tasa de descuento

ITEM 0 1 2 3 4
Inversiones -500,000
Cantidad 595,000 595,000 595,000 595,000
Precio Unitario 2.00 2.00 2.00 2.00
Ingresos 1,190,000 1,190,000 1,190,000 1,190,000
Costo Variable Unitario 1.20 1.20 1.20 1.20
Costo Variable 714,000 714,000 714,000 714,000
Costo Fijo 200,000 200,000 200,000 200,000
500000 Depreciacion 125,000 125,000 125,000 125,000
Otros Costos
Costos Totales 1,039,000 1,039,000 1,039,000 1,039,000
Utilidad Bruta 151,000 151,000 151,000 151,000
Impuestos 25% 37,750 37,750 37,750 37,750
Utilidad Neta 113,250 113,250 113,250 113,250
Depreciaciones 125,000 125,000 125,000 125,000
Recuperaciones 0
Flujo Puro -500,000 238,250 238,250 238,250 238,250
Prestamo 15%
Flujo Financiado -500,000 238,250 238,250 238,250 238,250
tasa de descuento 15%
periodos 4.00
5 van tir CAEU
-500,000 -175,133
2,380,000 833,632
2 1
0 3,397,424 1,190,000
3.42597 1
0 2,038,455 714,000
570,996 200,000
356,872 125,000
0 0
0 2,966,323 1,039,000
0 431,102 151,000
0 107,775 37,750
0 323,326 113,250
356,872 125,000
0 0
0 180,199 63,117
0 0
0 180,199 31.91% 63,117
 E %VAR Px Inversion Credito Cantidad P.U. Ingreso C.V.U.
0 0 0 0
Prob. 0% 500,000 0 595,000 2.00 1,190,000 1.20
Max. 575000 0.5 743750 2.5 1.8
Min. 490000 0 476000 1.7 1.08

Esperado -10% 496,680 (0) 593,440 1.99 1,179,359 1.20

Desv. 47,973 0 130,922 0.38 359,653 0.39
I.C. MAX 500,568 0 604,049 2.02 1,208,503 1.23
I.C. MIN 5% 492,793 (0) 582,831 1.95 1,150,215 1.17
REND -0.66% -136.24% -0.26% -0.73% -0.89% 0.26%
ELAST 19.3 0.1 48.8 17.6 14.3 -48.6

SIMULACION 475,618 (0) 562,923 1.82 1,024,726 1.48

458,787 (0) 611,615 1.66 1,015,728 1.15
551,843 (0) 658,089 2.34 1,541,193 0.99
494,854 0 598,756 2.16 1,290,675 1.12
471,614 (0) 729,810 1.57 1,142,701 1.66
603,620 (0) 534,051 2.33 1,246,323 1.52
453,131 1 554,286 1.71 945,551 0.37
439,034 (0) 670,610 2.07 1,389,341 1.33
543,465 (0) 876,172 2.94 2,576,691 0.99
463,161 (0) 514,792 1.50 770,253 1.60
508,652 (0) 745,293 1.77 1,318,560 0.99
412,226 (0) 549,142 2.10 1,153,847 1.47
561,138 0 633,705 2.23 1,410,300 1.50
519,420 (0) 494,485 2.22 1,098,847 1.00
602,678 (0) 598,670 2.18 1,305,213 0.56
527,360 (0) 469,981 2.40 1,129,196 1.04
445,470 (0) 725,268 1.94 1,410,048 1.22
465,631 (0) 572,979 1.46 838,015 1.34
551,554 0 501,725 1.65 826,912 0.31
465,907 (0) 622,551 1.97 1,226,522 1.53
527,796 0 776,674 1.96 1,523,376 1.49
520,619 0 586,998 2.68 1,574,091 0.71
483,524 (1) 753,577 1.52 1,145,976 1.29
457,954 0 516,042 1.50 775,449 0.79
566,791 (0) 462,304 1.38 636,746 1.20
642,644 0 467,759 2.14 1,000,101 1.97
598,941 0 615,712 2.03 1,247,123 1.32
441,671 0 837,537 1.66 1,392,845 1.67
515,994 (0) 864,900 1.62 1,405,034 1.36
536,354 (0) 362,636 2.58 936,550 1.07
545,520 0 653,933 1.60 1,048,683 1.03
482,353 0 552,246 1.87 1,031,714 0.94
513,574 (0) 705,936 1.68 1,185,068 0.59
512,246 0 502,386 1.36 684,867 1.67
464,049 0 808,233 2.76 2,228,728 1.95
546,850 (0) 800,766 1.95 1,562,329 0.75
464,123 0 628,596 2.27 1,427,669 1.67
525,976 0 535,062 1.77 945,048 1.32
547,160 (0) 316,147 1.94 612,713 1.41
606,112 0 455,442 1.62 737,853 0.78
560,865 0 540,427 1.75 945,179 0.79
542,462 0 658,035 1.76 1,159,182 1.39
537,245 0 596,100 1.80 1,074,033 0.84
477,319 0 662,598 2.08 1,378,437 0.70
520,331 1 780,476 1.83 1,431,010 1.24
529,222 (0) 428,657 2.35 1,006,781 0.82
503,849 0 715,885 1.90 1,362,903 0.92
475,465 0 587,054 2.38 1,399,717 0.76
606,434 (0) 425,665 2.15 914,003 1.07
481,298 (0) 659,654 2.14 1,409,700 1.45
525,476 (0) 482,538 2.27 1,096,824 0.85
521,271 (0) 698,625 2.16 1,506,666 1.01
448,672 (0) 502,893 1.54 773,790 1.42
535,405 0 720,448 1.74 1,254,336 1.66
541,049 (0) 365,348 2.26 826,691 1.44
487,307 (0) 582,734 2.26 1,314,090 1.11
497,917 0 821,300 2.13 1,748,764 0.93
461,920 0 653,812 1.88 1,229,292 1.28
572,219 0 159,717 2.00 319,556 1.36
516,905 0 708,976 2.21 1,566,053 1.67
442,865 (0) 688,657 2.09 1,438,402 1.04
443,193 0 501,080 1.80 899,558 0.95
528,085 0 432,058 2.04 880,527 0.88
427,510 (0) 492,297 1.61 790,244 1.52
451,259 0 590,669 2.61 1,543,101 0.91
514,554 0 754,204 1.81 1,366,371 0.96
440,144 (0) 408,005 1.80 734,253 1.31
482,932 (0) 305,361 2.21 673,561 1.09
505,935 0 980,521 2.02 1,982,852 1.50
451,545 (0) 554,547 1.30 721,973 1.48
578,409 0 730,052 2.35 1,719,068 1.54
512,905 1 458,126 1.58 721,859 1.33
495,153 (0) 818,709 2.91 2,380,035 1.66
495,160 0 699,868 2.08 1,453,225 0.98
544,113 (0) 468,031 2.04 954,159 0.67
499,324 (0) 572,082 1.51 865,726 1.11
445,638 (0) 662,461 1.78 1,178,862 0.58
540,776 0 266,982 1.53 407,814 1.43
461,861 (0) 513,308 1.89 969,355 1.60
524,637 (0) 816,569 2.02 1,652,873 1.44
464,336 (0) 562,047 1.57 879,753 0.93
479,037 (0) 738,784 1.51 1,118,576 1.36
479,661 0 743,487 2.10 1,561,609 1.57
506,125 1 710,533 1.90 1,347,714 1.66
467,781 (0) 672,647 1.85 1,244,677 0.81
495,698 0 632,314 2.00 1,264,808 1.13
475,381 (0) 569,146 2.49 1,417,150 1.61
479,408 0 695,248 2.81 1,955,007 1.10
516,944 0 467,854 1.80 841,570 1.89
472,133 (0) 592,210 1.22 725,041 1.19
507,198 1 636,886 1.46 927,915 1.36
493,560 0 485,039 1.94 941,034 0.93
500,755 0 597,873 2.07 1,239,515 1.49
577,608 (0) 536,017 1.88 1,008,667 1.80
540,799 (0) 570,182 1.97 1,124,457 1.33
516,337 0 609,978 1.48 903,757 1.40
382,527 1 504,875 1.71 862,489 1.35
540,205 (0) 773,089 1.82 1,406,514 2.10
482,275 1 607,959 1.82 1,103,533 1.03
549,224 (0) 598,087 2.07 1,238,205 0.37
573,474 (1) 548,746 1.86 1,022,545 0.31
594,292 0 518,766 1.91 991,998 1.64
364,793 (0) 533,728 1.78 949,539 1.34
509,194 0 652,591 1.43 931,931 1.79
496,263 (1) 630,764 2.12 1,334,554 0.66
448,586 0 602,644 0.83 499,366 1.70
546,470 (0) 543,736 2.33 1,269,168 1.31
509,825 0 621,721 1.98 1,231,454 0.71
557,953 0 390,750 2.06 803,688 1.42
492,561 (0) 530,779 1.62 858,960 0.95
494,326 (0) 519,569 2.29 1,187,253 0.97
498,077 (0) 548,109 1.73 945,946 1.49
498,677 0 645,261 1.61 1,035,749 0.64
479,746 0 593,947 2.71 1,609,970 1.44
502,683 1 687,405 2.62 1,798,955 1.35
477,561 0 750,256 1.48 1,113,831 1.57
482,137 0 647,846 1.66 1,078,603 1.57
495,967 0 759,114 1.73 1,316,503 1.38
470,899 0 459,159 2.23 1,026,145 1.05
523,956 0 480,008 2.37 1,135,559 1.77
591,470 0 371,070 2.01 746,908 1.14
566,119 0 417,213 1.85 772,939 1.83
522,386 0 692,064 2.01 1,390,000 1.18
462,139 0 607,679 2.00 1,215,887 1.10
431,087 (1) 455,389 2.28 1,037,447 0.20
540,945 0 336,645 2.24 752,617 1.61
501,904 0 629,196 2.04 1,283,696 1.22
549,891 0 530,069 2.35 1,245,582 1.43
471,068 (0) 544,354 1.94 1,058,099 0.92
425,010 0 474,171 1.88 892,466 1.29
551,250 (0) 530,986 2.07 1,098,546 1.27
511,504 0 713,558 2.29 1,632,499 1.08
409,532 0 668,942 1.28 856,113 1.40
509,360 0 345,534 1.66 571,885 1.23
539,801 0 636,776 2.28 1,453,334 1.46
484,890 0 419,628 1.54 646,865 1.93
494,111 (1) 530,816 2.05 1,086,549 0.88
537,652 (0) 694,086 2.60 1,802,785 1.09
498,813 0 683,497 1.75 1,198,262 0.93
439,833 (0) 413,121 1.82 750,279 1.86
560,748 0 716,732 2.30 1,649,780 1.46
442,056 (0) 740,555 0.88 654,124 0.93
587,631 (0) 700,471 1.88 1,316,627 0.83
430,547 (0) 509,921 2.16 1,099,046 0.65
486,473 (0) 832,639 2.79 2,326,877 1.55
571,725 1 315,304 2.39 753,351 0.79
520,840 (1) 629,369 1.21 762,027 2.10
430,954 (0) 709,054 2.41 1,711,323 0.96
474,615 (0) 533,941 1.59 848,281 1.59
539,640 (0) 457,643 1.75 802,888 0.65
503,348 0 622,677 2.09 1,302,711 1.35
529,997 0 537,625 1.73 930,553 0.87
516,864 0 725,789 1.09 794,283 1.51
491,137 (0) 569,950 1.80 1,028,224 1.05
543,671 (1) 396,667 2.11 836,212 1.85
491,584 0 778,905 1.02 798,230 1.69
453,097 0 689,017 2.28 1,573,598 1.03
451,834 0 556,180 2.09 1,160,935 0.82
446,231 (0) 663,035 1.87 1,236,629 1.37
537,794 (0) 510,674 1.22 625,333 0.94
589,144 0 694,861 1.27 884,893 1.45
480,217 (0) 374,430 1.92 717,906 1.26
529,281 (0) 671,884 1.71 1,149,399 0.86
524,498 0 559,190 1.64 915,699 0.34
519,238 (0) 715,283 1.99 1,424,550 0.48
524,434 (1) 505,637 1.79 906,540 1.26
533,278 (0) 429,815 1.39 596,254 1.05
551,675 (0) 598,944 1.70 1,018,836 1.00
462,143 (0) 435,748 1.96 854,971 0.66
438,345 (0) 479,565 2.02 968,840 1.93
565,117 0 558,092 1.45 807,188 1.51
486,009 (0) 673,585 2.21 1,490,804 1.58
458,616 0 671,052 2.38 1,596,139 0.89
518,167 0 570,348 1.93 1,102,841 1.63
511,789 (0) 450,831 2.39 1,075,661 1.30
460,001 0 644,106 1.54 991,927 1.54
492,626 (0) 860,184 2.21 1,901,601 0.68
508,250 (0) 924,913 2.00 1,848,625 1.33
558,243 0 603,072 2.52 1,518,523 1.71
484,246 0 573,305 2.30 1,321,089 0.94
454,101 0 614,292 1.78 1,092,374 1.56
580,360 (1) 788,492 1.73 1,362,319 0.60
497,725 (0) 609,342 1.28 778,481 0.88
516,912 0 563,364 2.50 1,406,948 1.31
456,429 0 774,116 1.64 1,266,086 0.53
459,682 0 687,057 2.06 1,418,477 1.30
524,867 0 669,250 1.92 1,284,050 1.00
509,801 (0) 820,534 2.36 1,937,860 1.60
455,190 (0) 408,953 2.18 890,307 1.93
512,912 (0) 777,383 2.43 1,886,443 1.43
404,842 (0) 565,801 2.29 1,297,408 0.63
492,362 (1) 811,026 1.47 1,188,901 1.58
488,559 0 876,895 2.44 2,137,169 1.05
437,904 0 767,296 2.02 1,553,753 1.66
485,162 0 506,047 1.61 817,128 -0.12
526,508 (0) 526,903 2.54 1,340,146 1.29
429,990 (0) 630,472 1.70 1,069,148 1.83
432,391 0 449,483 1.13 508,623 0.61
497,318 0 783,740 1.78 1,391,739 1.08
397,168 (0) 603,846 1.68 1,012,220 1.73
425,098 (0) 829,679 2.39 1,979,457 1.26
478,442 (1) 598,886 1.79 1,070,517 1.17
507,487 (0) 583,674 1.67 972,243 1.06
487,420 0 468,193 2.18 1,022,312 0.65
443,614 0 570,891 2.39 1,361,858 1.48
488,041 0 527,541 1.88 989,918 1.37
587,441 0 277,023 1.76 488,197 1.28
445,037 0 792,448 1.94 1,537,073 0.76
526,064 0 607,261 1.88 1,144,366 1.55
504,315 0 545,140 1.75 953,029 0.74
545,429 (0) 688,081 2.14 1,474,328 1.37
562,568 0 518,984 1.77 920,371 1.22
465,276 (0) 519,750 1.74 905,505 1.21
486,779 (0) 862,778 2.10 1,814,481 1.05
567,223 (0) 570,787 1.87 1,067,891 1.02
506,717 (0) 387,105 1.72 667,558 0.66
431,087 0 560,493 1.76 989,133 1.37
444,386 1 530,411 1.76 934,329 1.46
498,075 0 375,120 1.47 552,966 0.82
530,436 0 689,175 2.29 1,580,023 1.60
523,338 0 477,872 1.65 788,763 0.79
423,992 0 562,376 1.46 819,326 0.47
540,950 0 982,580 2.26 2,221,585 1.24
431,548 (0) 568,381 1.87 1,064,447 1.55
461,351 (0) 494,850 1.73 855,108 1.20
424,342 (0) 602,798 2.42 1,458,470 1.31
474,374 0 563,905 1.43 807,502 1.28
553,248 0 541,241 2.25 1,216,925 0.69
489,259 0 419,821 1.68 705,740 0.86
462,133 (0) 706,701 2.02 1,430,756 0.97
477,000 0 462,214 1.76 813,462 1.06
429,386 (1) 658,575 1.54 1,014,556 1.01
388,889 0 646,640 1.44 931,165 1.99
465,538 (0) 722,508 2.31 1,668,307 0.96
537,302 (0) 458,553 2.06 945,619 1.39
513,888 (0) 400,373 2.54 1,017,894 0.56
515,288 (0) 508,911 2.21 1,125,210 1.41
476,888 (0) 606,770 2.19 1,328,579 1.25
587,346 (0) 630,520 1.25 785,593 1.39
464,761 0 350,798 2.41 843,705 1.33
