ 23,985,000 $ 14,536,100 $ 11,992,500 $ 26,528,600
391 $ 24,046,500 $ 14,536,100 $ 12,023,250 $ 26,559,350
392 $ 24,108,000 $ 14,536,100 $ 12,054,000 $ 26,590,100
393 $ 24,169,500 $ 14,536,100 $ 12,084,750 $ 26,620,850
394 $ 24,231,000 $ 14,536,100 $ 12,115,500 $ 26,651,600
395 $ 24,292,500 $ 14,536,100 $ 12,146,250 $ 26,682,350
396 $ 24,354,000 $ 14,536,100 $ 12,177,000 $ 26,713,100
397 $ 24,415,500 $ 14,536,100 $ 12,207,750 $ 26,743,850
398 $ 24,477,000 $ 14,536,100 $ 12,238,500 $ 26,774,600
399 $ 24,538,500 $ 14,536,100 $ 12,269,250 $ 26,805,350
400 $ 24,600,000 $ 14,536,100 $ 12,300,000 $ 26,836,100
401 $ 24,661,500 $ 14,536,100 $ 12,330,750 $ 26,866,850
402 $ 24,723,000 $ 14,536,100 $ 12,361,500 $ 26,897,600
403 $ 24,784,500 $ 14,536,100 $ 12,392,250 $ 26,928,350
404 $ 24,846,000 $ 14,536,100 $ 12,423,000 $ 26,959,100
405 $ 24,907,500 $ 14,536,100 $ 12,453,750 $ 26,989,850
406 $ 24,969,000 $ 14,536,100 $ 12,484,500 $ 27,020,600
407 $ 25,030,500 $ 14,536,100 $ 12,515,250 $ 27,051,350
408 $ 25,092,000 $ 14,536,100 $ 12,546,000 $ 27,082,100
409 $ 25,153,500 $ 14,536,100 $ 12,576,750 $ 27,112,850
410 $ 25,215,000 $ 14,536,100 $ 12,607,500 $ 27,143,600
411 $ 25,276,500 $ 14,536,100 $ 12,638,250 $ 27,174,350
412 $ 25,338,000 $ 14,536,100 $ 12,669,000 $ 27,205,100
413 $ 25,399,500 $ 14,536,100 $ 12,699,750 $ 27,235,850
414 $ 25,461,000 $ 14,536,100 $ 12,730,500 $ 27,266,600
415 $ 25,522,500 $ 14,536,100 $ 12,761,250 $ 27,297,350
416 $ 25,584,000 $ 14,536,100 $ 12,792,000 $ 27,328,100
417 $ 25,645,500 $ 14,536,100 $ 12,822,750 $ 27,358,850
418 $ 25,707,000 $ 14,536,100 $ 12,853,500 $ 27,389,600
419 $ 25,768,500 $ 14,536,100 $ 12,884,250 $ 27,420,350
420 $ 25,830,000 $ 14,536,100 $ 12,915,000 $ 27,451,100
421 $ 25,891,500 $ 14,536,100 $ 12,945,750 $ 27,481,850
422 $ 25,953,000 $ 14,536,100 $ 12,976,500 $ 27,512,600
423 $ 26,014,500 $ 14,536,100 $ 13,007,250 $ 27,543,350
424 $ 26,076,000 $ 14,536,100 $ 13,038,000 $ 27,574,100
425 $ 26,137,500 $ 14,536,100 $ 13,068,750 $ 27,604,850
426 $ 26,199,000 $ 14,536,100 $ 13,099,500 $ 27,635,600
427 $ 26,260,500 $ 14,536,100 $ 13,130,250 $ 27,666,350
428 $ 26,322,000 $ 14,536,100 $ 13,161,000 $ 27,697,100
429 $ 26,383,500 $ 14,536,100 $ 13,191,750 $ 27,727,850
430 $ 26,445,000 $ 14,536,100 $ 13,222,500 $ 27,758,600
431 $ 26,506,500 $ 14,536,100 $ 13,253,250 $ 27,789,350
432 $ 26,568,000 $ 14,536,100 $ 13,284,000 $ 27,820,100
433 $ 26,629,500 $ 14,536,100 $ 13,314,750 $ 27,850,850
434 $ 26,691,000 $ 14,536,100 $ 13,345,500 $ 27,881,600
435 $ 26,752,500 $ 14,536,100 $ 13,376,250 $ 27,912,350
436 $ 26,814,000 $ 14,536,100 $ 13,407,000 $ 27,943,100
437 $ 26,875,500 $ 14,536,100 $ 13,437,750 $ 27,973,850
438 $ 26,937,000 $ 14,536,100 $ 13,468,500 $ 28,004,600
439 $ 26,998,500 $ 14,536,100 $ 13,499,250 $ 28,035,350
440 $ 27,060,000 $ 14,536,100 $ 13,530,000 $ 28,066,100
441 $ 27,121,500 $ 14,536,100 $ 13,560,750 $ 28,096,850
442 $ 27,183,000 $ 14,536,100 $ 13,591,500 $ 28,127,600
443 $ 27,244,500 $ 14,536,100 $ 13,622,250 $ 28,158,350
444 $ 27,306,000 $ 14,536,100 $ 13,653,000 $ 28,189,100
445 $ 27,367,500 $ 14,536,100 $ 13,683,750 $ 28,219,850
446 $ 27,429,000 $ 14,536,100 $ 13,714,500 $ 28,250,600
447 $ 27,490,500 $ 14,536,100 $ 13,745,250 $ 28,281,350
448 $ 27,552,000 $ 14,536,100 $ 13,776,000 $ 28,312,100
449 $ 27,613,500 $ 14,536,100 $ 13,806,750 $ 28,342,850
450 $ 27,675,000 $ 14,536,100 $ 13,837,500 $ 28,373,600
451 $ 27,736,500 $ 14,536,100 $ 13,868,250 $ 28,404,350
452 $ 27,798,000 $ 14,536,100 $ 13,899,000 $ 28,435,100
453 $ 27,859,500 $ 14,536,100 $ 13,929,750 $ 28,465,850
454 $ 27,921,000 $ 14,536,100 $ 13,960,500 $ 28,496,600
455 $ 27,982,500 $ 14,536,100 $ 13,991,250 $ 28,527,350
456 $ 28,044,000 $ 14,536,100 $ 14,022,000 $ 28,558,100
457 $ 28,105,500 $ 14,536,100 $ 14,052,750 $ 28,588,850
458 $ 28,167,000 $ 14,536,100 $ 14,083,500 $ 28,619,600
459 $ 28,228,500 $ 14,536,100 $ 14,114,250 $ 28,650,350
460 $ 28,290,000 $ 14,536,100 $ 14,145,000 $ 28,681,100
461 $ 28,351,500 $ 14,536,100 $ 14,175,750 $ 28,711,850
462 $ 28,413,000 $ 14,536,100 $ 14,206,500 $ 28,742,600
463 $ 28,474,500 $ 14,536,100 $ 14,237,250 $ 28,773,350
464 $ 28,536,000 $ 14,536,100 $ 14,268,000 $ 28,804,100
465 $ 28,597,500 $ 14,536,100 $ 14,298,750 $ 28,834,850
466 $ 28,659,000 $ 14,536,100 $ 14,329,500 $ 28,865,600
467 $ 28,720,500 $ 14,536,100 $ 14,360,250 $ 28,896,350
468 $ 28,782,000 $ 14,536,100 $ 14,391,000 $ 28,927,100
469 $ 28,843,500 $ 14,536,100 $ 14,421,750 $ 28,957,850
470 $ 28,905,000 $ 14,536,100 $ 14,452,500 $ 28,988,600
471 $ 28,966,500 $ 14,536,100 $ 14,483,250 $ 29,019,350
472 $ 29,028,000 $ 14,536,100 $ 14,514,000 $ 29,050,100
473 $ 29,089,500 $ 14,536,100 $ 14,544,750 $ 29,080,850