480,749 0 580,177 2.39 1,384,328 1.57
470,092 (0) 442,244 1.54 679,990 1.53
462,625 (0) 523,004 1.58 826,692 1.44
472,559 1 409,874 1.29 529,734 0.82
481,100 (0) 727,499 1.89 1,375,269 1.89
520,508 0 663,217 1.58 1,045,347 1.57
542,847 0 543,069 2.12 1,151,163 1.56
552,689 0 749,471 1.17 880,366 1.45
539,125 (0) 613,654 2.04 1,254,393 0.84
457,796 (0) 732,580 1.49 1,094,864 1.09
506,350 0 471,785 2.06 973,048 1.61
529,028 0 592,951 1.81 1,074,152 0.76
429,945 (0) 421,286 1.99 839,877 0.77
514,085 0 617,710 2.47 1,524,186 0.96
569,339 (0) 726,052 1.73 1,257,422 1.07
488,140 (0) 683,648 1.96 1,340,670 1.22
579,729 0 334,639 1.68 563,027 1.20
510,565 0 546,996 2.38 1,301,316 0.81
477,108 0 615,414 2.26 1,392,509 1.34
595,640 0 481,970 2.22 1,069,659 1.64
363,061 (0) 571,311 2.16 1,232,445 0.55
509,944 0 553,734 2.19 1,210,195 1.17
502,031 (0) 321,866 1.99 641,687 1.02
425,719 0 583,020 1.71 997,154 1.16
454,583 (0) 573,059 1.83 1,048,754 1.52
483,919 (0) 748,718 1.17 876,753 1.71
533,669 (0) 359,351 2.32 833,276 1.15
495,165 (0) 636,797 1.78 1,135,791 1.29
542,896 (0) 883,170 2.17 1,915,729 1.17
569,751 (0) 506,451 1.96 994,306 1.14
458,720 0 629,250 1.87 1,174,096 1.22
444,171 (0) 607,347 2.71 1,647,629 0.76
476,916 0 426,041 3.16 1,346,753 1.31
459,017 0 611,251 1.88 1,148,089 1.70
426,407 0 571,031 1.83 1,045,313 1.14
534,791 (0) 699,290 3.00 2,095,388 1.56
505,305 0 417,729 1.91 797,942 1.47
540,677 (0) 569,280 1.73 985,734 1.25
451,256 1 415,953 1.97 820,719 1.39
493,432 0 658,645 1.58 1,040,999 0.75
470,788 0 763,619 2.15 1,642,530 1.63
518,381 0 503,144 2.23 1,123,450 2.14
510,673 (0) 450,129 1.92 862,147 1.70
442,335 (1) 406,917 2.30 935,159 1.22
530,587 (0) 548,820 1.96 1,074,441 1.80
469,498 (0) 644,830 1.94 1,252,535 1.04
477,656 0 516,350 1.76 909,550 1.48
441,867 (0) 704,136 1.68 1,185,941 1.58
494,647 0 633,127 1.52 963,123 1.80
520,170 0 796,909 2.09 1,666,347 0.81
509,412 0 492,720 1.80 888,550 1.27
482,462 0 563,342 2.03 1,142,006 1.33
503,366 0 506,410 1.92 969,846 0.94
385,556 (0) 567,918 2.29 1,299,705 1.18
504,982 (0) 694,624 1.65 1,145,161 0.91
465,589 (0) 644,916 1.84 1,184,620 0.67
522,621 0 250,498 2.06 516,907 0.78
500,008 (0) 609,992 2.09 1,274,775 1.10
515,324 0 407,220 1.50 611,229 0.80
482,909 (0) 678,537 1.22 827,560 0.73
519,723 (0) 427,352 2.30 983,932 0.93
499,992 0 683,045 1.71 1,165,761 0.69
453,874 0 639,762 1.84 1,177,112 1.38
455,831 (0) 493,017 2.24 1,104,765 1.55
473,964 (0) 595,216 1.86 1,105,558 1.13
512,341 (0) 472,522 1.84 871,204 1.06
472,670 0 406,776 2.25 913,604 2.31
530,646 (0) 575,536 2.72 1,563,853 1.95
511,242 0 789,628 2.36 1,860,573 1.28
531,910 (0) 538,312 1.78 959,691 1.78
500,202 0 436,262 1.75 761,670 1.63
435,706 (0) 740,226 2.06 1,523,039 1.21
481,426 0 330,662 2.09 689,548 2.25
456,848 (0) 656,923 1.96 1,290,487 1.23
519,161 (0) 800,888 1.96 1,569,025 1.28
486,871 (0) 616,818 2.27 1,403,063 1.66
558,832 0 652,433 2.26 1,475,585 0.84
421,521 (0) 603,926 1.78 1,076,404 0.96
520,517 (0) 582,505 2.17 1,262,233 1.04
509,772 0 643,970 1.80 1,157,934 1.14
461,866 (0) 603,427 2.19 1,322,830 0.86
410,303 0 278,497 2.17 603,969 1.53
456,808 0 275,895 1.52 419,812 1.42
496,935 0 628,749 2.05 1,291,947 1.65
509,137 (0) 364,331 1.90 690,753 1.09
471,978 (0) 549,322 1.80 988,964 0.92
453,138 (1) 516,425 2.09 1,078,461 1.66
470,265 0 461,651 2.31 1,068,635 1.33
514,665 (0) 716,722 1.97 1,415,121 0.74
524,650 0 559,899 2.07 1,158,528 0.95
444,826 (0) 567,596 2.57 1,461,005 1.08
511,270 (0) 633,497 2.12 1,340,627 1.25
347,303 0 646,610 2.32 1,503,362 0.87
542,839 (0) 400,084 1.71 683,095 0.53
554,136 (0) 678,581 1.39 940,995 1.05
549,358 0 434,387 2.22 962,796 0.32
478,892 0 664,264 1.92 1,272,597 0.81
527,304 0 673,102 2.43 1,637,819 0.61
594,921 0 495,163 1.82 902,672 0.92
457,300 (1) 801,247 1.75 1,400,681 1.19
478,505 (0) 699,956 1.47 1,030,091 1.48
454,108 (0) 669,209 2.15 1,441,655 1.33
640,998 0 595,022 1.84 1,096,737 1.28
549,541 (0) 612,947 2.34 1,434,396 1.28
566,682 (0) 692,592 1.40 967,631 1.33
520,794 0 433,755 1.92 833,918 0.75
461,624 (0) 436,383 2.40 1,049,098 1.12
400,562 1 509,989 1.22 624,138 1.33
481,137 0 497,926 1.90 947,022 0.49
510,446 0 697,406 2.40 1,674,338 0.92
544,768 0 521,686 2.16 1,126,919 0.97
506,382 0 714,765 2.02 1,447,028 1.27
457,780 0 658,203 1.96 1,286,981 0.86
493,740 (0) 475,992 1.76 835,434 1.32
544,575 0 575,385 1.21 696,226 0.76
589,326 (0) 555,889 1.14 631,580 1.85
547,017 (1) 732,815 2.76 2,019,550 1.34
448,434 (0) 638,125 1.84 1,177,271 1.27
473,267 0 434,054 1.97 853,483 1.05
458,327 0 492,280 2.13 1,049,518 1.81
424,435 (0) 949,969 2.64 2,511,155 1.28
536,761 (0) 544,310 1.69 921,302 0.83
446,318 (0) 436,085 1.93 841,246 2.24
515,027 0 661,433 1.21 801,682 0.60
541,235 0 512,650 1.83 939,571 1.20
538,227 0 530,223 2.13 1,130,865 1.12
534,555 0 601,314 2.23 1,341,460 1.67
534,827 0 720,615 3.08 2,217,547 1.76
432,904 (0) 340,150 1.95 662,638 1.17
601,073 (0) 560,127 2.59 1,452,382 0.76
441,242 0 540,137 2.12 1,146,155 1.26
403,935 (0) 568,434 2.24 1,274,974 1.02
500,206 0 338,347 2.67 903,340 1.44
526,420 0 630,005 2.42 1,522,860 1.38
489,358 (0) 566,443 2.16 1,224,820 0.89
548,514 (0) 537,183 2.10 1,129,440 1.71
539,894 (0) 898,108 1.62 1,457,164 1.29
434,265 0 595,644 1.54 916,014 1.50
461,817 (0) 576,890 0.78 451,593 1.16
462,169 (0) 599,203 2.16 1,296,202 0.21
470,768 (0) 731,172 1.59 1,164,955 1.36
489,429 (0) 637,902 2.32 1,479,514 1.03
358,877 (0) 572,243 1.91 1,093,547 1.87
554,941 0 489,861 2.10 1,031,133 1.57
518,484 (0) 675,452 2.64 1,785,200 1.43
577,076 0 651,923 2.06 1,344,216 1.79
503,970 (0) 667,870 2.59 1,728,161 1.36
502,594 0 877,596 1.68 1,474,925 1.15
505,978 0 623,481 1.93 1,206,373 0.66
462,458 0 789,481 1.95 1,541,821 0.91
449,863 (0) 669,836 1.82 1,217,827 1.09
450,720 (0) 672,831 1.85 1,246,745 0.88
440,258 (0) 455,524 2.86 1,302,936 1.55
492,854 (0) 490,394 2.01 986,722 1.31
376,481 (0) 692,836 2.34 1,617,783 0.60
480,634 0 591,445 1.48 873,794 0.71
542,886 0 610,826 1.52 929,952 1.39
487,391 (0) 425,543 2.40 1,023,036 1.21
359,638 0 832,885 2.58 2,147,845 1.30
437,083 (0) 575,544 2.49 1,433,736 1.77
375,598 (0) 623,197 1.48 921,804 1.69
452,550 (1) 702,631 2.32 1,631,508 1.71
424,906 (0) 674,282 1.94 1,310,957 0.73
483,478 (0) 753,534 1.84 1,389,343 0.97
497,556 0 640,192 1.89 1,211,926 0.44
438,502 (0) 582,332 1.89 1,098,823 1.04
488,992 0 596,687 2.16 1,290,886 1.15
444,361 (1) 716,342 2.21 1,582,460 1.55
514,904 0 535,228 2.62 1,401,955 1.42
506,963 0 585,525 1.62 945,703 0.89
401,079 0 572,187 2.34 1,336,847 0.95
479,130 0 589,107 1.87 1,098,829 1.04
528,890 0 510,106 2.43 1,239,013 1.13
483,837 (0) 797,439 1.91 1,524,174 0.96
446,804 0 433,502 1.42 616,443 0.64
482,940 0 532,092 2.60 1,385,420 0.51
455,580 0 492,131 2.02 992,775 1.40
440,444 0 717,718 1.77 1,272,890 1.40
571,601 (0) 372,038 2.14 794,335 1.31
526,359 0 609,820 2.09 1,277,366 1.77
547,206 0 891,370 1.99 1,775,308 1.39
435,335 (0) 648,416 1.59 1,029,318 1.40
611,788 (0) 580,574 1.65 955,987 0.94
506,490 0 564,933 2.15 1,212,337 0.92
494,563 (0) 410,241 2.93 1,203,564 1.24
480,911 (0) 589,183 2.56 1,507,602 1.41
521,641 (0) 488,623 2.45 1,198,308 0.63
522,594 (1) 704,978 1.99 1,404,974 1.33
559,670 0 758,942 2.43 1,840,981 0.39
469,823 0 751,601 1.84 1,384,461 1.80
566,958 0 378,062 1.63 614,448 0.22
442,603 (0) 457,770 2.02 926,910 1.08
532,295 (0) 482,592 2.53 1,222,343 0.97
525,153 (0) 666,347 1.99 1,327,111 1.66
544,605 (0) 872,685 2.14 1,864,000 2.06
511,533 0 695,365 2.12 1,471,448 1.29
526,081 (0) 583,008 1.46 853,809 1.41
444,344 0 716,895 2.43 1,743,681 1.35
501,293 0 476,793 1.96 934,031 1.56
469,647 (0) 569,876 2.71 1,547,167 0.88
465,208 0 958,108 1.95 1,871,000 0.73
496,661 0 655,112 2.78 1,818,289 1.27
489,033 1 515,705 2.08 1,074,184 0.85
487,942 (1) 520,994 1.94 1,011,700 0.52
488,581 0 643,765 2.03 1,304,673 0.80
494,523 (0) 820,699 2.31 1,895,847 1.25
545,802 (0) 180,476 2.19 395,135 0.69
518,934 (0) 531,794 2.17 1,155,896 1.63
453,691 0 547,105 1.39 759,472 1.59
450,130 (0) 526,057 1.77 929,195 1.57
452,044 0 739,880 1.81 1,339,083 1.25
518,749 (0) 741,473 2.03 1,501,624 1.73
507,038 (0) 515,952 2.35 1,211,102 1.53
471,874 0 617,480 2.04 1,259,229 1.25
457,282 (0) 643,185 2.16 1,387,282 2.17
478,491 0 522,722 2.61 1,366,346 1.60
486,446 (0) 524,516 1.56 818,704 0.49
503,196 (0) 598,303 2.28 1,364,676 1.52
534,572 (0) 355,238 2.26 803,902 1.30
478,145 0 592,228 2.23 1,322,093 0.85
480,773 (0) 533,309 2.53 1,350,547 1.27
550,825 (0) 710,010 2.58 1,832,800 1.41
465,140 0 731,015 1.26 919,961 0.62
485,114 (0) 558,485 1.83 1,023,383 1.05
540,536 (0) 678,875 2.18 1,478,161 1.16
502,853 (0) 503,297 1.85 931,467 1.51
580,868 (0) 677,081 2.39 1,615,062 1.42
450,729 0 447,981 1.98 887,200 0.84
512,002 (1) 571,907 2.18 1,245,351 1.25
488,393 0 413,407 1.92 793,232 0.69
576,296 0 571,286 2.72 1,551,411 0.92
470,549 (0) 621,657 2.33 1,448,907 1.67
484,443 0 551,997 2.39 1,318,312 0.93
504,912 0 579,676 1.82 1,053,550 1.52
445,667 (0) 487,083 1.94 946,996 1.32
596,559 0 489,713 2.01 982,565 1.57
401,432 0 729,392 2.46 1,794,763 1.46
517,364 (0) 654,472 1.25 817,022 1.32
534,706 0 508,822 1.80 918,159 2.20
458,192 0 740,373 2.18 1,611,956 1.46
410,624 (1) 406,052 2.34 951,012 1.63
433,718 (0) 636,147 1.76 1,121,001 0.83
562,860 0 747,445 2.33 1,741,036 1.50
493,843 0 391,993 2.22 868,442 0.52
468,699 0 738,308 1.77 1,308,608 0.83
484,456 (1) 798,519 1.53 1,222,193 1.11
542,422 (0) 531,130 1.74 923,820 1.32
499,292 0 497,995 1.78 885,280 1.20
469,014 0 388,501 1.61 624,543 0.88
420,509 0 420,196 2.01 846,381 1.60
527,732 0 586,839 2.00 1,173,834 0.71
494,936 (0) 731,478 1.92 1,402,381 1.46
489,246 (0) 504,409 1.63 822,023 0.81
514,006 (0) 569,942 1.87 1,064,980 1.00
493,356 (0) 691,396 2.56 1,766,665 1.23
505,059 0 504,277 2.14 1,079,417 1.08
479,564 (0) 731,365 1.48 1,085,754 1.87
466,693 (0) 627,164 1.64 1,028,078 1.92
444,859 (0) 634,712 2.10 1,333,750 1.81
469,282 0 643,861 2.33 1,500,022 1.52
470,096 0 497,830 1.63 812,644 1.35
446,201 0 746,630 2.67 1,992,674 0.76
515,665 (0) 801,728 1.89 1,518,529 1.18
462,650 (0) 750,836 2.44 1,829,224 1.65
456,524 (0) 532,554 1.57 838,472 1.19
478,162 (0) 541,365 1.86 1,004,801 1.60
466,183 (0) 797,530 1.69 1,345,522 1.06
441,074 0 708,458 1.74 1,230,029 0.80
490,208 (0) 722,534 1.62 1,169,957 1.17
433,408 (0) 786,951 2.39 1,880,595 0.70
576,962 0 643,696 1.96 1,263,826 1.75
583,991 0 728,520 2.03 1,482,013 1.43
507,194 (0) 719,274 1.76 1,268,945 0.46
523,310 0 759,439 2.21 1,679,146 1.02
465,997 0 492,097 2.05 1,008,822 0.54
459,623 0 563,500 2.82 1,590,656 1.00
581,872 0 687,196 2.22 1,526,773 0.67
574,299 (0) 740,260 2.27 1,680,389 1.75
575,847 0 417,375 2.03 845,467 0.89
486,194 (0) 474,038 1.60 756,894 1.41
539,680 (0) 747,948 2.00 1,494,995 0.60
496,456 0 589,232 1.26 743,766 1.10
428,546 (0) 630,208 2.59 1,631,636 1.12
480,227 (0) 712,024 1.35 960,338 0.62
583,916 (0) 689,457 1.55 1,067,508 1.33
455,753 0 550,345 2.76 1,520,229 0.76
499,433 0 587,433 2.03 1,189,652 1.59
477,227 (0) 558,576 2.18 1,219,373 1.16
693,439 (0) 655,873 1.79 1,177,029 1.19
484,088 0 758,062 2.35 1,782,947 0.86
530,878 (0) 697,682 2.65 1,849,048 0.98
569,221 1 537,697 2.15 1,157,335 1.18
507,999 (0) 642,511 2.56 1,644,375 1.36
535,006 0 648,623 2.19 1,422,809 1.79
505,826 0 461,228 1.93 890,731 0.67
479,627 (0) 586,488 1.13 661,586 0.75
503,668 1 409,566 2.81 1,152,841 1.20
423,331 (0) 612,262 2.22 1,359,206 1.20
500,069 (0) 641,501 2.76 1,771,147 1.39
488,421 0 440,122 2.06 906,272 0.14
469,244 (0) 476,430 2.36 1,122,970 1.37
440,378 0 567,895 2.53 1,435,600 1.38
535,381 (0) 577,953 2.19 1,268,527 0.96
455,086 0 515,073 1.91 983,218 1.38
539,459 (0) 557,986 1.98 1,105,886 1.91
471,032 (0) 537,207 1.49 799,013 1.56
486,671 (0) 724,469 2.06 1,495,664 1.16
560,330 (0) 550,132 2.46 1,354,729 1.15
487,462 0 498,128 2.10 1,047,517 0.60
454,910 0 619,841 2.29 1,419,974 1.12
516,730 0 463,816 2.05 948,568 1.91
405,667 0 752,133 2.03 1,526,508 0.99
542,091 (0) 625,550 2.27 1,420,978 1.08
521,484 0 518,602 1.84 951,713 1.32
526,805 0 637,821 1.87 1,190,873 1.33
522,345 0 533,641 2.03 1,085,386 2.13
550,851 0 544,046 1.45 788,245 0.67
536,220 (0) 682,656 1.10 750,222 1.11
543,593 (0) 470,225 1.96 920,248 0.68
591,847 0 833,224 1.67 1,393,202 1.44
584,910 1 606,528 1.61 977,773 1.38
429,828 0 531,928 1.79 953,510 0.78
481,178 (0) 676,511 2.05 1,386,521 1.60
528,903 0 430,300 1.81 779,866 0.98
462,119 (0) 490,804 2.19 1,073,729 1.65
543,395 (0) 620,564 2.15 1,337,110 1.17
501,868 0 538,463 2.19 1,180,624 1.44
454,802 0 609,963 1.65 1,005,803 1.94
476,783 1 823,840 2.65 2,181,554 1.03
428,030 (0) 415,301 1.80 748,766 0.54
514,485 (0) 701,398 2.63 1,842,201 1.51
534,699 0 424,875 1.74 739,367 1.39
496,527 (0) 744,653 1.81 1,344,260 1.34
451,443 0 931,496 2.28 2,125,098 1.30
506,651 (0) 772,966 2.16 1,670,592 1.56
464,015 (0) 594,666 2.24 1,330,351 1.04
470,763 (0) 516,779 1.56 806,805 1.59
495,526 (0) 655,961 2.50 1,642,229 0.78
511,442 0 438,113 2.42 1,061,163 1.00
443,416 (0) 777,828 2.12 1,649,831 1.18
510,672 0 704,731 1.54 1,087,107 0.62
566,623 (0) 429,733 1.97 847,046 0.55
534,358 0 517,976 2.20 1,141,559 1.28
561,220 0 508,253 1.54 780,490 0.72
413,422 0 349,023 2.42 845,054 1.25
 25%
C.V. C. Fijo Deprec. Ot. Cost. C.Tot. Ut. Br. Tax Ut. Nt. Depr
0 0 0
714,000 200,000 125,000 10 1,039,010 150,990 37,748 113,243 125,000
250000 131250 11
200000 112500 9

716,592 199,282 125,585 10 1,041,468 137,891 34,473 103,418 125,585

286,507 26,551 9,631 1 284,838 341,743 85,436 256,307 9,631
739,808 201,433 126,365 10 1,064,550 165,584 41,396 124,188 126,365
693,375 197,130 124,805 10 1,018,387 110,198 27,549 82,648 124,805
0.36% -0.36% 0.47% 0.30% 0.24% -8.68% -8.68% -8.68% 0.47%
-35.3 35.6 -27.3 -42.8 -54.1

830,347 191,184 122,034 9 1,143,574 (118,848) (29,712) (89,136) 122,034

700,732 159,656 107,068 13 967,469 48,259 12,065 36,194 107,068
649,811 188,049 119,958 10 957,827 583,365 145,841 437,524 119,958
669,134 143,647 126,299 10 939,090 351,586 87,896 263,689 126,299
### 149,966 127,287 11 1,487,160 (344,459) (86,115) (258,344) 127,287
811,852 222,916 124,579 10 1,159,358 86,966 21,741 65,224 124,579
205,567 179,005 124,994 11 509,576 435,974 108,994 326,981 124,994
893,381 243,957 127,843 11 1,265,192 124,149 31,037 93,112 127,843
870,379 209,096 118,533 9 1,198,015 ### 344,669 ### 118,533
823,713 260,061 122,454 11 1,206,239 (435,986) (108,997) (326,990) 122,454
740,746 214,630 109,448 11 1,064,834 253,726 63,432 190,295 109,448
809,636 187,782 129,923 10 1,127,350 26,496 6,624 19,872 129,923
951,823 230,558 129,334 11 1,311,726 98,575 24,644 73,931 129,334
495,834 195,890 120,413 10 812,147 286,700 71,675 215,025 120,413
336,223 175,509 112,242 11 623,985 681,227 170,307 510,920 112,242
486,738 208,988 125,512 11 821,249 307,947 76,987 230,960 125,512
882,027 217,301 107,718 10 1,207,056 202,992 50,748 152,244 107,718
769,125 149,903 128,913 9 1,047,951 (209,936) (52,484) (157,452) 128,913
155,732 253,453 127,325 10 536,521 290,391 72,598 217,793 127,325
950,312 223,778 125,630 11 1,299,731 (73,209) (18,302) (54,907) 125,630
### 217,492 123,147 8 1,499,231 24,145 6,036 18,109 123,147
417,918 202,618 110,377 10 730,924 843,167 210,792 632,375 110,377
970,102 169,477 130,785 9 1,270,373 (124,398) (31,099) (93,298) 130,785
409,394 202,768 114,287 10 726,458 48,990 12,248 36,743 114,287
553,337 189,298 135,106 10 877,751 (241,005) (60,251) (180,754) 135,106
921,604 198,868 124,392 10 1,244,874 (244,773) (61,193) (183,580) 124,392
813,717 210,264 126,944 9 1,150,934 96,189 24,047 72,142 126,944
### 167,665 127,058 11 1,693,973 (301,127) (75,282) (225,846) 127,058
### 193,795 119,932 11 1,490,520 (85,486) (21,372) (64,115) 119,932
389,561 194,213 125,648 10 709,432 227,118 56,780 170,339 125,648
670,650 150,865 105,212 13 926,738 121,944 30,486 91,458 105,212
517,948 202,217 119,057 9 839,232 192,482 48,121 144,362 119,057
418,980 199,453 133,045 10 751,488 433,580 108,395 325,185 133,045
840,225 226,932 140,387 13 1,207,558 (522,690) (130,673) (392,018) 140,387
### 150,813 120,654 11 1,848,827 379,901 94,975 284,926 120,654
599,278 196,290 132,658 10 928,236 634,094 158,523 475,570 132,658
### 154,707 144,187 11 1,348,138 79,531 19,883 59,648 144,187
707,736 207,567 124,769 9 1,040,082 (95,034) (23,758) (71,275) 124,769
444,631 211,436 140,321 9 796,397 (183,684) (45,921) (137,763) 140,321
356,448 248,062 123,854 10 728,374 9,479 2,370 7,109 123,854
428,602 218,945 139,930 10 787,488 157,692 39,423 118,269 139,930
913,666 230,993 109,225 10 1,253,894 (94,711) (23,678) (71,033) 109,225
498,101 189,131 141,478 8 828,718 245,315 61,329 183,986 141,478
464,681 177,425 125,886 9 768,000 610,437 152,609 457,827 125,886
969,308 217,275 128,289 11 1,314,883 116,126 29,032 87,095 128,289
351,736 192,701 124,304 11 668,752 338,029 84,507 253,522 124,304
657,017 198,032 118,510 10 973,570 389,333 97,333 292,000 118,510
444,927 203,232 130,788 11 778,957 620,760 155,190 465,570 130,788
455,376 195,923 123,781 9 775,089 138,914 34,729 104,186 123,781
959,120 226,997 114,594 11 1,300,722 108,979 27,245 81,734 114,594
408,381 228,631 132,848 8 769,868 326,956 81,739 245,217 132,848
702,437 199,659 138,314 9 1,040,419 466,247 116,562 349,685 138,314
713,080 176,642 116,809 10 1,006,540 (232,750) (58,188) (174,563) 116,809
### 192,148 139,863 11 1,528,664 (274,328) (68,582) (205,746) 139,863
526,946 202,708 120,221 8 849,883 (23,192) (5,798) (17,394) 120,221
648,011 197,464 117,484 10 962,969 351,120 87,780 263,340 117,484
765,114 179,279 117,147 11 1,061,552 687,212 171,803 515,409 117,147
836,191 222,638 116,168 9 1,175,007 54,285 13,571 40,714 116,168
216,628 194,330 123,581 10 534,549 (214,993) (53,748) (161,244) 123,581
### 206,019 138,797 10 1,530,985 35,068 8,767 26,301 138,797
714,632 164,046 123,199 11 1,001,888 436,514 109,128 327,385 123,199
477,632 219,683 126,035 9 823,358 76,199 19,050 57,149 126,035
380,627 262,484 122,878 10 765,998 114,529 28,632 85,896 122,878
749,275 246,718 122,664 11 1,118,668 (328,425) (82,106) (246,318) 122,664
539,127 188,604 108,316 10 836,057 707,044 176,761 530,283 108,316
726,494 218,493 108,339 10 1,053,335 313,035 78,259 234,776 108,339
533,528 189,358 129,805 12 852,703 (118,450) (29,612) (88,837) 129,805
332,981 226,043 140,259 11 699,294 (25,733) (6,433) (19,300) 140,259
### 219,941 132,886 11 1,828,462 154,390 38,598 115,793 132,886
822,102 192,456 111,991 9 1,126,558 (404,585) (101,146) (303,439) 111,991
### 231,643 113,199 10 1,471,857 247,211 61,803 185,408 113,199
607,066 209,351 139,790 10 956,216 (234,357) (58,589) (175,768) 139,790
### 185,849 111,812 9 1,656,409 723,626 180,906 542,719 111,812
688,132 214,223 127,700 9 1,030,064 423,160 105,790 317,370 127,700
315,680 198,184 125,937 10 639,811 314,348 78,587 235,761 125,937
635,758 210,981 120,410 9 967,158 (101,432) (25,358) (76,074) 120,410
382,152 200,442 132,385 9 714,987 463,875 115,969 347,906 132,385
382,443 204,951 118,811 10 706,215 (298,401) (74,600) (223,801) 118,811
821,973 170,920 126,911 10 1,119,813 (150,459) (37,615) (112,844) 126,911
### 208,745 119,473 9 1,501,349 151,524 37,881 113,643 119,473
524,764 163,546 116,103 10 804,424 75,329 18,832 56,497 116,103
 ### 204,297 131,720 10 1,342,222 (223,645) (55,911) (167,734) 131,720
### 204,921 108,428 11 1,483,009 78,601 19,650 58,951 108,428
### 179,242 139,162 9 1,499,160 (151,447) (37,862) (113,585) 139,162
542,772 206,849 105,274 8 854,904 389,774 97,443 292,330 105,274
714,165 196,503 128,082 11 1,038,761 226,048 56,512 169,536 128,082
919,106 202,191 131,929 9 1,253,235 163,915 40,979 122,936 131,929
764,419 207,431 123,417 9 1,095,276 859,731 214,933 644,798 123,417
881,985 227,018 107,690 9 1,216,702 (375,132) (93,783) (281,349) 107,690
706,826 239,194 113,675 10 1,059,706 (334,664) (83,666) (250,998) 113,675
868,734 182,520 113,966 11 1,165,231 (237,316) (59,329) (177,987) 113,966
449,630 176,197 118,276 10 744,113 196,922 49,230 147,691 118,276
891,668 176,140 109,249 11 1,177,068 62,447 15,612 46,835 109,249
967,159 177,341 135,506 8 1,280,014 (271,347) (67,837) (203,510) 135,506
760,098 174,141 130,197 10 1,064,445 60,012 15,003 45,009 130,197
855,503 229,963 133,304 11 1,218,781 (315,024) (78,756) (236,268) 133,304
681,480 174,655 117,613 10 973,757 (111,268) (27,817) (83,451) 117,613
### 291,124 123,702 10 2,034,781 (628,267) (157,067) (471,201) 123,702
626,662 196,748 132,851 11 956,272 147,260 36,815 110,445 132,851
220,078 200,746 122,250 9 543,082 695,123 173,781 521,342 122,250
170,945 237,529 125,695 10 534,179 488,366 122,092 366,275 125,695
853,218 201,225 124,867 9 1,179,319 (187,320) (46,830) (140,490) 124,867
717,629 208,215 114,074 9 1,039,927 (90,388) (22,597) (67,791) 114,074
### 199,531 118,870 10 1,484,918 (552,986) (138,247) (414,740) 118,870
418,269 193,154 138,199 10 749,631 584,923 146,231 438,692 138,199
### 223,474 136,661 9 1,386,895 (887,529) (221,882) (665,647) 136,661
712,978 228,403 130,096 10 1,071,486 197,682 49,420 148,261 130,096
439,217 168,460 117,388 11 725,076 506,378 126,594 379,783 117,388
554,741 207,531 133,104 10 895,385 (91,697) (22,924) (68,773) 133,104
501,653 239,444 110,040 11 851,148 7,812 1,953 5,859 110,040
505,810 232,565 130,032 10 868,417 318,836 79,709 239,127 130,032
814,115 207,759 115,759 12 1,137,646 (191,700) (47,925) (143,775) 115,759