474 $ 29,151,000 $ 14,536,100 $ 14,575,500 $ 29,111,600
475 $ 29,212,500 $ 14,536,100 $ 14,606,250 $ 29,142,350
476 $ 29,274,000 $ 14,536,100 $ 14,637,000 $ 29,173,100
477 $ 29,335,500 $ 14,536,100 $ 14,667,750 $ 29,203,850
478 $ 29,397,000 $ 14,536,100 $ 14,698,500 $ 29,234,600
479 $ 29,458,500 $ 14,536,100 $ 14,729,250 $ 29,265,350
480 $ 29,520,000 $ 14,536,100 $ 14,760,000 $ 29,296,100
481 $ 29,581,500 $ 14,536,100 $ 14,790,750 $ 29,326,850
482 $ 29,643,000 $ 14,536,100 $ 14,821,500 $ 29,357,600
483 $ 29,704,500 $ 14,536,100 $ 14,852,250 $ 29,388,350
484 $ 29,766,000 $ 14,536,100 $ 14,883,000 $ 29,419,100
485 $ 29,827,500 $ 14,536,100 $ 14,913,750 $ 29,449,850
486 $ 29,889,000 $ 14,536,100 $ 14,944,500 $ 29,480,600
487 $ 29,950,500 $ 14,536,100 $ 14,975,250 $ 29,511,350
488 $ 30,012,000 $ 14,536,100 $ 15,006,000 $ 29,542,100
489 $ 30,073,500 $ 14,536,100 $ 15,036,750 $ 29,572,850
490 $ 30,135,000 $ 14,536,100 $ 15,067,500 $ 29,603,600
491 $ 30,196,500 $ 14,536,100 $ 15,098,250 $ 29,634,350
492 $ 30,258,000 $ 14,536,100 $ 15,129,000 $ 29,665,100
493 $ 30,319,500 $ 14,536,100 $ 15,159,750 $ 29,695,850
494 $ 30,381,000 $ 14,536,100 $ 15,190,500 $ 29,726,600
495 $ 30,442,500 $ 14,536,100 $ 15,221,250 $ 29,757,350
496 $ 30,504,000 $ 14,536,100 $ 15,252,000 $ 29,788,100
497 $ 30,565,500 $ 14,536,100 $ 15,282,750 $ 29,818,850
498 $ 30,627,000 $ 14,536,100 $ 15,313,500 $ 29,849,600
499 $ 30,688,500 $ 14,536,100 $ 15,344,250 $ 29,880,350
500 $ 30,750,000 $ 14,536,100 $ 15,375,000 $ 29,911,100
501 $ 30,811,500 $ 14,536,100 $ 15,405,750 $ 29,941,850
502 $ 30,873,000 $ 14,536,100 $ 15,436,500 $ 29,972,600
503 $ 30,934,500 $ 14,536,100 $ 15,467,250 $ 30,003,350
504 $ 30,996,000 $ 14,536,100 $ 15,498,000 $ 30,034,100
505 $ 31,057,500 $ 14,536,100 $ 15,528,750 $ 30,064,850
506 $ 31,119,000 $ 14,536,100 $ 15,559,500 $ 30,095,600
507 $ 31,180,500 $ 14,536,100 $ 15,590,250 $ 30,126,350
508 $ 31,242,000 $ 14,536,100 $ 15,621,000 $ 30,157,100
509 $ 31,303,500 $ 14,536,100 $ 15,651,750 $ 30,187,850
510 $ 31,365,000 $ 14,536,100 $ 15,682,500 $ 30,218,600
511 $ 31,426,500 $ 14,536,100 $ 15,713,250 $ 30,249,350
512 $ 31,488,000 $ 14,536,100 $ 15,744,000 $ 30,280,100
513 $ 31,549,500 $ 14,536,100 $ 15,774,750 $ 30,310,850
514 $ 31,611,000 $ 14,536,100 $ 15,805,500 $ 30,341,600
515 $ 31,672,500 $ 14,536,100 $ 15,836,250 $ 30,372,350
516 $ 31,734,000 $ 14,536,100 $ 15,867,000 $ 30,403,100
517 $ 31,795,500 $ 14,536,100 $ 15,897,750 $ 30,433,850
518 $ 31,857,000 $ 14,536,100 $ 15,928,500 $ 30,464,600
519 $ 31,918,500 $ 14,536,100 $ 15,959,250 $ 30,495,350
520 $ 31,980,000 $ 14,536,100 $ 15,990,000 $ 30,526,100
521 $ 32,041,500 $ 14,536,100 $ 16,020,750 $ 30,556,850
522 $ 32,103,000 $ 14,536,100 $ 16,051,500 $ 30,587,600
523 $ 32,164,500 $ 14,536,100 $ 16,082,250 $ 30,618,350
524 $ 32,226,000 $ 14,536,100 $ 16,113,000 $ 30,649,100
525 $ 32,287,500 $ 14,536,100 $ 16,143,750 $ 30,679,850
526 $ 32,349,000 $ 14,536,100 $ 16,174,500 $ 30,710,600
527 $ 32,410,500 $ 14,536,100 $ 16,205,250 $ 30,741,350
528 $ 32,472,000 $ 14,536,100 $ 16,236,000 $ 30,772,100
529 $ 32,533,500 $ 14,536,100 $ 16,266,750 $ 30,802,850
530 $ 32,595,000 $ 14,536,100 $ 16,297,500 $ 30,833,600
531 $ 32,656,500 $ 14,536,100 $ 16,328,250 $ 30,864,350
532 $ 32,718,000 $ 14,536,100 $ 16,359,000 $ 30,895,100
533 $ 32,779,500 $ 14,536,100 $ 16,389,750 $ 30,925,850
534 $ 32,841,000 $ 14,536,100 $ 16,420,500 $ 30,956,600
535 $ 32,902,500 $ 14,536,100 $ 16,451,250 $ 30,987,350
536 $ 32,964,000 $ 14,536,100 $ 16,482,000 $ 31,018,100
537 $ 33,025,500 $ 14,536,100 $ 16,512,750 $ 31,048,850
538 $ 33,087,000 $ 14,536,100 $ 16,543,500 $ 31,079,600
539 $ 33,148,500 $ 14,536,100 $ 16,574,250 $ 31,110,350
540 $ 33,210,000 $ 14,536,100 $ 16,605,000 $ 31,141,100
541 $ 33,271,500 $ 14,536,100 $ 16,635,750 $ 31,171,850
542 $ 33,333,000 $ 14,536,100 $ 16,666,500 $ 31,202,600
543 $ 33,394,500 $ 14,536,100 $ 16,697,250 $ 31,233,350
544 $ 33,456,000 $ 14,536,100 $ 16,728,000 $ 31,264,100
545 $ 33,517,500 $ 14,536,100 $ 16,758,750 $ 31,294,850
546 $ 33,579,000 $ 14,536,100 $ 16,789,500 $ 31,325,600
547 $ 33,640,500 $ 14,536,100 $ 16,820,250 $ 31,356,350
548 $ 33,702,000 $ 14,536,100 $ 16,851,000 $ 31,387,100
549 $ 33,763,500 $ 14,536,100 $ 16,881,750 $ 31,417,850
550 $ 33,825,000 $ 14,536,100 $ 16,912,500 $ 31,448,600
551 $ 33,886,500 $ 14,536,100 $ 16,943,250 $ 31,479,350
552 $ 33,948,000 $ 14,536,100 $ 16,974,000 $ 31,510,100
553 $ 34,009,500 $ 14,536,100 $ 17,004,750 $ 31,540,850
554 $ 34,071,000 $ 14,536,100 $ 17,035,500 $ 31,571,600
555 $ 34,132,500 $ 14,536,100 $ 17,066,250 $ 31,602,350
556 $ 34,194,000 $ 14,536,100 $ 17,097,000 $ 31,633,100
557 $ 34,255,500 $ 14,536,100 $ 17,127,750 $ 31,663,850
558 $ 34,317,000 $ 14,536,100 $ 17,158,500 $ 31,694,600
559 $ 34,378,500 $ 14,536,100 $ 17,189,250 $ 31,725,350
560 $ 34,440,000 $ 14,536,100 $ 17,220,000 $ 31,756,100
561 $ 34,501,500 $ 14,536,100 $ 17,250,750 $ 31,786,850
562 $ 34,563,000 $ 14,536,100 $ 17,281,500 $ 31,817,600
563 $ 34,624,500 $ 14,536,100 $ 17,312,250 $ 31,848,350
564 $ 34,686,000 $ 14,536,100 $ 17,343,000 $ 31,879,100
565 $ 34,747,500 $ 14,536,100 $ 17,373,750 $ 31,909,850
566 $ 34,809,000 $ 14,536,100 $ 17,404,500 $ 31,940,600
567 $ 34,870,500 $ 14,536,100 $ 17,435,250 $ 31,971,350
568 $ 34,932,000 $ 14,536,100 $ 17,466,000 $ 32,002,100
569 $ 34,993,500 $ 14,536,100 $ 17,496,750 $ 32,032,850
570 $ 35,055,000 $ 14,536,100 $ 17,527,500 $ 32,063,600
571 $ 35,116,500 $ 14,536,100 $ 17,558,250 $ 32,094,350
572 $ 35,178,000 $ 14,536,100 $ 17,589,000 $ 32,125,100
573 $ 35,239,500 $ 14,536,100 $ 17,619,750 $ 32,155,850
574 $ 35,301,000 $ 14,536,100 $ 17,650,500 $ 32,186,600
575 $ 35,362,500 $ 14,536,100 $ 17,681,250 $ 32,217,350
576 $ 35,424,000 $ 14,536,100 $ 17,712,000 $ 32,248,100
577 $ 35,485,500 $ 14,536,100 $ 17,742,750 $ 32,278,850
578 $ 35,547,000 $ 14,536,100 $ 17,773,500 $ 32,309,600
579 $ 35,608,500 $ 14,536,100 $ 17,804,250 $ 32,340,350
580 $ 35,670,000 $ 14,536,100 $ 17,835,000 $ 32,371,100
581 $ 35,731,500 $ 14,536,100 $ 17,865,750 $ 32,401,850
582 $ 35,793,000 $ 14,536,100 $ 17,896,500 $ 32,432,600
583 $ 35,854,500 $ 14,536,100 $ 17,927,250 $ 32,463,350
584 $ 35,916,000 $ 14,536,100 $ 17,958,000 $ 32,494,100
585 $ 35,977,500 $ 14,536,100 $ 17,988,750 $ 32,524,850
586 $ 36,039,000 $ 14,536,100 $ 18,019,500 $ 32,555,600
587 $ 36,100,500 $ 14,536,100 $ 18,050,250 $ 32,586,350
588 $ 36,162,000 $ 14,536,100 $ 18,081,000 $ 32,617,100
589 $ 36,223,500 $ 14,536,100 $ 18,111,750 $ 32,647,850
590 $ 36,285,000 $ 14,536,100 $ 18,142,500 $ 32,678,600
591 $ 36,346,500 $ 14,536,100 $ 18,173,250 $ 32,709,350
592 $ 36,408,000 $ 14,536,100 $ 18,204,000 $ 32,740,100
593 $ 36,469,500 $ 14,536,100 $ 18,234,750 $ 32,770,850
594 $ 36,531,000 $ 14,536,100 $ 18,265,500 $ 32,801,600
595 $ 36,592,500 $ 14,536,100 $ 18,296,250 $ 32,832,350
596 $ 36,654,000 $ 14,536,100 $ 18,327,000 $ 32,863,100
597 $ 36,715,500 $ 14,536,100 $ 18,357,750 $ 32,893,850
598 $ 36,777,000 $ 14,536,100 $ 18,388,500 $ 32,924,600
599 $ 36,838,500 $ 14,536,100 $ 18,419,250 $ 32,955,350
600 $ 36,900,000 $ 14,536,100 $ 18,450,000 $ 32,986,100
601 $ 36,961,500 $ 14,536,100 $ 18,480,750 $ 33,016,850
602 $ 37,023,000 $ 14,536,100 $ 18,511,500 $ 33,047,600
603 $ 37,084,500 $ 14,536,100 $ 18,542,250 $ 33,078,350
604 $ 37,146,000 $ 14,536,100 $ 18,573,000 $ 33,109,100
605 $ 37,207,500 $ 14,536,100 $ 18,603,750 $ 33,139,850
606 $ 37,269,000 $ 14,536,100 $ 18,634,500 $ 33,170,600
607 $ 37,330,500 $ 14,536,100 $ 18,665,250 $ 33,201,350
608 $ 37,392,000 $ 14,536,100 $ 18,696,000 $ 33,232,100
609 $ 37,453,500 $ 14,536,100 $ 18,726,750 $ 33,262,850
610 $ 37,515,000 $ 14,536,100 $ 18,757,500 $ 33,293,600
611 $ 37,576,500 $ 14,536,100 $ 18,788,250 $ 33,324,350
612 $ 37,638,000 $ 14,536,100 $ 18,819,000 $ 33,355,100
613 $ 37,699,500 $ 14,536,100 $ 18,849,750 $ 33,385,850
614 $ 37,761,000 $ 14,536,100 $ 18,880,500 $ 33,416,600
615 $ 37,822,500 $ 14,536,100 $ 18,911,250 $ 33,447,350
616 $ 37,884,000 $ 14,536,100 $ 18,942,000 $ 33,478,100
617 $ 37,945,500 $ 14,536,100 $ 18,972,750 $ 33,508,850
618 $ 38,007,000 $ 14,536,100 $ 19,003,500 $ 33,539,600
619 $ 38,068,500 $ 14,536,100 $ 19,034,250 $ 33,570,350
620 $ 38,130,000 $ 14,536,100 $ 19,065,000 $ 33,601,100
621 $ 38,191,500 $ 14,536,100 $ 19,095,750 $ 33,631,850
622 $ 38,253,000 $ 14,536,100 $ 19,126,500 $ 33,662,600
623 $ 38,314,500 $ 14,536,100 $ 19,157,250 $ 33,693,350
624 $ 38,376,000 $ 14,536,100 $ 19,188,000 $ 33,724,100
625 $ 38,437,500 $ 14,536,100 $ 19,218,750 $ 33,754,850
626 $ 38,499,000 $ 14,536,100 $ 19,249,500 $ 33,785,600
627 $ 38,560,500 $ 14,536,100 $ 19,280,250 $ 33,816,350
628 $ 38,622,000 $ 14,536,100 $ 19,311,000 $ 33,847,100
629 $ 38,683,500 $ 14,536,100 $ 19,341,750 $ 33,877,850
630 $ 38,745,000 $ 14,536,100 $ 19,372,500 $ 33,908,600
631 $ 38,806,500 $ 14,536,100 $ 19,403,250 $ 33,939,350
632 $ 38,868,000 $ 14,536,100 $ 19,434,000 $ 33,970,100
633 $ 38,929,500 $ 14,536,100 $ 19,464,750 $ 34,000,850
634 $ 38,991,000 $ 14,536,100 $ 19,495,500 $ 34,031,600
635 $ 39,052,500 $ 14,536,100 $ 19,526,250 $ 34,062,350
636 $ 39,114,000 $ 14,536,100 $ 19,557,000 $ 34,093,100
637 $ 39,175,500 $ 14,536,100 $ 19,587,750 $ 34,123,850
638 $ 39,237,000 $ 14,536,100 $ 19,618,500 $ 34,154,600
639 $ 39,298,500 $ 14,536,100 $ 19,649,250 $ 34,185,350
640 $ 39,360,000 $ 14,536,100 $ 19,680,000 $ 34,216,100
641 $ 39,421,500 $ 14,536,100 $ 19,710,750 $ 34,246,850