414,387 199,039 113,040 9 726,475 309,274 77,318 231,955 113,040
855,586 181,959 117,197 10 1,154,752 455,217 113,804 341,413 117,197
928,581 210,022 141,347 10 1,279,960 518,994 129,749 389,246 141,347
### 169,712 126,828 9 1,471,365 (357,534) (89,384) (268,151) 126,828
### 140,258 116,437 10 1,271,404 (192,800) (48,200) (144,600) 116,437
### 165,007 123,219 10 1,333,749 (17,245) (4,311) (12,934) 123,219
483,306 241,964 119,973 10 845,253 180,893 45,223 135,670 119,973
848,238 189,435 128,327 11 1,166,011 (30,452) (7,613) (22,839) 128,327
421,819 214,106 132,003 8 767,936 (21,029) (5,257) (15,771) 132,003
762,318 204,675 136,150 12 1,103,155 (330,216) (82,554) (247,662) 136,150
818,024 164,345 126,600 9 1,108,978 281,022 70,255 210,766 126,600
667,474 255,044 144,402 11 1,066,932 148,955 37,239 111,717 144,402
90,253 196,184 121,837 10 408,284 629,163 157,291 471,872 121,837
540,716 200,258 128,863 10 869,847 (117,230) (29,308) (87,923) 128,863
766,768 215,620 112,818 11 1,095,216 188,480 47,120 141,360 112,818
757,965 169,968 115,291 10 1,043,234 202,347 50,587 151,761 115,291
500,100 188,114 124,433 10 812,657 245,442 61,360 184,081 124,433
613,518 211,751 98,133 10 923,412 (30,946) (7,737) (23,210) 98,133
675,092 238,735 105,730 10 1,019,567 78,979 19,745 59,234 105,730
768,736 170,229 127,260 8 1,066,232 566,267 141,567 424,700 127,260
936,918 168,132 138,598 8 1,243,656 (387,543) (96,886) (290,657) 138,598
424,669 185,171 119,477 11 729,327 (157,443) (39,361) (118,082) 119,477
930,440 223,973 133,947 10 1,288,370 164,963 41,241 123,723 133,947
808,199 212,201 111,571 10 1,131,981 (485,116) (121,279) (363,837) 111,571
469,446 190,873 112,831 10 773,160 313,389 78,347 235,042 112,831
755,004 183,627 118,992 10 1,057,633 745,152 186,288 558,864 118,992
635,438 158,445 129,615 11 923,509 274,753 68,688 206,065 129,615
766,356 194,268 116,952 10 1,077,586 (327,307) (81,827) (245,480) 116,952
### 223,912 121,767 11 1,394,557 255,223 63,806 191,417 121,767
687,249 152,182 142,780 11 982,223 (328,099) (82,025) (246,074) 142,780
584,464 247,320 113,046 13 944,843 371,784 92,946 278,838 113,046
333,787 180,515 117,799 10 632,111 466,935 116,734 350,201 117,799
### 185,926 132,495 8 1,612,112 714,765 178,691 536,074 132,495
248,297 229,937 128,314 11 606,558 146,793 36,698 110,095 128,314
### 189,485 125,036 10 1,639,148 (877,122) (219,280) (657,841) 125,036
677,540 206,267 124,507 10 1,008,324 702,999 175,750 527,249 124,507
849,933 239,036 118,167 10 1,207,146 (358,865) (89,716) (269,149) 118,167
296,530 189,502 132,219 10 618,261 184,628 46,157 138,471 132,219
842,655 166,917 136,009 11 1,145,592 157,120 39,280 117,840 136,009
467,549 159,734 132,360 9 759,652 170,901 42,725 128,176 132,360
### 232,492 130,112 10 1,456,061 (661,778) (165,445) (496,334) 130,112
599,208 203,316 122,447 11 924,981 103,243 25,811 77,432 122,447
732,739 184,802 133,750 8 1,051,300 (215,087) (53,772) (161,315) 133,750
### 170,599 119,969 8 1,609,956 (811,726) (202,931) (608,794) 119,969
708,619 200,090 128,890 10 1,037,609 535,989 133,997 401,992 128,890
454,715 228,495 138,045 10 821,265 339,670 84,918 254,753 138,045
909,807 190,905 152,008 10 1,252,731 (16,102) (4,025) (12,076) 152,008
482,033 200,308 130,216 9 812,567 (187,234) (46,808) (140,425) 130,216
### 154,156 135,671 12 1,298,424 (413,531) (103,383) (310,148) 135,671
471,142 230,560 118,348 9 820,058 (102,153) (25,538) (76,614) 118,348
576,178 214,785 115,656 9 906,629 242,771 60,693 182,078 115,656
191,951 200,197 123,807 9 515,965 399,734 99,934 299,801 123,807
341,478 209,506 131,975 11 682,970 741,581 185,395 556,186 131,975
635,901 188,753 126,510 8 951,171 (44,631) (11,158) (33,473) 126,510
450,315 196,887 116,953 8 764,162 (167,908) (41,977) (125,931) 116,953
601,830 171,307 129,103 11 902,250 116,586 29,146 87,439 129,103
288,738 185,429 121,176 9 595,352 259,618 64,905 194,714 121,176
926,204 171,868 138,984 10 1,237,066 (268,226) (67,057) (201,170) 138,984
844,320 198,505 129,359 9 1,172,193 (365,006) (91,251) (273,754) 129,359
### 153,563 147,083 9 1,363,601 127,203 31,801 95,402 147,083
596,108 248,897 122,653 10 967,667 628,472 157,118 471,354 122,653
928,842 209,624 147,238 11 1,285,715 (182,875) (45,719) (137,156) 147,238
584,025 202,373 135,542 9 921,949 153,712 38,428 115,284 135,542
992,470 184,453 131,086 11 1,308,020 (316,093) (79,023) (237,069) 131,086
584,383 210,386 115,836 11 910,615 990,986 247,747 743,240 115,836
 ### 159,067 123,151 10 1,514,585 334,040 83,510 250,530 123,151
### 161,016 133,485 10 1,324,359 194,164 48,541 145,623 133,485
538,244 201,603 134,479 10 874,337 446,751 111,688 335,064 134,479
955,705 187,709 113,824 9 1,257,248 (164,874) (41,219) (123,656) 113,824
471,682 172,794 135,573 10 780,060 582,259 145,565 436,694 135,573
534,003 177,939 137,442 11 849,395 (70,915) (17,729) (53,186) 137,442
738,557 229,733 130,876 10 1,099,177 307,771 76,943 230,829 130,876
413,288 187,640 118,205 10 719,143 546,942 136,736 410,207 118,205
895,791 188,881 128,054 10 1,212,736 205,741 51,435 154,306 128,054
668,223 170,120 122,661 8 961,012 323,038 80,760 242,279 122,661
### 154,204 122,017 10 1,591,604 346,256 86,564 259,692 122,017
790,179 178,748 134,256 11 1,103,194 (212,887) (53,222) (159,665) 134,256
### 185,755 124,954 10 1,425,805 460,638 115,160 345,479 124,954
357,787 154,125 126,370 10 638,291 659,117 164,779 494,338 126,370
### 154,693 131,864 9 1,564,264 (375,363) (93,841) (281,522) 131,864
917,992 219,436 137,252 11 1,274,692 862,478 215,619 646,858 137,252
### 202,455 142,712 12 1,617,637 (63,884) (15,971) (47,913) 142,712
(62,842) 213,415 134,924 10 285,507 531,621 132,905 398,716 134,924
681,522 204,586 147,991 10 1,034,109 306,037 76,509 229,527 147,991
### 165,935 100,989 11 1,420,283 (351,135) (87,784) (263,352) 100,989
275,408 175,715 140,597 9 591,729 (83,107) (20,777) (62,330) 140,597
844,070 207,544 114,668 9 1,166,292 225,447 56,362 169,085 114,668
### 182,829 125,341 9 1,355,457 (343,238) (85,809) (257,428) 125,341
### 197,362 128,989 11 1,372,119 607,338 151,834 455,503 128,989
699,948 171,908 110,596 9 982,462 88,055 22,014 66,041 110,596
620,740 150,804 130,699 9 902,253 69,990 17,497 52,492 130,699
302,151 164,772 132,645 8 599,576 422,736 105,684 317,052 132,645
844,974 203,420 118,618 11 1,167,022 194,836 48,709 146,127 118,618
722,847 197,681 135,446 11 1,055,985 (66,068) (16,517) (49,551) 135,446
355,027 181,500 123,459 11 659,997 (171,800) (42,950) (128,850) 123,459
604,764 197,767 117,376 11 919,918 617,156 154,289 462,867 117,376
942,896 193,978 135,480 9 1,272,363 (127,996) (31,999) (95,997) 135,480
402,714 186,100 139,922 9 728,744 224,285 56,071 168,214 139,922
940,939 171,664 137,702 11 1,250,316 224,012 56,003 168,009 137,702
633,484 220,023 113,136 9 966,653 (46,282) (11,570) (34,711) 113,136
629,359 213,238 126,888 10 969,496 (63,991) (15,998) (47,993) 126,888
907,621 247,722 110,432 11 1,265,786 548,695 137,174 411,521 110,432
581,570 137,513 126,068 9 845,160 222,731 55,683 167,048 126,068
254,709 230,858 121,591 11 607,170 60,388 15,097 45,291 121,591
768,599 177,787 118,609 11 1,065,006 (75,874) (18,968) (56,905) 118,609
774,293 215,645 131,905 12 1,121,856 (187,526) (46,882) (140,645) 131,905
309,422 165,823 129,509 11 604,764 (51,798) (12,949) (38,848) 129,509
### 203,638 131,519 10 1,437,732 142,291 35,573 106,718 131,519
375,691 247,210 125,053 10 747,964 40,799 10,200 30,599 125,053
262,469 201,403 126,390 12 590,274 229,051 57,263 171,788 126,390
### 184,875 113,414 9 1,512,511 709,074 177,268 531,805 113,414
879,798 209,756 142,933 11 1,232,497 (168,050) (42,013) (126,038) 142,933
593,472 241,700 129,096 10 964,278 (109,170) (27,292) (81,877) 129,096
789,486 197,619 122,345 11 1,109,462 349,008 87,252 261,756 122,345
724,097 184,886 121,715 10 1,030,707 (223,205) (55,801) (167,404) 121,715
373,909 206,332 113,712 11 693,963 522,961 130,740 392,221 113,712
362,534 195,421 125,018 11 682,985 22,755 5,689 17,066 125,018
681,991 182,002 124,981 9 988,984 441,772 110,443 331,329 124,981
489,974 187,266 130,337 10 807,587 5,875 1,469 4,406 130,337
664,977 196,534 118,478 9 979,998 34,559 8,640 25,919 118,478
### 172,977 111,017 11 1,571,457 (640,292) (160,073) (480,219) 111,017
696,383 189,942 123,403 8 1,009,735 658,572 164,643 493,929 123,403
635,308 174,915 133,207 9 943,438 2,181 545 1,636 133,207
222,635 208,276 124,449 10 555,370 462,524 115,631 346,893 124,449
719,691 264,295 126,068 11 1,110,065 15,145 3,786 11,359 126,068
756,977 206,596 116,519 11 1,080,103 248,476 62,119 186,357 116,519
876,708 218,550 127,294 11 1,222,563 (436,971) (109,243) (327,728) 127,294
467,928 169,931 131,337 10 769,205 74,500 18,625 55,875 131,337
908,316 178,118 119,094 9 1,205,538 178,790 44,698 134,093 119,094
678,389 204,473 118,450 9 1,001,321 (321,331) (80,333) (240,998) 118,450
752,641 181,064 120,543 10 1,054,259 (227,568) (56,892) (170,676) 120,543
336,074 189,824 121,956 10 647,864 (118,130) (29,533) (88,598) 121,956
### 196,331 126,584 8 1,697,885 (322,616) (80,654) (241,962) 126,584
### 250,591 127,897 9 1,421,078 (375,731) (93,933) (281,798) 127,897
846,250 214,000 116,654 9 1,176,913 (25,750) (6,438) (19,313) 116,654
### 166,111 126,095 11 1,377,174 (496,808) (124,202) (372,606) 126,095
515,372 205,775 129,122 11 850,280 404,113 101,028 303,085 129,122
799,171 188,466 119,664 11 1,107,312 (12,449) (3,112) (9,337) 119,664
757,819 166,294 130,473 11 1,054,598 (81,550) (20,387) (61,162) 130,473
451,557 229,931 113,455 12 794,954 279,198 69,799 209,398 113,455
324,279 205,051 130,357 9 659,696 180,181 45,045 135,136 130,357
592,955 143,440 116,708 9 853,113 671,074 167,768 503,305 116,708
779,897 247,352 115,090 12 1,142,351 115,070 28,768 86,303 115,090
832,104 224,954 129,868 11 1,186,937 153,733 38,433 115,299 129,868
400,580 173,923 128,258 10 702,770 (139,743) (34,936) (104,807) 128,258
441,431 211,340 137,716 11 790,499 510,817 127,704 383,112 137,716
826,180 237,514 120,982 10 1,184,686 207,822 51,956 155,867 120,982
789,863 219,822 120,213 11 1,129,909 (60,250) (15,063) (45,188) 120,213
313,404 190,704 114,952 9 619,070 613,375 153,344 460,031 114,952
645,137 194,205 121,784 11 961,137 249,058 62,265 186,794 121,784
329,671 180,405 139,706 8 649,790 (8,103) (2,026) (6,077) 139,706
677,947 185,392 119,326 11 982,675 14,479 3,620 10,859 119,326
869,534 154,929 121,779 11 1,146,252 (97,498) (24,375) (73,124) 121,779
### 202,639 134,914 9 1,617,836 (741,083) (185,271) (555,812) 134,914
412,570 217,677 116,772 9 747,028 86,248 21,562 64,686 116,772
823,854 261,985 137,577 11 1,223,427 (87,636) (21,909) (65,727) 137,577
### 216,461 128,395 9 1,382,460 533,269 133,317 399,951 128,395
577,017 200,133 103,445 9 880,603 113,702 28,426 85,277 103,445