642 $ 39,483,000 $ 14,536,100 $ 19,741,500 $ 34,277,600
643 $ 39,544,500 $ 14,536,100 $ 19,772,250 $ 34,308,350
644 $ 39,606,000 $ 14,536,100 $ 19,803,000 $ 34,339,100
645 $ 39,667,500 $ 14,536,100 $ 19,833,750 $ 34,369,850
646 $ 39,729,000 $ 14,536,100 $ 19,864,500 $ 34,400,600
647 $ 39,790,500 $ 14,536,100 $ 19,895,250 $ 34,431,350
648 $ 39,852,000 $ 14,536,100 $ 19,926,000 $ 34,462,100
649 $ 39,913,500 $ 14,536,100 $ 19,956,750 $ 34,492,850
650 $ 39,975,000 $ 14,536,100 $ 19,987,500 $ 34,523,600
651 $ 40,036,500 $ 14,536,100 $ 20,018,250 $ 34,554,350
652 $ 40,098,000 $ 14,536,100 $ 20,049,000 $ 34,585,100
653 $ 40,159,500 $ 14,536,100 $ 20,079,750 $ 34,615,850
654 $ 40,221,000 $ 14,536,100 $ 20,110,500 $ 34,646,600
655 $ 40,282,500 $ 14,536,100 $ 20,141,250 $ 34,677,350
656 $ 40,344,000 $ 14,536,100 $ 20,172,000 $ 34,708,100
657 $ 40,405,500 $ 14,536,100 $ 20,202,750 $ 34,738,850
658 $ 40,467,000 $ 14,536,100 $ 20,233,500 $ 34,769,600
659 $ 40,528,500 $ 14,536,100 $ 20,264,250 $ 34,800,350
660 $ 40,590,000 $ 14,536,100 $ 20,295,000 $ 34,831,100
661 $ 40,651,500 $ 14,536,100 $ 20,325,750 $ 34,861,850
662 $ 40,713,000 $ 14,536,100 $ 20,356,500 $ 34,892,600
663 $ 40,774,500 $ 14,536,100 $ 20,387,250 $ 34,923,350
664 $ 40,836,000 $ 14,536,100 $ 20,418,000 $ 34,954,100
665 $ 40,897,500 $ 14,536,100 $ 20,448,750 $ 34,984,850
666 $ 40,959,000 $ 14,536,100 $ 20,479,500 $ 35,015,600
667 $ 41,020,500 $ 14,536,100 $ 20,510,250 $ 35,046,350
668 $ 41,082,000 $ 14,536,100 $ 20,541,000 $ 35,077,100
669 $ 41,143,500 $ 14,536,100 $ 20,571,750 $ 35,107,850
670 $ 41,205,000 $ 14,536,100 $ 20,602,500 $ 35,138,600
671 $ 41,266,500 $ 14,536,100 $ 20,633,250 $ 35,169,350
672 $ 41,328,000 $ 14,536,100 $ 20,664,000 $ 35,200,100
673 $ 41,389,500 $ 14,536,100 $ 20,694,750 $ 35,230,850
674 $ 41,451,000 $ 14,536,100 $ 20,725,500 $ 35,261,600
675 $ 41,512,500 $ 14,536,100 $ 20,756,250 $ 35,292,350
676 $ 41,574,000 $ 14,536,100 $ 20,787,000 $ 35,323,100
677 $ 41,635,500 $ 14,536,100 $ 20,817,750 $ 35,353,850
678 $ 41,697,000 $ 14,536,100 $ 20,848,500 $ 35,384,600
679 $ 41,758,500 $ 14,536,100 $ 20,879,250 $ 35,415,350
680 $ 41,820,000 $ 14,536,100 $ 20,910,000 $ 35,446,100
681 $ 41,881,500 $ 14,536,100 $ 20,940,750 $ 35,476,850
682 $ 41,943,000 $ 14,536,100 $ 20,971,500 $ 35,507,600
683 $ 42,004,500 $ 14,536,100 $ 21,002,250 $ 35,538,350
684 $ 42,066,000 $ 14,536,100 $ 21,033,000 $ 35,569,100
685 $ 42,127,500 $ 14,536,100 $ 21,063,750 $ 35,599,850
686 $ 42,189,000 $ 14,536,100 $ 21,094,500 $ 35,630,600
687 $ 42,250,500 $ 14,536,100 $ 21,125,250 $ 35,661,350
688 $ 42,312,000 $ 14,536,100 $ 21,156,000 $ 35,692,100
689 $ 42,373,500 $ 14,536,100 $ 21,186,750 $ 35,722,850
690 $ 42,435,000 $ 14,536,100 $ 21,217,500 $ 35,753,600
691 $ 42,496,500 $ 14,536,100 $ 21,248,250 $ 35,784,350
692 $ 42,558,000 $ 14,536,100 $ 21,279,000 $ 35,815,100
693 $ 42,619,500 $ 14,536,100 $ 21,309,750 $ 35,845,850
694 $ 42,681,000 $ 14,536,100 $ 21,340,500 $ 35,876,600
695 $ 42,742,500 $ 14,536,100 $ 21,371,250 $ 35,907,350
696 $ 42,804,000 $ 14,536,100 $ 21,402,000 $ 35,938,100
697 $ 42,865,500 $ 14,536,100 $ 21,432,750 $ 35,968,850
698 $ 42,927,000 $ 14,536,100 $ 21,463,500 $ 35,999,600
699 $ 42,988,500 $ 14,536,100 $ 21,494,250 $ 36,030,350
700 $ 43,050,000 $ 14,536,100 $ 21,525,000 $ 36,061,100
701 $ 43,111,500 $ 14,536,100 $ 21,555,750 $ 36,091,850
702 $ 43,173,000 $ 14,536,100 $ 21,586,500 $ 36,122,600
703 $ 43,234,500 $ 14,536,100 $ 21,617,250 $ 36,153,350
704 $ 43,296,000 $ 14,536,100 $ 21,648,000 $ 36,184,100
705 $ 43,357,500 $ 14,536,100 $ 21,678,750 $ 36,214,850
706 $ 43,419,000 $ 14,536,100 $ 21,709,500 $ 36,245,600
707 $ 43,480,500 $ 14,536,100 $ 21,740,250 $ 36,276,350
708 $ 43,542,000 $ 14,536,100 $ 21,771,000 $ 36,307,100
709 $ 43,603,500 $ 14,536,100 $ 21,801,750 $ 36,337,850
710 $ 43,665,000 $ 14,536,100 $ 21,832,500 $ 36,368,600
711 $ 43,726,500 $ 14,536,100 $ 21,863,250 $ 36,399,350
712 $ 43,788,000 $ 14,536,100 $ 21,894,000 $ 36,430,100
713 $ 43,849,500 $ 14,536,100 $ 21,924,750 $ 36,460,850
714 $ 43,911,000 $ 14,536,100 $ 21,955,500 $ 36,491,600
715 $ 43,972,500 $ 14,536,100 $ 21,986,250 $ 36,522,350
716 $ 44,034,000 $ 14,536,100 $ 22,017,000 $ 36,553,100
717 $ 44,095,500 $ 14,536,100 $ 22,047,750 $ 36,583,850
718 $ 44,157,000 $ 14,536,100 $ 22,078,500 $ 36,614,600
719 $ 44,218,500 $ 14,536,100 $ 22,109,250 $ 36,645,350
720 $ 44,280,000 $ 14,536,100 $ 22,140,000 $ 36,676,100
721 $ 44,341,500 $ 14,536,100 $ 22,170,750 $ 36,706,850
722 $ 44,403,000 $ 14,536,100 $ 22,201,500 $ 36,737,600
723 $ 44,464,500 $ 14,536,100 $ 22,232,250 $ 36,768,350
724 $ 44,526,000 $ 14,536,100 $ 22,263,000 $ 36,799,100
725 $ 44,587,500 $ 14,536,100 $ 22,293,750 $ 36,829,850
726 $ 44,649,000 $ 14,536,100 $ 22,324,500 $ 36,860,600
727 $ 44,710,500 $ 14,536,100 $ 22,355,250 $ 36,891,350
728 $ 44,772,000 $ 14,536,100 $ 22,386,000 $ 36,922,100
729 $ 44,833,500 $ 14,536,100 $ 22,416,750 $ 36,952,850
730 $ 44,895,000 $ 14,536,100 $ 22,447,500 $ 36,983,600
731 $ 44,956,500 $ 14,536,100 $ 22,478,250 $ 37,014,350
732 $ 45,018,000 $ 14,536,100 $ 22,509,000 $ 37,045,100
733 $ 45,079,500 $ 14,536,100 $ 22,539,750 $ 37,075,850
734 $ 45,141,000 $ 14,536,100 $ 22,570,500 $ 37,106,600
735 $ 45,202,500 $ 14,536,100 $ 22,601,250 $ 37,137,350
736 $ 45,264,000 $ 14,536,100 $ 22,632,000 $ 37,168,100
737 $ 45,325,500 $ 14,536,100 $ 22,662,750 $ 37,198,850
738 $ 45,387,000 $ 14,536,100 $ 22,693,500 $ 37,229,600
739 $ 45,448,500 $ 14,536,100 $ 22,724,250 $ 37,260,350
740 $ 45,510,000 $ 14,536,100 $ 22,755,000 $ 37,291,100
741 $ 45,571,500 $ 14,536,100 $ 22,785,750 $ 37,321,850
742 $ 45,633,000 $ 14,536,100 $ 22,816,500 $ 37,352,600
743 $ 45,694,500 $ 14,536,100 $ 22,847,250 $ 37,383,350
744 $ 45,756,000 $ 14,536,100 $ 22,878,000 $ 37,414,100
745 $ 45,817,500 $ 14,536,100 $ 22,908,750 $ 37,444,850
746 $ 45,879,000 $ 14,536,100 $ 22,939,500 $ 37,475,600
747 $ 45,940,500 $ 14,536,100 $ 22,970,250 $ 37,506,350
748 $ 46,002,000 $ 14,536,100 $ 23,001,000 $ 37,537,100
749 $ 46,063,500 $ 14,536,100 $ 23,031,750 $ 37,567,850
750 $ 46,125,000 $ 14,536,100 $ 23,062,500 $ 37,598,600
751 $ 46,186,500 $ 14,536,100 $ 23,093,250 $ 37,629,350
752 $ 46,248,000 $ 14,536,100 $ 23,124,000 $ 37,660,100
753 $ 46,309,500 $ 14,536,100 $ 23,154,750 $ 37,690,850
754 $ 46,371,000 $ 14,536,100 $ 23,185,500 $ 37,721,600
755 $ 46,432,500 $ 14,536,100 $ 23,216,250 $ 37,752,350
756 $ 46,494,000 $ 14,536,100 $ 23,247,000 $ 37,783,100
757 $ 46,555,500 $ 14,536,100 $ 23,277,750 $ 37,813,850
758 $ 46,617,000 $ 14,536,100 $ 23,308,500 $ 37,844,600
759 $ 46,678,500 $ 14,536,100 $ 23,339,250 $ 37,875,350
760 $ 46,740,000 $ 14,536,100 $ 23,370,000 $ 37,906,100
761 $ 46,801,500 $ 14,536,100 $ 23,400,750 $ 37,936,850
762 $ 46,863,000 $ 14,536,100 $ 23,431,500 $ 37,967,600
763 $ 46,924,500 $ 14,536,100 $ 23,462,250 $ 37,998,350
764 $ 46,986,000 $ 14,536,100 $ 23,493,000 $ 38,029,100
765 $ 47,047,500 $ 14,536,100 $ 23,523,750 $ 38,059,850
766 $ 47,109,000 $ 14,536,100 $ 23,554,500 $ 38,090,600
767 $ 47,170,500 $ 14,536,100 $ 23,585,250 $ 38,121,350
768 $ 47,232,000 $ 14,536,100 $ 23,616,000 $ 38,152,100
769 $ 47,293,500 $ 14,536,100 $ 23,646,750 $ 38,182,850
770 $ 47,355,000 $ 14,536,100 $ 23,677,500 $ 38,213,600
771 $ 47,416,500 $ 14,536,100 $ 23,708,250 $ 38,244,350
772 $ 47,478,000 $ 14,536,100 $ 23,739,000 $ 38,275,100
773 $ 47,539,500 $ 14,536,100 $ 23,769,750 $ 38,305,850
774 $ 47,601,000 $ 14,536,100 $ 23,800,500 $ 38,336,600
775 $ 47,662,500 $ 14,536,100 $ 23,831,250 $ 38,367,350
776 $ 47,724,000 $ 14,536,100 $ 23,862,000 $ 38,398,100
777 $ 47,785,500 $ 14,536,100 $ 23,892,750 $ 38,428,850
778 $ 47,847,000 $ 14,536,100 $ 23,923,500 $ 38,459,600
779 $ 47,908,500 $ 14,536,100 $ 23,954,250 $ 38,490,350
780 $ 47,970,000 $ 14,536,100 $ 23,985,000 $ 38,521,100
781 $ 48,031,500 $ 14,536,100 $ 24,015,750 $ 38,551,850
782 $ 48,093,000 $ 14,536,100 $ 24,046,500 $ 38,582,600
783 $ 48,154,500 $ 14,536,100 $ 24,077,250 $ 38,613,350
784 $ 48,216,000 $ 14,536,100 $ 24,108,000 $ 38,644,100
785 $ 48,277,500 $ 14,536,100 $ 24,138,750 $ 38,674,850
786 $ 48,339,000 $ 14,536,100 $ 24,169,500 $ 38,705,600
787 $ 48,400,500 $ 14,536,100 $ 24,200,250 $ 38,736,350
788 $ 48,462,000 $ 14,536,100 $ 24,231,000 $ 38,767,100
789 $ 48,523,500 $ 14,536,100 $ 24,261,750 $ 38,797,850
790 $ 48,585,000 $ 14,536,100 $ 24,292,500 $ 38,828,600
791 $ 48,646,500 $ 14,536,100 $ 24,323,250 $ 38,859,350
792 $ 48,708,000 $ 14,536,100 $ 24,354,000 $ 38,890,100
793 $ 48,769,500 $ 14,536,100 $ 24,384,750 $ 38,920,850
794 $ 48,831,000 $ 14,536,100 $ 24,415,500 $ 38,951,600
795 $ 48,892,500 $ 14,536,100 $ 24,446,250 $ 38,982,350
796 $ 48,954,000 $ 14,536,100 $ 24,477,000 $ 39,013,100
797 $ 49,015,500 $ 14,536,100 $ 24,507,750 $ 39,043,850
798 $ 49,077,000 $ 14,536,100 $ 24,538,500 $ 39,074,600
799 $ 49,138,500 $ 14,536,100 $ 24,569,250 $ 39,105,350
800 $ 49,200,000 $ 14,536,100 $ 24,600,000 $ 39,136,100
Tallas Valor producto X2
28 19,650 39,300
30 25,200 50,400
32 30,750 61,500
34 36,300 72,600
MARGEN
UTILIDAD 36 41,850 83,700
$ (14,536,100) 30,750 61,500
$ (14,505,350)
$ (14,474,600)
$ (14,443,850) PUNTO DE EQUILIBRIO
$ (14,413,100) 473 UNIDADES
$ (14,382,350)
$ (14,351,600)
$ (14,320,850) LAS LINEAS PURPURA Y AZUL REPRESENTAN
LOS INGRESOS TOTALES Y LOS COSTOS
$ (14,290,100) TOTALES. EN 352 ES DONDE ESTAS DOS
$ (14,259,350) LINEAS SE CRUZAN Y ESE ES EL PUNTO DE
$ (14,228,600) EQUILIBRIO PARA ESTE EJERCICIO.