764,795 189,283 128,364 10 1,082,451 91,645 22,911 68,734 128,364
462,353 142,692 127,900 9 732,955 914,674 228,669 686,006 127,900
559,385 152,938 124,070 11 836,403 510,350 127,588 382,763 124,070
 ### 234,482 123,839 11 1,397,703 (249,614) (62,403) (187,210) 123,839
653,546 186,140 127,096 10 966,791 78,521 19,630 58,891 127,096
### 216,204 114,688 11 1,423,040 672,348 168,087 504,261 114,688
613,681 188,418 114,416 11 916,526 (118,583) (29,646) (88,938) 114,416
710,172 202,737 134,665 8 1,047,582 (61,848) (15,462) (46,386) 134,665
580,130 218,162 137,024 10 935,326 (114,607) (28,652) (85,955) 137,024
492,158 211,867 134,708 12 838,744 202,255 50,564 151,691 134,708
### 212,706 129,817 9 1,587,971 54,559 13,640 40,919 129,817
### 226,637 128,272 9 1,431,258 (307,808) (76,952) (230,856) 128,272
767,186 209,412 131,378 10 1,107,986 (245,839) (61,460) (184,379) 131,378
498,175 243,764 147,630 10 889,578 45,580 11,395 34,185 147,630
986,266 183,143 129,195 10 1,298,614 (224,173) (56,043) (168,130) 129,195
670,568 216,176 113,540 10 1,000,294 252,241 63,060 189,181 113,540
766,578 220,328 108,043 9 1,094,959 (185,409) (46,352) (139,056) 108,043
### 216,599 126,710 9 1,453,990 (268,049) (67,012) (201,037) 126,710
### 172,735 110,306 10 1,423,510 (460,387) (115,097) (345,290) 110,306
646,982 202,894 126,182 9 976,067 690,280 172,570 517,710 126,182
627,893 169,727 138,034 10 935,663 (47,113) (11,778) (35,335) 138,034
749,459 191,098 120,945 11 1,061,512 80,494 20,123 60,370 120,945
473,828 227,156 116,302 10 817,296 152,550 38,138 114,413 116,302
671,707 189,942 116,469 10 978,127 321,578 80,395 241,184 116,469
633,073 184,831 132,127 11 950,042 195,118 48,780 146,339 132,127
431,271 187,230 133,858 10 752,369 432,251 108,063 324,188 133,858
196,524 203,584 135,846 9 535,963 (19,057) (4,764) (14,293) 135,846
672,805 225,478 118,826 11 1,017,120 257,655 64,414 193,241 118,826
325,383 195,578 138,055 9 659,025 (47,796) (11,949) (35,847) 138,055
496,429 224,353 127,413 11 848,206 (20,646) (5,161) (15,484) 127,413
395,369 191,039 122,627 10 709,044 274,888 68,722 206,166 122,627
471,009 183,469 148,158 10 802,646 363,115 90,779 272,336 148,158
881,999 150,660 118,460 12 1,151,131 25,981 6,495 19,486 118,460
764,644 190,980 118,204 9 1,073,837 30,928 7,732 23,196 118,204
669,850 196,156 129,439 9 995,454 110,104 27,526 82,578 129,439
502,588 151,897 126,078 11 780,574 90,631 22,658 67,973 126,078
939,599 184,117 142,279 10 1,266,006 (352,401) (88,100) (264,301) 142,279
### 153,762 115,183 11 1,392,923 170,930 42,733 128,198 115,183
### 187,072 128,944 9 1,330,567 530,006 132,502 397,505 128,944
957,565 172,003 121,301 10 1,250,878 (291,188) (72,797) (218,391) 121,301
709,193 110,074 122,936 10 942,214 (180,544) (45,136) (135,408) 122,936
897,510 191,451 124,516 11 1,213,488 309,550 77,388 232,163 124,516
745,250 199,292 122,782 11 1,067,335 (377,787) (94,447) (283,340) 122,782
809,181 155,544 116,016 9 1,080,749 209,737 52,434 157,303 116,016
### 207,032 118,336 10 1,350,576 218,448 54,612 163,836 118,336
### 161,697 126,829 9 1,310,378 92,685 23,171 69,514 126,829
550,348 180,633 120,456 10 851,447 624,138 156,034 468,103 120,456
580,354 151,901 125,150 12 857,416 218,988 54,747 164,241 125,150
606,710 162,831 146,060 11 915,612 346,621 86,655 259,966 146,060
735,414 213,588 116,931 11 1,065,945 91,989 22,997 68,992 116,931
521,178 197,693 128,141 10 847,022 475,808 118,952 356,856 128,141
426,640 234,278 124,033 12 784,963 (180,994) (45,248) (135,745) 124,033
392,782 214,135 104,349 9 711,275 (291,462) (72,866) (218,597) 104,349
### 151,451 135,569 10 1,323,890 (31,943) (7,986) (23,958) 135,569
396,104 195,032 120,714 12 711,862 (21,109) (5,277) (15,832) 120,714
507,306 215,224 134,748 10 857,288 131,676 32,919 98,757 134,748
855,048 200,311 141,365 10 1,196,734 (118,274) (29,568) (88,705) 141,365
613,663 201,198 132,387 10 947,259 121,376 30,344 91,032 132,387
529,192 191,747 134,769 10 855,718 559,403 139,851 419,552 134,769
530,875 241,313 122,995 10 895,193 263,335 65,834 197,501 122,995
611,549 220,784 142,945 9 975,287 485,718 121,430 364,289 142,945
793,094 142,237 128,788 12 1,064,131 276,496 69,124 207,372 128,788
565,686 205,509 124,171 12 895,377 607,985 151,996 455,989 124,171
213,701 210,430 113,258 11 537,400 145,695 36,424 109,271 113,258
713,132 227,065 133,502 11 1,073,711 (132,715) (33,179) (99,537) 133,502
140,668 159,140 135,252 9 435,068 527,728 131,932 395,796 135,252
539,963 195,400 132,822 11 868,195 404,402 101,100 303,301 132,822
410,245 194,243 107,306 10 711,804 926,015 231,504 694,511 107,306
454,543 219,720 142,937 10 817,210 85,462 21,365 64,096 142,937
957,026 193,953 129,972 11 1,280,963 119,718 29,929 89,788 129,972
### 254,241 123,334 11 1,415,520 (385,429) (96,357) (289,071) 123,334
890,643 242,806 146,795 12 1,280,256 161,399 40,350 121,050 146,795
760,437 206,932 127,793 9 1,095,172 1,566 391 1,174 127,793
783,796 208,711 133,742 10 1,126,258 308,139 77,035 231,104 133,742
919,051 159,636 121,309 10 1,200,006 (232,375) (58,094) (174,281) 121,309
325,640 223,214 131,383 11 680,249 153,669 38,417 115,252 131,383
490,157 197,411 125,067 12 812,647 236,451 59,113 177,338 125,067
678,482 209,374 130,191 11 1,018,057 (393,919) (98,480) (295,439) 130,191
245,305 227,522 128,431 11 601,270 345,752 86,438 259,314 128,431
641,906 181,361 111,279 9 934,555 739,784 184,946 554,838 111,279
508,214 187,566 153,139 11 848,930 277,989 69,497 208,492 153,139
908,814 217,972 132,561 10 1,259,356 187,672 46,918 140,754 132,561
566,077 213,623 132,081 10 911,790 375,191 93,798 281,393 132,081
628,146 233,285 130,878 12 992,321 (156,887) (39,222) (117,665) 130,878
435,283 148,925 131,098 10 715,315 (19,089) (4,772) (14,317) 131,098
### 216,722 120,303 11 1,367,084 (735,504) (183,876) (551,628) 120,303
984,133 182,098 119,610 11 1,285,852 733,697 183,424 550,273 119,610
812,779 187,659 118,017 9 1,118,464 58,808 14,702 44,106 118,017
453,805 206,283 118,075 10 778,174 75,310 18,827 56,482 118,075
891,901 231,060 142,546 10 1,265,517 (215,999) (54,000) (161,999) 142,546
### 215,642 118,432 11 1,552,946 958,209 239,552 718,657 118,432
450,411 157,854 124,387 10 732,662 188,640 47,160 141,480 124,387
975,946 188,083 113,705 10 1,277,743 (436,497) (109,124) (327,373) 113,705
399,168 241,967 138,386 11 779,532 22,150 5,538 16,613 138,386
613,922 215,565 129,885 11 959,384 (19,813) (4,953) (14,860) 129,885
594,681 250,087 119,199 10 963,976 166,889 41,722 125,167 119,199
### 153,359 115,746 10 1,271,236 70,224 17,556 52,668 115,746
### 171,927 130,010 10 1,568,095 649,452 162,363 487,089 130,010
396,523 214,193 125,565 10 736,291 (73,653) (18,413) (55,240) 125,565
423,637 171,930 124,201 10 719,777 732,605 183,151 549,454 124,201
678,546 174,735 131,051 8 984,340 161,815 40,454 121,361 131,051
577,033 180,016 119,396 11 876,456 398,518 99,630 298,889 119,396
488,511 222,837 126,075 9 837,432 65,908 16,477 49,431 126,075
868,725 207,446 129,435 10 1,205,615 317,245 79,311 237,934 129,435
504,650 181,384 122,518 10 808,561 416,259 104,065 312,194 122,518
920,832 166,799 132,482 7 1,220,120 (90,681) (22,670) (68,010) 132,482
### 152,077 127,408 10 1,440,624 16,540 4,135 12,405 127,408
895,161 197,506 140,321 10 1,232,998 (316,985) (79,246) (237,738) 140,321
668,072 195,150 127,118 10 990,350 (538,757) (134,689) (404,068) 127,118
127,989 176,328 129,630 9 433,957 862,246 215,561 646,684 129,630
996,824 154,814 110,583 10 1,262,232 (97,277) (24,319) (72,958) 110,583
655,718 218,501 141,991 9 1,016,219 463,295 115,824 347,471 141,991
### 202,673 103,543 10 1,375,028 (281,481) (70,370) (211,111) 103,543
771,074 195,486 128,890 10 1,095,460 (64,326) (16,082) (48,245) 128,890
963,971 214,912 118,500 11 1,297,394 487,805 121,951 365,854 118,500
### 164,420 129,126 8 1,458,555 (114,339) (28,585) (85,754) 129,126
905,951 203,809 121,689 10 1,231,460 496,701 124,175 372,526 121,689
### 213,291 114,422 9 1,334,032 140,892 35,223 105,669 114,422
412,875 283,057 118,861 9 814,803 391,570 97,893 293,678 118,861
719,384 237,866 120,407 10 1,077,667 464,153 116,038 348,115 120,407
732,139 163,422 112,681 9 1,008,251 209,576 52,394 157,182 112,681
591,527 245,464 134,413 10 971,414 275,331 68,833 206,498 134,413
707,117 142,641 125,149 10 974,918 328,018 82,005 246,014 125,149
642,951 215,259 139,129 11 997,350 (10,628) (2,657) (7,971) 139,129
414,676 200,188 138,632 10 753,507 864,276 216,069 648,207 138,632
417,724 210,986 129,985 8 758,703 115,091 28,773 86,318 129,985
847,167 196,777 121,383 11 1,165,338 (235,386) (58,846) (176,539) 121,383
513,943 195,347 134,665 10 843,965 179,071 44,768 134,303 134,665
### 230,819 128,740 10 1,444,489 703,356 175,839 527,517 128,740
### 184,874 127,749 10 1,330,116 103,621 25,905 77,716 127,749
### 200,321 118,353 10 1,374,210 (452,406) (113,102) (339,305) 118,353
### 213,346 126,803 10 1,539,694 91,814 22,953 68,860 126,803
489,805 187,808 133,057 10 810,680 500,277 125,069 375,208 133,057
728,315 204,964 143,474 12 1,076,765 312,578 78,144 234,433 143,474
282,595 184,715 120,734 9 588,053 623,873 155,968 467,905 120,734
603,511 240,815 126,902 11 971,239 127,584 31,896 95,688 126,902
688,019 264,085 137,968 12 1,090,084 200,802 50,201 150,602 137,968
### 158,489 126,661 10 1,393,895 188,565 47,141 141,424 126,661
759,034 175,077 115,732 10 1,049,853 352,103 88,026 264,077 115,732
521,863 182,798 111,321 9 815,991 129,712 32,428 97,284 111,321
544,758 180,390 137,879 9 863,036 473,811 118,453 355,358 137,879
610,891 225,529 126,481 10 962,910 135,919 33,980 101,939 126,481
576,182 199,450 127,312 10 902,954 336,059 84,015 252,045 127,312
764,245 163,484 120,039 11 1,047,780 476,394 119,098 357,295 120,039
277,096 177,991 141,495 10 596,592 19,850 4,963 14,888 141,495
273,632 225,251 139,460 10 638,352 747,068 186,767 560,301 139,460
688,449 226,693 111,415 10 1,026,566 (33,792) (8,448) (25,344) 111,415
 ### 226,747 111,496 9 1,344,525 (71,635) (17,909) (53,726) 111,496
486,335 243,116 126,501 12 855,964 (61,629) (15,407) (46,222) 126,501
### 239,716 116,419 7 1,436,215 (158,849) (39,712) (119,137) 116,419
### 163,240 119,712 10 1,524,051 251,256 62,814 188,442 119,712
905,326 217,394 102,497 9 1,225,226 (195,908) (48,977) (146,931) 102,497
548,186 229,048 134,783 12 912,029 43,959 10,990 32,969 134,783
522,376 252,256 121,423 11 896,066 316,271 79,068 237,203 121,423
510,561 232,720 122,041 11 865,333 338,230 84,558 253,673 122,041
828,601 212,354 123,697 10 1,164,662 342,941 85,735 257,206 123,697
305,977 173,753 126,246 11 605,988 592,320 148,080 444,240 126,246
935,761 173,527 128,839 9 1,238,137 166,837 41,709 125,128 128,839