$ (14,197,850)
$ (14,167,100)
$ (14,136,350)
$ (14,105,600)
$ (14,074,850)
$ (14,044,100)
$ (14,013,350)
$ (13,982,600)
$ (13,951,850)
$ (13,921,100)
$ (13,890,350)
$ (13,859,600)
$ (13,828,850)
$ (13,798,100)
$ (13,767,350)
$ (13,736,600)
$ (13,705,850)
$ (13,675,100)
$ (13,644,350)
$ (13,613,600)
$ (13,582,850)
$ (13,552,100)
$ (13,521,350)
$ (13,490,600)
$ (13,459,850)
$ (13,429,100)
$ (13,398,350)
$ (13,367,600)
$ (13,336,850)
$ (13,306,100)
$ (13,275,350)
$ (13,244,600)
$ (13,213,850)
$ (13,183,100)
$ (13,152,350)
$ (13,121,600)
$ (13,090,850)
$ (13,060,100)
$ (13,029,350)
$ (12,998,600)
$ (12,967,850)
$ (12,937,100)
$ (12,906,350)
$ (12,875,600)
$ (12,844,850)
$ (12,814,100)
$ (12,783,350)
$ (12,752,600)
$ (12,721,850)
$ (12,691,100)
$ (12,660,350)
$ (12,629,600)
$ (12,598,850)
$ (12,568,100)
$ (12,537,350)
$ (12,506,600)
$ (12,475,850)
$ (12,445,100)
$ (12,414,350)
$ (12,383,600)
$ (12,352,850)
$ (12,322,100)
$ (12,291,350)
$ (12,260,600)
$ (12,229,850)
$ (12,199,100)
$ (12,168,350)
$ (12,137,600)
$ (12,106,850)
$ (12,076,100)
$ (12,045,350)
$ (12,014,600)
$ (11,983,850)
$ (11,953,100)
$ (11,922,350)
$ (11,891,600)
$ (11,860,850)
$ (11,830,100)
$ (11,799,350)
$ (11,768,600)
$ (11,737,850)
$ (11,707,100)
$ (11,676,350)
$ (11,645,600)
$ (11,614,850)
$ (11,584,100)
$ (11,553,350)
$ (11,522,600)
$ (11,491,850)
$ (11,461,100)
$ (11,430,350)
$ (11,399,600)
$ (11,368,850)
$ (11,338,100)
$ (11,307,350)
$ (11,276,600)
$ (11,245,850)
$ (11,215,100)
$ (11,184,350)
$ (11,153,600)
$ (11,122,850)
$ (11,092,100)
$ (11,061,350)
$ (11,030,600)
$ (10,999,850)
$ (10,969,100)
$ (10,938,350)
$ (10,907,600)
$ (10,876,850)
$ (10,846,100)
$ (10,815,350)
$ (10,784,600)
$ (10,753,850)
$ (10,723,100)
$ (10,692,350)
$ (10,661,600)
$ (10,630,850)
$ (10,600,100)
$ (10,569,350)
$ (10,538,600)
$ (10,507,850)
$ (10,477,100)
$ (10,446,350)
$ (10,415,600)
$ (10,384,850)
$ (10,354,100)
$ (10,323,350)
$ (10,292,600)
$ (10,261,850)
$ (10,231,100)
$ (10,200,350)
$ (10,169,600)
$ (10,138,850)
$ (10,108,100)
$ (10,077,350)
$ (10,046,600)
$ (10,015,850)
$ (9,985,100)
$ (9,954,350)
$ (9,923,600)
$ (9,892,850)
$ (9,862,100)
$ (9,831,350)
$ (9,800,600)
$ (9,769,850)
$ (9,739,100)
$ (9,708,350)
$ (9,677,600)
$ (9,646,850)
$ (9,616,100)
$ (9,585,350)
$ (9,554,600)
$ (9,523,850)
$ (9,493,100)
$ (9,462,350)
$ (9,431,600)
$ (9,400,850)
$ (9,370,100)
$ (9,339,350)
$ (9,308,600)
$ (9,277,850)
$ (9,247,100)
$ (9,216,350)
$ (9,185,600)
$ (9,154,850)
$ (9,124,100)
$ (9,093,350)
$ (9,062,600)
$ (9,031,850)
$ (9,001,100)
$ (8,970,350)
$ (8,939,600)
$ (8,908,850)
$ (8,878,100)
$ (8,847,350)
$ (8,816,600)
$ (8,785,850)
$ (8,755,100)
$ (8,724,350)
$ (8,693,600)
$ (8,662,850)
$ (8,632,100)
$ (8,601,350)
$ (8,570,600)
$ (8,539,850)
$ (8,509,100)
$ (8,478,350)
$ (8,447,600)
$ (8,416,850)
$ (8,386,100)
$ (8,355,350)
$ (8,324,600)
$ (8,293,850)
$ (8,263,100)
$ (8,232,350)
$ (8,201,600)
$ (8,170,850)
$ (8,140,100)
$ (8,109,350)
$ (8,078,600)
$ (8,047,850)
$ (8,017,100)
$ (7,986,350)
$ (7,955,600)
$ (7,924,850)
$ (7,894,100)
$ (7,863,350)
$ (7,832,600)
$ (7,801,850)
$ (7,771,100)
$ (7,740,350)
$ (7,709,600)
$ (7,678,850)
$ (7,648,100)
$ (7,617,350)
$ (7,586,600)
$ (7,555,850)
$ (7,525,100)
$ (7,494,350)
$ (7,463,600)
$ (7,432,850)
$ (7,402,100)
$ (7,371,350)
$ (7,340,600)
$ (7,309,850)
$ (7,279,100)
$ (7,248,350)
$ (7,217,600)
$ (7,186,850)
$ (7,156,100)
$ (7,125,350)
$ (7,094,600)
$ (7,063,850)
$ (7,033,100)
$ (7,002,350)
$ (6,971,600)
$ (6,940,850)
$ (6,910,100)
$ (6,879,350)
$ (6,848,600)
$ (6,817,850)
$ (6,787,100)
$ (6,756,350)
$ (6,725,600)
$ (6,694,850)
$ (6,664,100)
$ (6,633,350)
$ (6,602,600)
$ (6,571,850)
$ (6,541,100)
$ (6,510,350)
$ (6,479,600)
$ (6,448,850)
$ (6,418,100)
$ (6,387,350)
$ (6,356,600)
$ (6,325,850)
$ (6,295,100)
$ (6,264,350)
$ (6,233,600)
$ (6,202,850)
$ (6,172,100)
$ (6,141,350)
$ (6,110,600)
$ (6,079,850)
$ (6,049,100)
$ (6,018,350)
$ (5,987,600)
$ (5,956,850)
$ (5,926,100)
$ (5,895,350)
$ (5,864,600)
$ (5,833,850)
$ (5,803,100)
$ (5,772,350)
$ (5,741,600)
$ (5,710,850)
$ (5,680,100)
$ (5,649,350)
$ (5,618,600)
$ (5,587,850)
$ (5,557,100)
$ (5,526,350)
$ (5,495,600)
$ (5,464,850)
$ (5,434,100)
$ (5,403,350)
$ (5,372,600)
$ (5,341,850)
$ (5,311,100)
$ (5,280,350)
$ (5,249,600)
$ (5,218,850)
$ (5,188,100)
$ (5,157,350)
$ (5,126,600)
$ (5,095,850)
$ (5,065,100)
$ (5,034,350)
$ (5,003,600)
$ (4,972,850)
$ (4,942,100)
$ (4,911,350)
$ (4,880,600)
$ (4,849,850)
$ (4,819,100)
$ (4,788,350)
$ (4,757,600)
$ (4,726,850)
$ (4,696,100)
$ (4,665,350)
$ (4,634,600)
$ (4,603,850)
$ (4,573,100)
$ (4,542,350)
$ (4,511,600)
$ (4,480,850)
$ (4,450,100)
$ (4,419,350)
$ (4,388,600)
$ (4,357,850)
$ (4,327,100)
$ (4,296,350)
$ (4,265,600)
$ (4,234,850)
$ (4,204,100)
$ (4,173,350)
$ (4,142,600)
$ (4,111,850)
$ (4,081,100)
$ (4,050,350)
$ (4,019,600)
$ (3,988,850)
$ (3,958,100)
$ (3,927,350)
$ (3,896,600)
$ (3,865,850)
$ (3,835,100)
$ (3,804,350)
$ (3,773,600)
$ (3,742,850)
$ (3,712,100)
$ (3,681,350)
$ (3,650,600)
$ (3,619,850)
$ (3,589,100)
$ (3,558,350)
$ (3,527,600)
$ (3,496,850)
$ (3,466,100)
$ (3,435,350)
$ (3,404,600)
$ (3,373,850)
$ (3,343,100)
$ (3,312,350)
$ (3,281,600)
$ (3,250,850)
$ (3,220,100)
$ (3,189,350)
$ (3,158,600)
$ (3,127,850)
$ (3,097,100)
$ (3,066,350)
$ (3,035,600)
$ (3,004,850)
$ (2,974,100)
$ (2,943,350)
$ (2,912,600)
$ (2,881,850)
$ (2,851,100)
$ (2,820,350)
$ (2,789,600)
$ (2,758,850)
$ (2,728,100)
$ (2,697,350)
$ (2,666,600)
$ (2,635,850)
$ (2,605,100)
$ (2,574,350)
$ (2,543,600)
$ (2,512,850)
$ (2,482,100)
$ (2,451,350)
$ (2,420,600)
$ (2,389,850)
$ (2,359,100)
$ (2,328,350)
$ (2,297,600)
$ (2,266,850)
$ (2,236,100)
$ (2,205,350)
$ (2,174,600)
$ (2,143,850)
$ (2,113,100)
$ (2,082,350)
$ (2,051,600)
$ (2,020,850)
$ (1,990,100)
$ (1,959,350)
$ (1,928,600)
$ (1,897,850)
$ (1,867,100)
$ (1,836,350)
$ (1,805,600)
$ (1,774,850)
$ (1,744,100)
$ (1,713,350)
$ (1,682,600)
$ (1,651,850)
$ (1,621,100)
$ (1,590,350)
$ (1,559,600)
$ (1,528,850)
$ (1,498,100)
$ (1,467,350)
$ (1,436,600)
$ (1,405,850)
$ (1,375,100)
$ (1,344,350)
$ (1,313,600)
$ (1,282,850)
$ (1,252,100)
$ (1,221,350)
$ (1,190,600)
$ (1,159,850)
$ (1,129,100)
$ (1,098,350)
$ (1,067,600)
$ (1,036,850)
$ (1,006,100)
$ (975,350)
$ (944,600)
$ (913,850)
$ (883,100)
$ (852,350)
$ (821,600)
$ (790,850)
$ (760,100)
$ (729,350)
$ (698,600)
$ (667,850)
$ (637,100)
$ (606,350)
$ (575,600)
$ (544,850)
$ (514,100)
$ (483,350)
$ (452,600)
$ (421,850)
$ (391,100)
$ (360,350)
$ (329,600)
$ (298,850)
$ (268,100)
$ (237,350)
$ (206,600)
$ (175,850)
$ (145,100)
$ (114,350)
$ (83,600)
$ (52,850)
$ (22,100)
$ 8,650
$ 39,400
$ 70,150
$ 100,900
$ 131,650
$ 162,400
$ 193,150
$ 223,900
$ 254,650
$ 285,400
$ 316,150
$ 346,900
$ 377,650
$ 408,400
$ 439,150
$ 469,900
$ 500,650
$ 531,400
$ 562,150
$ 592,900
$ 623,650
$ 654,400
$ 685,150
$ 715,900
$ 746,650
$ 777,400
$ 808,150
$ 838,900
$ 869,650
$ 900,400
$ 931,150
$ 961,900
$ 992,650
$ 1,023,400
$ 1,054,150
$ 1,084,900
$ 1,115,650
$ 1,146,400
$ 1,177,150
$ 1,207,900
$ 1,238,650
$ 1,269,400
$ 1,300,150
$ 1,330,900
$ 1,361,650
$ 1,392,400
$ 1,423,150
$ 1,453,900
$ 1,484,650
$ 1,515,400
$ 1,546,150
$ 1,576,900
$ 1,607,650
$ 1,638,400
$ 1,669,150
$ 1,699,900
$ 1,730,650
$ 1,761,400
$ 1,792,150
$ 1,822,900
$ 1,853,650
$ 1,884,400
$ 1,915,150
$ 1,945,900
$ 1,976,650
$ 2,007,400
$ 2,038,150
$ 2,068,900
$ 2,099,650
$ 2,130,400
$ 2,161,150
$ 2,191,900
$ 2,222,650
$ 2,253,400
$ 2,284,150
$ 2,314,900
$ 2,345,650
$ 2,376,400
$ 2,407,150
$ 2,437,900
$ 2,468,650
$ 2,499,400
$ 2,530,150
$ 2,560,900
$ 2,591,650
$ 2,622,400
$ 2,653,150
$ 2,683,900
$ 2,714,650
$ 2,745,400
$ 2,776,150
$ 2,806,900
$ 2,837,650
$ 2,868,400
$ 2,899,150
$ 2,929,900
$ 2,960,650
$ 2,991,400
$ 3,022,150
$ 3,052,900
$ 3,083,650
$ 3,114,400
$ 3,145,150
$ 3,175,900
$ 3,206,650
$ 3,237,400
$ 3,268,150
$ 3,298,900
$ 3,329,650
$ 3,360,400
$ 3,391,150
$ 3,421,900
$ 3,452,650
$ 3,483,400
$ 3,514,150
$ 3,544,900
$ 3,575,650
$ 3,606,400
$ 3,637,150
$ 3,667,900
$ 3,698,650
$ 3,729,400
$ 3,760,150
$ 3,790,900
$ 3,821,650
$ 3,852,400
$ 3,883,150
$ 3,913,900
$ 3,944,650
$ 3,975,400
$ 4,006,150
$ 4,036,900
$ 4,067,650
$ 4,098,400
$ 4,129,150
$ 4,159,900
$ 4,190,650
$ 4,221,400
$ 4,252,150
$ 4,282,900
$ 4,313,650
$ 4,344,400
$ 4,375,150
$ 4,405,900
$ 4,436,650
$ 4,467,400
$ 4,498,150
$ 4,528,900
$ 4,559,650
$ 4,590,400
$ 4,621,150
$ 4,651,900
$ 4,682,650
$ 4,713,400
$ 4,744,150
$ 4,774,900
$ 4,805,650
$ 4,836,400
$ 4,867,150
$ 4,897,900
$ 4,928,650
$ 4,959,400
$ 4,990,150
$ 5,020,900
$ 5,051,650
$ 5,082,400
$ 5,113,150
$ 5,143,900
$ 5,174,650
$ 5,205,400
$ 5,236,150
$ 5,266,900
$ 5,297,650
$ 5,328,400
$ 5,359,150
$ 5,389,900
$ 5,420,650
$ 5,451,400
$ 5,482,150
$ 5,512,900
$ 5,543,650
$ 5,574,400
$ 5,605,150
$ 5,635,900
$ 5,666,650
$ 5,697,400
$ 5,728,150
$ 5,758,900
$ 5,789,650
$ 5,820,400
$ 5,851,150
$ 5,881,900
$ 5,912,650
$ 5,943,400
$ 5,974,150
$ 6,004,900
$ 6,035,650
$ 6,066,400
$ 6,097,150
$ 6,127,900
$ 6,158,650
$ 6,189,400
$ 6,220,150
$ 6,250,900
$ 6,281,650
$ 6,312,400
$ 6,343,150
$ 6,373,900
$ 6,404,650
$ 6,435,400
$ 6,466,150
$ 6,496,900
$ 6,527,650
$ 6,558,400
$ 6,589,150
$ 6,619,900
$ 6,650,650
$ 6,681,400
$ 6,712,150
$ 6,742,900
$ 6,773,650
$ 6,804,400
$ 6,835,150
$ 6,865,900
$ 6,896,650
$ 6,927,400
$ 6,958,150
$ 6,988,900
$ 7,019,650
$ 7,050,400
$ 7,081,150
$ 7,111,900
$ 7,142,650
$ 7,173,400
$ 7,204,150
$ 7,234,900
$ 7,265,650
$ 7,296,400
$ 7,327,150
$ 7,357,900
$ 7,388,650
$ 7,419,400
$ 7,450,150
$ 7,480,900
$ 7,511,650
$ 7,542,400
$ 7,573,150
$ 7,603,900
$ 7,634,650
$ 7,665,400
$ 7,696,150
$ 7,726,900
$ 7,757,650
$ 7,788,400
$ 7,819,150
$ 7,849,900
$ 7,880,650
$ 7,911,400
$ 7,942,150
$ 7,972,900
$ 8,003,650
$ 8,034,400
$ 8,065,150
$ 8,095,900
$ 8,126,650
$ 8,157,400
$ 8,188,150
$ 8,218,900
$ 8,249,650
$ 8,280,400
$ 8,311,150
$ 8,341,900
$ 8,372,650
$ 8,403,400
$ 8,434,150
$ 8,464,900
$ 8,495,650
$ 8,526,400
$ 8,557,150
$ 8,587,900
$ 8,618,650
$ 8,649,400
$ 8,680,150
$ 8,710,900
$ 8,741,650
$ 8,772,400
$ 8,803,150
$ 8,833,900
$ 8,864,650
$ 8,895,400
$ 8,926,150
$ 8,956,900
$ 8,987,650
$ 9,018,400
$ 9,049,150
$ 9,079,900
$ 9,110,650
$ 9,141,400
$ 9,172,150
$ 9,202,900
$ 9,233,650
$ 9,264,400
$ 9,295,150
$ 9,325,900
$ 9,356,650
$ 9,387,400
$ 9,418,150
$ 9,448,900
$ 9,479,650
$ 9,510,400
$ 9,541,150
$ 9,571,900
$ 9,602,650
$ 9,633,400
$ 9,664,150
$ 9,694,900
$ 9,725,650
$ 9,756,400
$ 9,787,150
$ 9,817,900
$ 9,848,650
$ 9,879,400
$ 9,910,150
$ 9,940,900
$ 9,971,650
$ 10,002,400
$ 10,033,150
$ 10,063,900
tener en cuenta cuales
son los productos mas
vendidos, en porcentaje.