293,030 221,850 115,258 10 630,147 ### 302,708 908,125 115,258
### 189,889 124,408 11 1,666,107 (281,646) (70,412) (211,235) 124,408
84,631 182,027 110,776 9 377,443 237,005 59,251 177,754 110,776
492,114 207,100 120,393 10 819,617 107,293 26,823 80,469 120,393
469,568 229,105 145,430 10 844,114 378,230 94,557 283,672 145,430
### 193,434 116,868 9 1,414,287 (87,176) (21,794) (65,382) 116,868
### 188,141 113,679 8 2,097,593 (233,593) (58,398) (175,194) 113,679
900,384 192,353 122,908 9 1,215,653 255,795 63,949 191,846 122,908
824,366 256,139 114,965 10 1,195,479 (341,670) (85,418) (256,253) 114,965
968,227 220,331 123,967 10 1,312,535 431,147 107,787 323,360 123,967
744,394 180,998 117,099 11 1,042,503 (108,472) (27,118) (81,354) 117,099
503,088 218,087 130,705 11 851,891 695,276 173,819 521,457 130,705
696,389 211,976 119,734 10 1,028,109 842,891 210,723 632,168 119,734
831,588 194,420 121,955 8 1,147,971 670,318 167,580 502,739 121,955
438,150 182,180 128,357 9 748,696 325,488 81,372 244,116 128,357
273,458 217,138 115,676 10 606,283 405,417 101,354 304,063 115,676
512,892 213,652 119,006 11 845,561 459,112 114,778 344,334 119,006
### 230,452 120,200 10 1,378,331 517,517 129,379 388,137 120,200
124,200 196,970 128,457 11 449,638 (54,503) (13,626) (40,877) 128,457
868,964 184,562 152,228 11 1,205,766 (49,870) (12,468) (37,403) 152,228
872,008 184,902 105,598 11 1,162,519 (403,047) (100,762) (302,286) 105,598
826,950 163,785 123,400 10 1,114,146 (184,951) (46,238) (138,713) 123,400
927,459 211,547 117,416 11 1,256,433 82,650 20,663 61,988 117,416
### 172,216 106,635 9 1,562,880 (61,256) (15,314) (45,942) 106,635
790,852 181,296 127,819 11 1,099,978 111,124 27,781 83,343 127,819
770,356 169,862 130,464 8 1,070,689 188,540 47,135 141,405 130,464
### 173,598 136,356 11 1,704,563 (317,281) (79,320) (237,961) 136,356
836,527 192,183 119,466 11 1,148,187 218,159 54,540 163,619 119,466
257,987 234,828 125,385 10 618,210 200,494 50,123 150,370 125,385
908,057 174,883 118,745 10 1,201,694 162,981 40,745 122,236 118,745
461,779 187,680 126,959 11 776,429 27,474 6,868 20,605 126,959
502,253 186,041 134,306 10 822,610 499,482 124,871 374,612 134,306
679,789 178,017 116,510 9 974,325 376,222 94,056 282,167 116,510
### 229,607 131,287 10 1,361,842 470,958 117,740 353,219 131,287
455,372 202,106 127,633 8 785,119 134,842 33,711 101,132 127,633
584,615 170,631 132,096 9 887,352 136,031 34,008 102,023 132,096
785,488 203,169 156,670 10 1,145,336 332,825 83,206 249,618 156,670
760,529 166,764 141,520 11 1,068,825 (137,358) (34,339) (103,018) 141,520
958,575 252,862 104,482 10 1,315,930 299,132 74,783 224,349 104,482
377,546 206,241 118,748 10 702,545 184,654 46,164 138,491 118,748
712,331 180,258 123,105 9 1,015,703 229,648 57,412 172,236 123,105
284,803 138,778 113,300 10 536,890 256,342 64,085 192,256 113,300
525,958 225,749 111,627 9 863,344 688,067 172,017 516,050 111,627
### 203,203 134,938 10 1,377,148 71,760 17,940 53,820 134,938
511,007 274,295 114,264 11 899,577 418,736 104,684 314,052 114,264
880,576 165,350 132,003 9 1,177,938 (124,388) (31,097) (93,291) 132,003
643,432 250,864 121,166 9 1,015,472 (68,476) (17,119) (51,357) 121,166
768,976 220,613 116,063 9 1,105,661 (123,096) (30,774) (92,322) 116,063
### 181,305 133,320 10 1,382,907 411,856 102,964 308,892 133,320
865,479 233,753 135,559 10 1,234,801 (417,779) (104,445) (313,334) 135,559
### 212,125 130,924 9 1,462,069 (543,910) (135,977) (407,932) 130,924
### 155,054 116,192 11 1,350,463 261,493 65,373 196,120 116,192
663,687 203,821 129,357 10 996,875 (45,863) (11,466) (34,398) 129,357
530,605 243,132 129,519 8 903,265 217,736 54,434 163,302 129,519
### 216,474 137,237 10 1,473,840 267,196 66,799 200,397 137,237
202,517 234,825 136,037 12 573,390 295,052 73,763 221,289 136,037
611,842 217,227 134,814 11 963,893 344,715 86,179 258,536 134,814
886,158 232,190 152,162 9 1,270,520 (48,327) (12,082) (36,245) 152,162
703,103 198,490 119,414 10 1,021,017 (97,197) (24,299) (72,898) 119,414
596,212 188,860 123,457 10 908,539 (23,260) (5,815) (17,445) 123,457
343,788 192,460 126,770 10 663,028 (38,486) (9,621) (28,864) 126,770
670,913 215,553 121,492 9 1,007,968 (161,586) (40,397) (121,190) 121,492
418,471 195,917 120,848 10 735,247 438,587 109,647 328,940 120,848
### 193,952 127,278 11 1,391,434 10,947 2,737 8,210 127,278
407,019 240,517 136,231 10 783,777 38,246 9,561 28,684 136,231
571,275 215,633 141,261 10 928,179 136,801 34,200 102,601 141,261
850,726 214,948 137,927 10 1,203,612 563,054 140,763 422,290 137,927
545,948 255,273 123,785 7 925,014 154,403 38,601 115,802 123,785
### 197,484 115,356 8 1,682,344 (596,590) (149,147) (447,442) 115,356
### 195,914 136,867 9 1,533,979 (505,901) (126,475) (379,426) 136,867
### 230,105 125,388 11 1,501,803 (168,053) (42,013) (126,040) 125,388
980,847 168,638 121,346 10 1,270,840 229,182 57,295 171,886 121,346
671,652 206,726 127,731 10 1,006,119 (193,475) (48,369) (145,106) 127,731
569,289 213,873 105,644 8 888,814 ### 275,965 827,895 105,644
946,947 220,497 130,345 9 1,297,797 220,732 55,183 165,549 130,345
### 191,654 122,693 11 1,554,289 274,935 68,734 206,202 122,693
636,030 196,511 128,754 11 961,305 (122,833) (30,708) (92,124) 128,754
863,943 180,749 124,420 11 1,169,122 (164,321) (41,080) (123,241) 124,420
849,237 186,074 114,026 10 1,149,347 196,175 49,044 147,131 114,026
566,547 226,435 136,728 9 929,719 300,310 75,077 225,232 136,728
842,349 249,968 122,864 9 1,215,190 (45,232) (11,308) (33,924) 122,864
553,997 219,413 130,930 10 904,351 976,244 244,061 732,183 130,930
### 173,119 133,964 10 1,433,073 (169,247) (42,312) (126,935) 133,964
### 218,540 138,421 12 1,399,457 82,556 20,639 61,917 138,421
331,844 199,184 127,829 10 658,866 610,078 152,520 457,559 127,829
776,476 212,343 133,131 11 1,121,962 557,184 139,296 417,888 133,131
265,000 223,476 128,850 10 617,335 391,487 97,872 293,615 128,850
561,074 216,914 117,082 9 895,079 695,577 173,894 521,683 117,082
461,914 192,077 125,044 8 779,043 747,730 186,933 560,798 125,044
### 168,973 142,733 10 1,608,059 72,330 18,082 54,247 142,733
373,437 180,462 142,991 9 696,899 148,568 37,142 111,426 142,991
667,075 198,958 120,956 11 987,001 (230,107) (57,527) (172,580) 120,956
452,320 207,982 115,071 10 775,383 719,612 179,903 539,709 115,071
650,146 206,405 121,070 10 977,630 (233,864) (58,466) (175,398) 121,070
708,776 225,361 135,263 9 1,069,410 562,226 140,556 421,669 135,263
441,514 181,728 121,943 9 745,194 215,144 53,786 161,358 121,943
918,586 220,489 122,172 11 1,261,257 (193,749) (48,437) (145,312) 122,172
417,627 205,600 125,818 12 749,058 771,171 192,793 578,378 125,818
932,839 190,964 117,837 10 1,241,650 (51,998) (13,000) (38,999) 117,837
648,652 229,029 135,997 8 1,013,687 205,686 51,422 154,265 135,997
779,211 173,660 150,372 10 1,103,253 73,776 18,444 55,332 150,372
655,053 199,732 113,444 12 968,241 814,706 203,677 611,030 113,444
683,002 193,730 159,680 10 1,036,422 812,626 203,157 609,470 159,680
633,752 188,081 123,461 9 945,303 212,032 53,008 159,024 123,461
871,287 188,817 129,775 10 1,189,889 454,486 113,622 340,865 129,775
### 205,008 130,338 9 1,497,177 (74,368) (18,592) (55,776) 130,338
308,332 225,053 116,701 11 650,097 240,634 60,158 180,475 116,701
438,573 208,506 129,540 10 776,629 (115,044) (28,761) (86,283) 129,540
493,516 149,383 130,836 11 773,746 379,095 94,774 284,321 130,836
735,419 196,832 122,911 9 1,055,171 304,035 76,009 228,026 122,911
890,553 239,873 123,795 9 1,254,229 516,918 129,229 387,688 123,795
61,814 191,302 125,408 9 378,533 527,739 131,935 395,804 125,408
655,073 185,586 129,803 10 970,471 152,498 38,125 114,374 129,803
785,639 169,144 120,615 11 1,075,409 360,191 90,048 270,143 120,615
553,072 208,634 124,492 9 886,207 382,319 95,580 286,740 124,492
710,263 231,786 121,350 10 1,063,410 (80,191) (20,048) (60,143) 121,350
### 190,380 133,741 11 1,387,324 (281,438) (70,360) (211,079) 133,741
839,868 225,182 114,522 10 1,179,581 (380,568) (95,142) (285,426) 114,522
838,035 184,807 117,139 12 1,139,993 355,671 88,918 266,753 117,139
633,692 204,407 126,921 10 965,031 389,699 97,425 292,274 126,921
297,549 232,219 122,320 11 652,098 395,419 98,855 296,564 122,320
691,749 201,104 140,733 10 1,033,596 386,378 96,594 289,783 140,733
884,550 226,933 115,185 9 1,226,678 (278,110) (69,527) (208,582) 115,185
741,984 202,710 119,688 8 1,064,390 462,119 115,530 346,589 119,688
676,734 225,145 132,614 10 1,034,505 386,473 96,618 289,855 132,614
687,105 195,110 118,561 10 1,000,785 (49,072) (12,268) (36,804) 118,561
850,965 154,878 129,280 10 1,135,133 55,740 13,935 41,805 129,280
### 206,922 124,946 11 1,470,777 (385,390) (96,348) (289,043) 124,946
366,233 218,273 106,355 11 690,872 97,373 24,343 73,030 106,355
754,582 219,737 124,690 11 1,099,020 (348,798) (87,199) (261,598) 124,690
320,863 158,743 124,852 8 604,466 315,782 78,945 236,836 124,852
### 221,974 134,191 11 1,556,558 (163,356) (40,839) (122,517) 134,191
836,723 135,494 134,525 10 1,106,752 (128,979) (32,245) (96,734) 134,525
412,691 185,487 113,912 9 712,099 241,410 60,353 181,058 113,912
### 207,977 129,854 11 1,423,586 (37,065) (9,266) (27,799) 129,854
422,136 190,975 121,326 11 734,448 45,418 11,355 34,064 121,326
810,976 212,874 116,963 9 1,140,822 (67,093) (16,773) (50,320) 116,963
726,392 196,530 127,859 9 1,050,790 286,320 71,580 214,740 127,859
775,962 184,438 100,122 11 1,060,534 120,091 30,023 90,068 100,122
### 196,520 123,804 12 1,504,372 (498,569) (124,642) (373,927) 123,804
850,199 189,973 122,552 10 1,162,734 ### 254,705 764,115 122,552
224,127 162,676 121,732 10 508,544 240,222 60,056 180,167 121,732
### 132,067 127,806 10 1,318,830 523,370 130,843 392,528 127,806
590,273 185,894 123,970 10 900,147 (160,781) (40,195) (120,585) 123,970
997,178 220,197 112,326 10 1,329,711 14,549 3,637 10,912 112,326
### 220,811 129,020 9 1,560,433 564,665 141,166 423,499 129,020
### 189,056 122,759 10 1,515,527 155,064 38,766 116,298 122,759
620,961 219,367 128,233 12 968,573 361,779 90,445 271,334 128,233
821,477 178,265 130,139 12 1,129,893 (323,088) (80,772) (242,316) 130,139
514,050 194,184 127,965 10 836,210 806,020 201,505 604,515 127,965
436,760 215,771 130,375 11 782,918 278,245 69,561 208,684 130,375
915,649 201,779 124,997 11 1,242,436 407,395 101,849 305,546 124,997
436,936 198,994 117,931 12 753,873 333,234 83,309 249,926 117,931
237,271 191,323 132,793 9 561,396 285,651 71,413 214,238 132,793
662,863 168,567 111,613 9 943,052 198,508 49,627 148,881 111,613
365,366 219,983 130,512 8 715,870 64,620 16,155 48,465 130,512
436,636 222,239 131,780 8 790,663 54,391 13,598 40,793 131,780
Recup FL Pu Amortiz FL FIN VAN %VAN TIR
0 elast
0 238,243 0 238,243 180,177 0.0% #DIV/0!
1 0.1
0.1 0

0 229,003 0 229,003 157,119 -12.8%

1 256,168 0 256,168 733,586 407.1%
0 249,762 0 249,762 216,565 20.2%
(0) 208,245 0 208,245 97,673 -45.8%
#DIV/0! -3.88% 0.06% -3.88% -12.80%

0 32,898 0 32,899 (381,693) -311.8%

(0) 143,262 (0) 143,262 (49,777) -127.6%
(1) 557,481 0 557,481 1,039,752 477.1%
0 389,988 0 389,989 618,556 243.3%
(0) (131,057) 0 (131,057) (845,780) -569.4%
1 189,804 0 189,805 (61,731) -134.3%
0 451,975 0 451,976 837,250 364.7%
(1) 220,954 0 220,953 191,781 6.4%
(1) 1,152,539 0 ### 2,747,006 1424.6%
0 (204,536) 0 (204,535) (1,047,106) -681.2%
(0) 299,742 0 299,742 347,106 92.6%
(1) 149,794 (0) 149,793 15,430 -91.4%
(0) 203,264 0 203,264 19,175 -89.4%
0 335,438 0 335,439 438,250 143.2%
0 623,163 0 623,163 1,176,440 552.9%
1 356,473 (0) 356,473 490,362 172.2%
0 259,962 0 259,962 296,717 64.7%
1 (28,538) 0 (28,538) (547,105) -403.6%
(0) 345,118 0 345,118 433,751 140.7%
0 70,724 (0) 70,724 (263,992) -246.5%
(0) 141,255 0 141,255 (124,515) -169.1%
(0) 742,752 (0) 742,752 1,599,921 788.0%
(0) 37,487 0 37,487 (376,501) -309.0%
(0) 151,029 0 151,029 (26,769) -114.9%
1 (45,647) 0 (45,647) (697,111) -486.9%
0 (59,187) 0 (59,187) (811,621) -550.5%
1 199,087 0 199,088 (30,549) -117.0%
0 (98,787) 0 (98,787) (723,705) -501.7%
0 55,817 0 55,817 (356,636) -297.9%
(0) 295,986 0 295,986 308,680 71.3%
(1) 196,669 0 196,669 15,965 -91.1%
0 263,419 0 263,419 269,704 49.7%
1 458,231 0 458,231 794,667 341.0%
 0 (251,630) 0 (251,630) (1,230,644) -783.0%
1 405,580 0 405,581 693,876 285.1%
0 608,229 0 608,229 1,189,630 560.3%
(0) 203,836 0 203,835 117,823 -34.6%
0 53,494 0 53,494 (373,252) -307.2%
(1) 2,558 0 2,557 (539,860) -399.6%
(0) 130,963 0 130,963 (232,216) -228.9%
0 258,200 0 258,200 176,291 -2.2%
1 38,193 0 38,194 (433,418) -340.6%
(1) 325,464 0 325,463 391,946 117.5%
0 583,714 0 583,714 1,189,173 560.0%
0 215,384 0 215,385 94,589 -47.5%
(0) 377,826 0 377,826 549,462 205.0%
(0) 410,509 0 410,509 668,146 270.8%
(0) 596,357 0 596,357 1,227,120 581.1%
1 227,968 0 227,969 44,411 -75.4%
(0) 196,328 0 196,327 79,212 -56.0%
0 378,066 0 378,066 553,895 207.4%
1 487,999 0 488,000 871,958 383.9%
0 (57,754) 0 (57,753) (613,556) -440.5%
(0) (65,883) (0) (65,883) (723,499) -501.5%
0 102,827 0 102,827 (247,479) -237.4%
0 380,825 0 380,825 599,940 233.0%
(0) 632,556 0 632,556 1,308,017 626.0%
(0) 156,882 0 156,882 (14,026) -107.8%
0 (37,663) 0 (37,662) (679,745) -477.3%
(0) 165,098 0 165,097 (45,555) -125.3%
1 450,585 0 450,585 843,546 368.2%
(1) 183,183 0 183,182 79,789 -55.7%
1 208,775 0 208,776 67,965 -62.3%
0 (123,654) 0 (123,653) (780,538) -533.2%
1 638,600 0 638,601 1,371,933 661.4%
(0) 343,115 0 343,115 465,032 158.1%
(1) 40,967 0 40,967 (323,185) -279.4%
0 120,960 0 120,960 (137,593) -176.4%
1 248,680 0 248,680 204,042 13.2%
0 (191,447) 0 (191,447) (998,121) -654.0%
0 298,608 0 298,608 274,111 52.1%
(0) (35,978) 0 (35,978) (615,621) -441.7%
(0) 654,531 0 654,531 1,373,519 662.3%
(1) 445,069 0 445,069 775,503 330.4%
(0) 361,698 0 361,697 488,525 171.1%
(1) 44,336 0 44,335 (372,749) -306.9%
(0) 480,291 (0) 480,290 925,581 413.7%
0 (104,990) 0 (104,989) (840,518) -566.5%
1 14,068 0 14,069 (421,696) -334.0%
(0) 233,115 0 233,115 140,903 -21.8%
1 172,601 0 172,602 28,438 -84.2%
 1 (36,013) 0 (36,013) (581,853) -422.9%
(0) 167,378 0 167,378 (1,802) -101.0%
(0) 25,577 0 25,577 (433,101) -340.4%
(0) 397,603 0 397,603 667,368 270.4%
0 297,617 0 297,617 353,994 96.5%
1 254,866 0 254,867 252,258 40.0%
(0) 768,215 0 768,215 1,713,829 851.2%
(1) (173,660) 0 (173,660) (1,012,740) -662.1%
(0) (137,323) 0 (137,324) (864,189) -579.6%
(0) (64,021) 0 (64,022) (689,977) -482.9%
(1) 265,966 0 265,965 265,764 47.5%
(0) 156,083 0 156,083 (55,141) -130.6%
(1) (68,005) 0 (68,006) (771,764) -528.3%
(0) 175,205 0 175,205 (40,593) -122.5%
(0) (102,964) 0 (102,964) (810,297) -549.7%
0 34,162 0 34,162 (284,994) -258.2%
(0) (347,498) 0 (347,498) (1,532,306) -950.4%
0 243,296 0 243,297 212,333 17.8%
1 643,593 0 643,594 1,288,224 615.0%
(0) 491,969 0 491,969 831,086 361.3%
(0) (15,624) 0 (15,624) (638,899) -454.6%
0 46,283 0 46,283 (232,657) -229.1%
0 (295,869) 0 (295,869) (1,353,894) -851.4%
0 576,891 0 576,891 1,150,747 538.7%
(0) (528,986) 0 (528,986) (1,958,829) -1187.2%
0 278,357 0 278,358 248,236 37.8%
1 497,172 0 497,173 909,593 404.8%
(0) 64,331 0 64,331 (374,289) -307.7%
0 115,899 0 115,900 (161,670) -189.7%
1 369,160 0 369,161 559,619 210.6%
1 (28,014) 0 (28,013) (578,052) -420.8%
(0) 344,995 0 344,995 486,275 169.9%
1 458,611 0 458,612 829,580 360.4%
(0) 530,592 0 530,592 1,012,148 461.8%
(1) (141,323) 0 (141,324) (881,036) -589.0%
0 (28,162) 0 (28,162) (562,539) -412.2%
0 110,285 0 110,285 (181,105) -200.5%
(1) 255,642 0 255,641 258,949 43.7%
(0) 105,488 0 105,488 (222,790) -223.7%
(1) 116,231 0 116,231 (259,634) -244.1%
0 (111,511) 0 (111,511) (884,481) -590.9%
1 337,367 0 337,368 440,793 144.6%
0 256,119 0 256,120 269,077 49.3%
(1) 593,709 0 593,708 1,263,936 601.5%
(0) 40,940 0 40,940 (424,063) -335.4%
0 254,178 0 254,178 223,769 24.2%
(0) 267,052 0 267,052 212,537 18.0%
(1) 308,513 (0) 308,512 409,728 127.4%
 0 74,923 0 74,923 (211,105) -217.2%
(0) 164,963 0 164,963 (80,284) -144.6%
1 551,961 0 551,962 1,064,335 490.7%
0 (152,059) 0 (152,059) (843,657) -568.2%
(0) 1,395 0 1,395 (505,378) -380.5%
1 257,670 0 257,670 195,843 8.7%
(1) (252,267) 0 (252,267) (1,205,107) -768.8%
(1) 347,872 0 347,872 499,055 177.0%
(1) 677,855 0 677,854 1,397,607 675.7%
(0) 335,680 0 335,680 459,545 155.1%
(1) (128,529) 0 (128,530) (806,783) -547.8%
(1) 313,184 0 313,184 333,385 85.0%
0 (103,294) 0 (103,294) (736,958) -509.0%
(0) 391,884 0 391,884 531,190 194.8%
(0) 468,000 0 468,000 905,584 402.6%
(1) 668,568 0 668,567 1,422,271 689.4%
(1) 238,408 0 238,408 108,924 -39.5%
0 (532,805) 0 (532,805) (2,041,988) -1233.3%
0 651,756 0 651,756 1,429,796 693.5%
0 (150,981) 0 (150,981) (905,663) -602.7%
(1) 270,689 0 270,688 233,169 29.4%
(0) 253,848 0 253,848 221,381 22.9%
0 260,536 0 260,537 213,830 18.7%
(0) (366,222) 0 (366,222) (1,562,419) -967.2%
(0) 199,879 0 199,878 79,512 -55.9%
(0) (27,565) 0 (27,565) (622,369) -445.4%
(1) (488,826) 0 (488,827) (1,887,175) -1147.4%
(1) 530,882 0 530,881 1,062,557 489.7%
0 392,799 0 392,799 669,599 271.6%
(0) 139,932 0 139,932 (46,729) -125.9%
0 (10,209) 0 (10,208) (566,938) -414.7%
0 (174,477) 0 (174,476) (1,087,268) -703.4%
(0) 41,733 0 41,732 (361,072) -300.4%
(1) 297,734 0 297,733 320,740 78.0%
(0) 423,608 0 423,607 684,892 280.1%
0 688,160 0 688,160 1,445,445 702.2%
(1) 93,036 0 93,035 (258,822) -243.6%
(0) (8,979) 0 (8,979) (558,912) -410.2%
0 216,542 0 216,543 66,550 -63.1%
0 315,890 0 315,890 439,717 144.0%
0 (62,185) 0 (62,185) (615,882) -441.8%
(1) (144,396) 0 (144,397) (977,369) -642.4%
0 242,485 0 242,486 206,282 14.5%
1 594,007 0 594,008 1,237,265 586.7%
1 10,083 0 10,084 (489,377) -371.6%
(0) 250,826 0 250,825 204,312 13.4%
1 (105,983) (0) (105,982) (762,576) -523.2%
(1) 859,075 0 859,074 1,960,011 987.8%
 0 373,681 0 373,681 558,603 210.0%
0 279,108 0 279,108 238,605 32.4%
0 469,543 0 469,544 856,292 375.2%
1 (9,830) 0 (9,829) (482,163) -367.6%
(0) 572,267 0 572,267 1,053,448 484.7%
(1) 84,255 0 84,254 (257,181) -242.7%
1 361,705 0 361,706 515,751 186.2%
0 528,412 0 528,412 1,052,176 484.0%
1 282,361 0 282,363 346,457 92.3%
0 364,939 0 364,940 517,028 187.0%
(0) 381,709 0 381,709 579,969 221.9%
(0) (25,410) 0 (25,410) (527,736) -392.9%
(0) 470,433 0 470,433 830,162 360.7%
(1) 620,707 0 620,706 1,367,259 658.8%
0 (149,658) 0 (149,658) (919,633) -610.4%
(0) 784,110 0 784,110 1,750,057 871.3%
1 94,800 0 94,802 (167,247) -192.8%
(1) 533,639 0 533,639 1,038,365 476.3%
(1) 377,517 0 377,517 551,294 206.0%
(0) (162,362) 0 (162,363) (893,531) -595.9%
0 78,267 0 78,268 (208,938) -216.0%
(1) 283,752 0 283,751 312,786 73.6%
1 (132,086) 0 (132,085) (774,268) -529.7%
0 584,492 0 584,493 1,243,616 590.2%
0 176,638 0 176,638 25,855 -85.7%
0 183,191 0 183,191 15,521 -91.4%
(1) 449,696 0 449,696 796,452 342.0%
0 264,745 0 264,745 312,227 73.3%
0 85,895 0 85,896 (242,811) -234.8%
(1) (5,392) 0 (5,392) (602,836) -434.6%
(1) 580,242 0 580,241 1,211,540 572.4%
0 39,483 0 39,483 (413,340) -329.4%
0 308,136 0 308,136 375,407 108.4%
1 305,712 0 305,713 327,373 81.7%
1 78,426 0 78,428 (338,659) -288.0%
(0) 78,895 0 78,895 (240,032) -233.2%
0 521,954 0 521,954 1,003,388 456.9%
1 293,117 0 293,118 269,623 49.6%
(0) 166,882 0 166,882 (30,273) -116.8%
1 61,705 0 61,705 (254,919) -241.5%
0 (8,740) 0 (8,740) (469,336) -360.5%
(0) 90,660 0 90,660 (239,242) -232.8%
0 238,237 0 238,238 149,728 -16.9%
0 155,652 0 155,652 (78,954) -143.8%
(0) 298,178 0 298,178 427,298 137.2%
(1) 645,219 0 645,218 1,301,134 622.1%
(0) 16,895 0 16,895 (383,314) -312.7%
(1) 47,217 0 47,217 (326,548) -281.2%
(0) 384,101 0 384,101 672,257 273.1%
0 (45,689) 0 (45,688) (604,812) -435.7%
(0) 505,933 0 505,933 891,180 394.6%
1 142,085 0 142,086 (83,606) -146.4%
(0) 456,310 0 456,309 840,620 366.6%
0 134,743 0 134,744 (92,309) -151.2%
0 144,397 0 144,397 (17,136) -109.5%
0 (369,201) 0 (369,201) (1,442,949) -900.8%
(1) 617,331 0 617,330 1,296,927 619.8%
(1) 134,842 0 134,842 (152,331) -184.5%
(1) 471,341 0 471,341 831,778 361.6%
0 137,428 0 137,428 (122,934) -168.2%
(0) 302,876 0 302,876 387,816 115.2%
1 (200,433) 0 (200,432) (1,159,575) -743.6%
0 187,212 0 187,213 69,727 -61.3%
(1) 253,186 0 253,185 242,088 34.4%
0 (122,548) 0 (122,548) (819,963) -555.1%
(1) (50,133) 0 (50,134) (605,756) -436.2%
(1) 33,358 (0) 33,358 (377,323) -309.4%
0 (115,377) 0 (115,377) (810,497) -549.8%
0 (153,901) 0 (153,901) (959,891) -632.7%
(1) 97,341 0 97,340 (264,943) -247.0%
0 (246,512) 0 (246,511) (1,256,473) -797.4%
1 432,207 0 432,208 694,818 285.6%
0 110,328 0 110,329 (142,810) -179.3%
1 69,312 0 69,312 (308,465) -271.2%
(0) 322,852 (0) 322,852 392,708 118.0%
0 265,493 0 265,493 328,033 82.1%
(0) 620,013 0 620,013 1,256,039 597.1%
(0) 201,392 0 201,392 5,630 -96.9%
(2) 245,166 0 245,165 211,800 17.6%
(0) 23,450 0 23,450 (512,780) -384.6%
(0) 520,829 0 520,828 976,388 441.9%
1 276,849 0 276,850 313,293 73.9%
(0) 75,025 0 75,025 (381,446) -311.7%
(1) 574,983 0 574,982 1,278,500 609.6%
0 308,577 0 308,578 371,039 105.9%
(0) 133,629 0 133,629 (120,525) -166.9%
(1) 130,185 0 130,184 (54,046) -130.0%
(1) 48,655 0 48,654 (315,678) -275.2%
1 (420,898) 0 (420,897) (1,685,570) -1035.5%
1 181,458 0 181,459 (15,607) -108.7%
(0) 71,850 0 71,850 (290,036) -261.0%
(0) 528,346 0 528,346 965,521 435.9%
(0) 188,722 0 188,722 (30,955) -117.2%
(0) 197,097 0 197,097 103,987 -42.3%
0 813,906 0 813,906 1,879,512 943.1%
1 506,834 0 506,835 970,087 438.4%
(0) (63,372) 0 (63,372) (639,942) -455.2%
(0) 185,987 0 185,986 104,581 -42.0%
(0) 618,948 0 618,948 1,232,292 583.9%
(1) 25,477 0 25,477 (432,570) -340.1%
(0) 88,278 0 88,278 (288,645) -260.2%
0 51,069 0 51,069 (305,455) -269.5%
(0) 286,398 0 286,398 324,228 79.9%
1 170,737 0 170,738 16,664 -90.8%
(0) (102,584) 0 (102,584) (811,256) -550.3%
(1) (53,003) 0 (53,004) (661,997) -467.4%
(0) 181,815 0 181,815 76,742 -57.4%
1 (38,934) 0 (38,933) (641,741) -456.2%
(1) 302,719 0 302,719 394,757 119.1%
(1) (31,014) 0 (31,015) (566,203) -414.2%