INGRESOS
COSTOS FIJOS
COSTOS VARIABLES
COSTO TOTAL
BALANCE GENERAL PROYECTADO 2011 2012 Y 2013
31 DE
DICIEMBR
E DEL
2011
ACTIVOS
Caja 27,002,900
Activos fijos 4,370,000
Inventarios
TOTAL ACTIVOS 31,372,900
PASIVOS
Obligaciones Financieras 10,000,000
Proveedores 0
TOTAL PASIVOS 10,000,000
PATRIMONIO
Aportes Sociales 15,000,000
Reservas 0
Utilidad del Ejercicio 0
INGRESOS OPERACIONALES
Ingresos Operacionales
Devoluciones Rebajas y Dtos
Total Ingresos
COSTO DE VENTAS
Costo de Ventas
UTILIDAD BRUTA
GASTOS OPERACIONALES
Gastos de Administracion
Gastos de Ventas
Total Gastos Operacionales
INGRESOS NO OPERACIONALES
Financieros
Total Ingresos no Operacionales
EGRESOS NO OPERACIONALES
Financieros
Total Egresos no Operacionales
31 DE 31 DE
DICIEMBR DICIEMBR
E DEL E DEL
2012 2013
23,785,907 19,129,790
23,785,907 19,129,790
0 0
0 0
DIDAS Y GANANCIAS
31 DE 31 DE
DICIEMBR DICIEMBR
E DEL E DEL
2012 2013
DETALLE DE LOS RUBROS DEL BALANCE A 31 DE DICIEMBRE DE 2010
31 DE DIC
3) Disponible 2011
Caja Err:509
Deposito en Bancos
Cuentas de Ahorro
Fondos
Totales Err:509
31 DE DIC
4) Inversiones 2011
Bonos
Totales 0.00
31 DE DIC
5) Deudores 2011
Clientes Err:509
Ingresos por Cobrar
Cuentas por cobrar a socios
Anticipos y avances
Reclamaciones
Cuentas por cobrar a trabajadores
Deudores Varios
Totales Err:509
31 DE DIC
6) Saldos de Impuestos a favor 2011
Totales 0.00
30 DE SEP
7) Inventarios 2009
Mercancias no fabricadas por la empresa
Totales 0.00
31 DE DIC
7) Propiedad planta y equipo 2011
Construcciones y Edificaciones
Maquinaria y Equipo
Equipo de Oficina 660,000.00
Equipo de Computacin y Comunicacin 3,710,000.00
Flota y Equipo de transporte
Ajustes por inflacin
Activo Ajustado 4,370,000.00
Depreciacin Acumulada -808,000.00
Totales 3,562,000.00
31 DE DIC
8) Diferidos 2011
Totales 0.00
9) Valorizaciones
Totales 0.00
31 DE DIC
10) Obligaciones Financieras 2011
Sobregiros
Pagares
Otras obligaciones
Totales 0.00
31 DE DIC
11) Proveedores 2011
Nacionales 0.00
Totales 0.00
31 DE DIC
12) Costos y Gastos Por pagar 2011
Totales 0.00
31 DE DIC
7) Deudas con accionistas o socios 2011
Socios 0.00
Totales 0.00
31 DE DIC
14) Retencin en la Fuente 2011
Salarios
Honorarios
Servicios
Arrendamientos
Compras
Totales 0.00
31 DE DIC
15) Retencin de iva 2011
Regimen simplificado
Totales 0.00
31 DE DIC
16) Retencin de Industria y comercio 2011
Regimen simplificado
Totales 0.00
31 DE DIC
17) Retenciones y aportes de nmina 2011
Totales 0.00
31 DE DIC
18) Acreedores varios 2011
Totales 0.00
31 DE DIC
19) Impuestos Gravamenes y tasas 2011
31 DE DIC
20) Obligaciones Laborales 2011
Nomina
Cesantias
Intereses
Prima de servicios
Vacaciones
Totales 0.00
31 DE DIC
21) Pasivos Estimados y Provisiones 2011
Para costos y gastos 0.00
Para contingencias 0.00
Renta y Complementarios 0.00
Totales 0.00
31 DE DIC
22) Obligaciones Financieras a Largo Plazo 2011
Banco Popular
Bancolombia
Banco Occidente
Banco de Bogota
Banco AV Villas
Totales 0.00
31 DE DIC
23) Patrimonio 2011
31 DE DIC
2011
24) Ingresos operacionales
Ingresos Operacionales
Totales 0.00
Costo de ventas
Totales 0.00
31 DE DIC
25) Ingresos no operacionales 2011
Financieros
Utilidad en venta de propiedad planta y equipo
Arrendamiento
Recuperaciones
Incapacidades
Ingresos de ejercicio anterior
Diversos
0.00
31 DE DIC
26) Egresos operacionales 2011
Administracin
Gastos de personal 147,338,400.00
honorarios 0.00
Impuestos 0.00
Arrendamientos 0.00
Seguros 0.00
Servicios 0.00
Contribuciones y afiliaciones
Seguros
Servicios 3,060,000.00
Gastos legales
Mantenimiento y repaciones
Adecuacin e instalacin
Gastos de viajes
Depreciaciones 808,000.00
Diversos 0.00
Totales 151,206,400.00
31 DE DIC
27) Egresos no Operacinales 2011
Financieros
Perdida en venta y retiro de bienes
Gastos extraordinarios
Costos y gastos de Ejercicios anteriores
Provision de Renta
Totales 0.00
31 DE DIC
29) Correcin monetaria 2011
Propiedad planta y equipo 0.00
Patrimonio 0.00
Depreciacion acumulada 0.00
Totales 0.00
E DE 2010
31 DE DIC 31 DE DIC
2012 2013
-2,754,000.00 -1,946,000.00
-2,754,000.00 -1,946,000.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
30 DE SEP 30 DE SEP
2008 2008
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
660,000.00 660,000.00
3,710,000.00 3,710,000.00
4,370,000.00 4,370,000.00
-1,616,000.00 -2,424,000.00
2,754,000.00 1,946,000.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
0.00 0.00
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
0.00 0.00
E DE 2010
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
147,338,400.00 147,338,400.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
3,060,000.00 3,060,000.00
808,000.00 808,000.00
0.00 0.00
151,206,400.00 151,206,400.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
31 DE DIC 31 DE DIC
2012 2013
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
INDICADORES
POR CADA PESO QUE LA EMPRESA DEBE EN EL CORTO PLAZO, CUENTA CON EL SIGUIENTE RESPALDO ECONOMICO:
3 PRUEBA ACIDA
INDICADORES DE E
SU OBJETIVO PRINCIPAL CONSISTE EN EVALUAR EL GRADO DE PARTICIPACION DE LOS ACREEDORES DENTR
EMPRESA AL E
1 NIVEL DE ENDEUDAMIENTO
POR CADA PESO QUE LA EMPRESA HA INVERTIDO EN ACTIVOS, LOS ACREEDORES SON DUEOS DE :
POR CADA PESO QUE LA EMPRESA HA INVERTIDO EN ACTIVOS, LOS ACREEDORES SON LOS DUEOS DEL SIGUIENTE
VALOR Y LOS PROPIETARIOS DE LA DIFERENCIA
INDICADORES E
QUE TIENEN LAS EMPRESAS PARA CANCELAR SUS OBLIGACIONES EN EL CORTO PLAZO
AO 1 AO 2 AO 3
3.14 #DIV/0! #DIV/0!
AO 1 AO 2 AO 3
$ 21,372,900 $ 23,785,907 $ 19,129,790
AO 1 AO 2 AO 3
INDICADORES DE ENDEUDAMIENTO
S ACREEDORES DENTRO DEL FINANCIAMIENTO DE LA EMPRESA, TAMBIEN EVALUAR EL GRADO DE CONVENIENCIA QUE TIEN
EMPRESA AL ENDEUDARSE.
AO 1 AO 2 AO 3
AO 1 AO 2 AO 3
AO 1 AO 2 AO 3
INDICADORES ECONOMICOS
INVERSIN -$ 15,000,000
AO1 $ 39,034,800
INVERSIN -15,000,000
AO1 $ 39,034,800
PROMEDIO
$ 21,429,532
PROMEDIO
#DIV/0!
PROMEDIO
#DIV/0!
PROMEDIO
11%
PROMEDIO
#DIV/0!
TIR DEL
PROYECTO
488%
VPN DEL
PROYECTO
$ 381,516,566