1 (74,326) 0 (74,325) (654,064) -463.0%
(1) (234,985) 0 (234,985) (1,165,525) -746.9%
(0) 643,891 0 643,891 1,318,125 631.6%
(1) 102,698 0 102,698 (216,212) -220.0%
(0) 181,315 0 181,315 35,188 -80.5%
(1) 230,714 0 230,713 155,316 -13.8%
1 357,653 0 357,653 635,537 252.7%
0 278,466 0 278,466 290,033 61.0%
1 458,046 0 458,047 842,126 367.4%
1 121,554 0 121,554 (175,586) -197.5%
0 312,067 0 312,068 390,939 117.0%
1 102,210 0 102,211 (223,513) -224.1%
(0) 111,928 0 111,928 (163,356) -190.7%
(0) 328,792 0 328,792 418,971 132.5%
0 420,495 (0) 420,495 700,512 288.8%
(0) 137,945 0 137,945 (60,043) -133.3%
1 141,401 0 141,402 (52,131) -128.9%
0 212,018 0 212,018 131,342 -27.1%
0 194,052 0 194,052 41,674 -76.9%
(0) (122,023) 0 (122,023) (821,042) -555.7%
(0) 243,380 0 243,380 164,199 -8.9%
0 526,449 0 526,449 991,760 450.4%
0 (97,090) (0) (97,090) (809,100) -549.1%
1 (12,471) 0 (12,469) (535,801) -397.4%
0 356,679 0 356,680 582,607 223.4%
(1) (160,559) 0 (160,560) (939,822) -621.6%
1 273,320 0 273,322 323,479 79.5%
(0) 282,172 0 282,172 286,434 59.0%
0 196,342 0 196,343 73,682 -59.1%
1 588,559 0 588,560 1,121,495 522.4%
(1) 289,391 0 289,390 404,681 124.6%
0 406,026 0 406,026 638,678 254.5%
0 185,924 0 185,924 21,037 -88.3%
0 484,997 0 484,998 922,792 412.2%
 0 (11,712) 0 (11,711) (443,739) -346.3%
0 (114,247) 0 (114,247) (782,980) -534.6%
1 111,612 0 111,613 (178,281) -198.9%
1 104,883 0 104,884 (209,697) -216.4%
0 233,505 0 233,505 194,675 8.0%
1 52,660 0 52,661 (302,793) -268.1%
(0) 223,419 0 223,419 167,592 -7.0%
0 554,322 0 554,323 1,067,914 492.7%
0 320,497 0 320,497 390,361 116.7%
(0) 507,233 0 507,233 1,003,313 456.8%
0 336,160 0 336,161 448,462 148.9%
0 580,160 0 580,161 1,309,044 626.5%
(0) 222,529 0 222,528 92,474 -48.7%
0 33,966 0 33,966 (457,163) -353.7%
(1) 531,047 0 531,047 966,768 436.6%
(1) 436,123 0 436,122 766,228 325.3%
(1) 801,816 0 801,816 1,761,863 877.8%
(0) 207,033 0 207,033 (3,845) -102.1%
0 219,761 0 219,761 170,112 -5.6%
1 (165,737) 0 (165,736) (951,678) -628.2%
1 267,846 0 267,847 310,589 72.4%
0 128,968 0 128,968 (272,797) -251.4%
0 364,846 0 364,846 492,088 173.1%
(0) (52,973) 0 (52,973) (717,919) -498.5%
1 246,635 0 246,636 183,348 1.8%
1 302,406 0 302,406 401,739 123.0%
1 (165,247) 0 (165,246) (872,336) -584.2%
(1) 387,744 0 387,744 625,864 247.4%
(0) 666,116 0 666,116 1,391,302 672.2%
(0) 361,631 0 361,631 487,680 170.7%
0 273,315 0 273,315 273,927 52.0%
0 413,474 0 413,474 722,680 301.1%
(0) 13,213 0 13,213 (456,017) -353.1%
0 116,781 0 116,782 (211,166) -217.2%
1 (431,324) 0 (431,323) (1,820,745) -1110.5%
(0) 669,883 0 669,883 1,365,483 657.9%
0 162,122 0 162,123 14,422 -92.0%
0 174,558 0 174,559 25,094 -86.1%
0 (19,453) 0 (19,453) (513,865) -385.2%
0 837,089 0 837,090 1,965,438 990.8%
(0) 265,867 0 265,867 222,285 23.4%
0 (213,668) 0 (213,667) (1,056,333) -686.3%
0 154,999 0 154,999 (72,508) -140.2%
0 115,026 0 115,026 (212,838) -218.1%
(0) 244,366 0 244,366 159,432 -11.5%
(1) 168,414 0 168,413 (53,739) -129.8%
(0) 617,098 0 617,098 1,226,976 581.0%
(0) 70,325 (0) 70,325 (232,127) -228.8%
(0) 673,654 0 673,654 1,322,194 633.8%
(0) 252,412 0 252,412 279,388 55.1%
(0) 418,285 0 418,285 790,259 338.6%
1 175,507 0 175,508 867 -99.5%
(0) 367,368 0 367,368 522,407 189.9%
(0) 434,711 (0) 434,711 751,732 317.2%
(0) 64,471 0 64,471 (364,451) -302.3%
(1) 139,813 0 139,813 (140,732) -178.1%
(1) (97,419) 0 (97,419) (712,395) -495.4%
0 (276,949) 0 (276,949) (1,252,502) -795.1%
(1) 776,313 0 776,313 1,754,187 873.6%
(0) 37,625 0 37,625 (363,351) -301.7%
(1) 489,462 0 489,461 907,973 403.9%
(0) (107,568) (0) (107,568) (665,983) -469.6%
(0) 80,645 0 80,645 (324,700) -280.2%
(0) 484,354 0 484,354 864,334 379.7%
(1) 43,371 0 43,370 (453,256) -351.6%
0 494,215 (0) 494,215 907,003 403.4%
0 220,091 0 220,091 125,763 -30.2%
0 412,539 0 412,539 671,813 272.9%
(1) 468,522 0 468,521 875,160 385.7%
0 269,863 0 269,864 320,591 77.9%
1 340,912 0 340,913 522,578 190.0%
(0) 371,163 0 371,162 619,403 243.8%
0 131,158 0 131,159 (118,400) -165.7%
1 786,840 0 786,841 1,869,932 937.8%
(0) 216,303 0 216,303 136,907 -24.0%
(1) (55,158) 0 (55,158) (700,362) -488.7%
0 268,968 0 268,968 280,506 55.7%
(1) 656,256 0 656,255 1,513,956 740.3%
0 205,465 0 205,465 149,514 -17.0%
0 (220,951) 0 (220,951) (1,006,408) -658.6%
(0) 195,663 0 195,662 106,061 -41.1%
(0) 508,265 0 508,265 1,026,179 469.5%
(1) 377,906 0 377,905 595,433 230.5%
1 588,640 0 588,640 1,183,000 556.6%
1 222,591 0 222,592 196,994 9.3%
(0) 288,569 0 288,569 334,867 85.9%
0 268,085 0 268,085 321,015 78.2%
1 379,809 0 379,810 569,446 216.0%
(0) 208,605 0 208,604 88,599 -50.8%
(0) 493,237 0 493,237 1,007,100 458.9%
(0) 228,420 0 228,419 173,003 -4.0%
(1) 379,355 0 379,354 554,157 207.6%
1 477,335 0 477,336 878,947 387.8%
0 156,383 0 156,383 (334) -100.2%
0 699,762 0 699,762 1,514,866 740.8%
(0) 86,070 0 86,070 (209,851) -216.5%
(0) 57,770 0 57,770 (275,512) -252.9%
(0) 80,279 (0) 80,279 (342,408) -290.0%
0 (2,718) 0 (2,717) (534,116) -396.4%
0 308,155 0 308,156 332,572 84.6%
1 (44,433) 0 (44,432) (562,189) -412.0%
(0) 167,752 0 167,752 (132,861) -173.7%
0 358,626 0 358,626 517,381 187.2%
(1) 375,713 0 375,713 578,089 220.8%
0 380,903 0 380,903 606,559 236.6%
0 570,487 0 570,488 1,107,089 514.4%
0 253,968 0 253,968 202,479 12.4%
(0) 1,023,383 0 ### 2,362,066 1211.0%
(0) (86,827) 0 (86,827) (717,712) -498.3%
(1) 288,529 0 288,528 256,784 42.5%
(0) 200,863 0 200,863 130,856 -27.4%
0 429,103 0 429,103 692,785 284.5%
(0) 51,486 0 51,485 (378,164) -309.9%
0 (61,515) 0 (61,514) (720,227) -499.7%
1 314,754 0 314,755 387,086 114.8%
(0) (141,288) 0 (141,288) (929,456) -615.9%
2 447,329 0 447,331 832,776 362.2%
0 35,745 0 35,746 (399,239) -321.6%
0 652,162 0 652,163 1,392,263 672.7%
(0) 751,902 0 751,902 1,681,457 833.2%
(0) 624,694 0 624,694 1,286,826 614.2%
(0) 372,473 0 372,473 574,370 218.8%
(0) 419,739 0 419,739 710,403 294.3%
1 463,341 0 463,341 834,249 363.0%
0 508,337 0 508,338 956,770 431.0%
0 87,579 0 87,580 (295,764) -264.2%
(1) 114,825 0 114,824 (191,113) -206.1%
1 (196,687) 0 (196,686) (1,015,226) -663.5%
1 (15,312) 0 (15,311) (493,842) -374.1%
(0) 179,404 0 179,404 60,150 -66.6%
0 60,693 0 60,694 (345,470) -291.7%
1 211,163 (0) 211,163 95,828 -46.8%
(1) 271,868 0 271,867 304,300 68.9%
(0) (101,605) 0 (101,605) (747,361) -514.8%
0 283,086 0 283,086 329,714 83.0%
(0) 275,756 0 275,756 300,830 67.0%
(1) 240,980 0 240,980 184,795 2.6%
1 147,565 0 147,565 (113,276) -162.9%
0 508,918 0 508,919 974,807 441.0%
1 398,677 0 398,678 657,444 264.9%
(0) 484,505 0 484,505 832,426 362.0%
1 228,766 0 228,766 187,983 4.3%
1 234,120 0 234,121 183,295 1.7%
0 406,288 0 406,288 619,409 243.8%
(1) 38,502 0 38,501 (392,934) -318.1%
(0) 328,831 0 328,831 357,937 98.7%
0 257,239 0 257,240 283,685 57.4%
(1) 295,340 0 295,340 331,186 83.8%
(0) 305,556 0 305,556 383,962 113.1%
(0) 627,677 (0) 627,677 1,215,708 574.7%
(1) 188,757 0 188,757 68,348 -62.1%
0 428,316 0 428,317 738,391 309.8%
0 38,712 0 38,713 (394,388) -318.9%
0 69,810 0 69,810 (246,361) -236.7%
0 23,741 0 23,741 (528,778) -393.5%
0 442,212 0 442,212 861,074 377.9%
1 (177,774) 0 (177,772) (1,024,899) -668.8%
0 (277,009) 0 (277,009) (1,325,560) -835.7%
(0) 312,311 0 312,311 433,448 140.6%
0 94,960 0 94,960 (139,515) -177.4%
(1) 292,821 0 292,820 402,275 123.3%
0 337,634 0 337,635 401,080 122.6%
0 357,325 0 357,325 526,313 192.1%
1 393,350 0 393,351 654,310 263.1%
(0) 115,916 0 115,916 (153,518) -185.2%
0 46,516 (0) 46,516 (409,620) -327.3%
(1) 106,012 0 106,011 (196,633) -209.1%
0 97,906 0 97,907 (189,492) -205.2%
(0) 302 0 302 (419,646) -332.9%
(0) 449,788 0 449,788 756,404 319.8%
1 135,489 0 135,490 (108,115) -160.0%
(0) 164,915 0 164,915 (18,417) -110.2%
(1) 243,861 0 243,860 182,210 1.1%
0 560,218 0 560,218 1,106,054 513.9%
1 239,589 (0) 239,590 178,965 -0.7%
0 (332,086) 0 (332,086) (1,427,663) -892.4%
(0) (242,559) 0 (242,559) (1,159,193) -743.4%
(0) (652) (0) (652) (446,722) -347.9%
(0) 293,232 0 293,232 367,889 104.2%
(0) (17,375) 0 (17,375) (519,702) -388.4%
1 933,540 0 933,540 2,219,037 1131.6%
1 295,894 0 295,895 329,108 82.7%
1 328,895 0 328,896 476,342 164.4%
(1) 36,629 0 36,628 (351,951) -295.3%
0 1,179 0 1,179 (474,796) -363.5%
1 261,158 0 261,159 279,421 55.1%
1 361,960 0 361,961 592,317 228.7%
0 88,940 0 88,940 (236,288) -231.1%
0 863,114 0 863,114 2,030,764 1027.1%
1 7,030 0 7,031 (556,889) -409.1%
(0) 200,338 0 200,338 (12,032) -106.7%
0 585,388 0 585,388 1,164,077 546.1%
(0) 551,019 0 551,019 1,049,838 482.7%
(1) 422,465 0 422,464 740,130 310.8%
(0) 638,765 (0) 638,765 1,364,037 657.1%
0 685,842 0 685,842 1,376,194 663.8%
(0) 196,980 0 196,980 (11,927) -106.6%
0 254,418 0 254,418 150,512 -16.5%
(0) (51,624) 0 (51,624) (633,581) -451.6%
(0) 654,780 0 654,780 1,329,702 638.0%
0 (54,328) 0 (54,327) (651,558) -461.6%
(0) 556,932 0 556,932 1,161,482 544.6%
0 283,301 0 283,302 328,594 82.4%
(1) (23,140) 0 (23,141) (649,984) -460.7%
(0) 704,196 (0) 704,196 1,554,712 762.9%
(0) 78,838 0 78,838 (274,353) -252.3%
0 290,262 0 290,263 351,468 95.1%
0 205,705 0 205,705 (106,156) -158.9%
0 724,474 0 724,474 1,584,271 779.3%
(0) 769,149 0 769,149 1,665,027 824.1%
1 282,486 0 282,488 237,276 31.7%
(1) 470,639 0 470,639 835,664 363.8%
0 74,563 0 74,563 (322,130) -278.8%
1 297,177 (0) 297,178 342,612 90.2%
(1) 43,257 0 43,256 (356,131) -297.7%
(1) 415,157 0 415,156 681,595 278.3%
0 350,938 0 350,938 578,590 221.1%
1 511,484 0 511,485 960,210 432.9%
(1) 521,212 0 521,211 999,624 454.8%
1 244,178 0 244,179 227,881 26.5%
(0) 390,757 0 390,757 675,225 274.8%
1 411,232 0 411,233 638,679 254.5%
1 61,208 0 61,208 (280,336) -255.6%
(1) (77,339) 0 (77,340) (760,262) -522.0%
0 (170,904) 0 (170,904) (958,958) -632.2%
(1) 383,892 0 383,892 609,332 238.2%
(0) 419,194 0 419,194 636,460 253.2%
0 418,885 0 418,885 708,446 293.2%
(1) 430,516 0 430,515 774,201 329.7%
0 (93,397) 0 (93,397) (783,375) -534.8%
0 466,277 0 466,277 925,544 413.7%
(1) 422,469 0 422,468 664,047 268.6%
0 81,757 0 81,758 (288,067) -259.9%
(1) 171,084 0 171,083 (38,365) -121.3%
(0) (164,097) 0 (164,097) (990,839) -649.9%
(1) 179,384 0 179,384 (38,714) -121.5%
(1) (136,909) 0 (136,910) (927,095) -614.5%
1 361,690 0 361,691 489,027 171.4%
(0) 11,674 0 11,674 (558,517) -410.0%
0 37,791 0 37,791 (477,016) -364.7%
 0 294,970 0 294,970 412,305 128.8%
(0) 102,055 0 102,055 (189,814) -205.3%
(0) 155,389 0 155,388 (85,272) -147.3%
(0) 66,643 0 66,642 (271,856) -250.9%
(0) 342,599 0 342,599 434,716 141.3%
(0) 190,190 0 190,190 41,121 -77.2%
0 (250,122) 0 (250,122) (1,168,895) -748.7%
(1) 886,666 0 886,666 2,054,629 1040.3%
1 301,899 0 301,900 433,886 140.8%
(0) 520,333 0 520,333 971,055 438.9%
0 3,385 0 3,386 (525,033) -391.4%
(0) 123,237 0 123,237 (144,689) -180.3%
(0) 552,518 (0) 552,518 1,125,984 524.9%
1 239,058 0 239,059 175,857 -2.4%
(0) 399,567 0 399,566 676,738 275.6%
(1) (112,178) (0) (112,178) (791,030) -539.0%
(0) 732,480 0 732,479 1,595,686 785.6%
0 339,059 0 339,060 456,567 153.4%
(0) 430,543 0 430,543 785,776 336.1%
(0) 367,857 0 367,856 539,550 199.5%
0 347,031 0 347,032 424,146 135.4%
(0) 260,493 0 260,493 209,343 16.2%
0 178,977 0 178,978 (50,241) -127.9%
0 172,573 0 172,573 79,271 -56.0%