Caso 01: Liana Toy Company

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

DATOS
Costo Fijo 100,000
Costo variable por Unidad $ 34.00
Precio de Venta $ 42.00
Precio de Venta Excedente $ 10.00

Media 60,000
Desv Estandar 15,000
Probabilidad Nomal
a. Elabore una hoja de trabajo. Incluya columnas que indiquen la demanda, las ventas, los
ingresos provenientes de las ventas, cantidad de excedentes, ingresos provenientes de
las ventas de los excedentes, el costo total y la utilidad neta. Utilice su hoja de trabajo
para simular las ventas del muñeco Freddy considerando una cantidad de producción
de 60,000 unidades. Con 500 ensayos de simulación, ¿Cuál es la estimación de la utilidad
media asociada con la producción de 60,000 muñecos?

Costo Fijo 100,000

Costo variable por Unidad $ 34.00
Precio de Venta $ 42.00
Precio de Venta Excedente $ 10.00

Media 60,000
Desv Estandar 15,000
Probabilidad Nomal

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

Ensayos de Simulación Ingresos por

Ensayo Ventas Ventas Demanda
1 60000 $2,520,000.00 74555
2 60000 $2,520,000.00 64713
3 60000 $2,520,000.00 54339
4 57669 $2,422,117.48 57669
5 47815 $2,008,229.36 47815
6 47579 $1,998,312.07 47579
7 60000 $2,520,000.00 79959
8 60000 $2,520,000.00 73556
9 60000 $2,520,000.00 72508
10 60000 $2,520,000.00 51874
11 79641 $3,344,924.39 79641
12 60168 $2,527,065.40 60168
13 71445 $3,000,692.83 71445
14 60000 $2,520,000.00 74616
15 60374 $2,535,687.48 60374
16 55037 $2,311,560.33 55037
17 54563 $2,291,643.50 54563
18 67523 $2,835,978.15 67523
19 56194 $2,360,141.00 56194
20 25859 $1,086,076.66 25859
21 60000 $2,520,000.00 65198
22 33561 $1,409,574.23 33561
23 60000 $2,520,000.00 59561
24 60000 $2,520,000.00 38584
25 60000 $2,520,000.00 66862
26 60000 $2,520,000.00 60469
27 41990 $1,763,573.85 41990
28 60000 $2,520,000.00 93121
29 58486 $2,456,393.75 58486
30 60000 $2,520,000.00 77345
31 60000 $2,520,000.00 47929
32 73028 $3,067,166.34 73028
33 50152 $2,106,375.25 50152
34 47049 $1,976,062.00 47049
35 60000 $2,520,000.00 49039
36 38714 $1,625,996.62 38714
37 60000 $2,520,000.00 63067
38 60000 $2,520,000.00 93811
39 60000 $2,520,000.00 67733
40 60000 $2,520,000.00 42339
41 60000 $2,520,000.00 88341
42 34275 $1,439,567.75 34275
43 60000 $2,520,000.00 70510
44 60000 $2,520,000.00 70614
45 59031 $2,479,304.40 59031
46 60000 $2,520,000.00 70653
47 68117 $2,860,927.36 68117
48 47816 $2,008,271.32 47816
49 47349 $1,988,640.51 47349
50 35703 $1,499,544.50 35703
51 62872 $2,640,637.94 62872
52 60000 $2,520,000.00 77397
53 60000 $2,520,000.00 50174
54 60000 $2,520,000.00 55780
55 60195 $2,528,193.60 60195
56 67991 $2,855,639.13 67991
57 46647 $1,959,167.61 46647
58 49414 $2,075,394.69 49414
59 60000 $2,520,000.00 80006
60 60000 $2,520,000.00 80844
61 60000 $2,520,000.00 66687
62 60000 $2,520,000.00 84504
63 47392 $1,990,466.08 47392
64 47933 $2,013,204.58 47933
65 60000 $2,520,000.00 75282
66 55768 $2,342,239.56 55768
67 60000 $2,520,000.00 77512
68 60000 $2,520,000.00 75894
69 60000 $2,520,000.00 76916
70 60000 $2,520,000.00 63906
 71 56125 $2,357,256.32 56125
72 60000 $2,520,000.00 90207
73 44056 $1,850,339.22 44056
74 36412 $1,529,302.48 36412
75 60000 $2,520,000.00 71785
76 65183 $2,737,675.46 65183
77 29205 $1,226,607.51 29205
78 60000 $2,520,000.00 72282
79 55454 $2,329,054.84 55454
80 52454 $2,203,072.50 52454
81 60000 $2,520,000.00 76237
82 44340 $1,862,279.19 44340
83 53310 $2,239,035.07 53310
84 44445 $1,866,680.14 44445
85 44704 $1,877,556.99 44704
86 60000 $2,520,000.00 64063
87 37452 $1,572,969.96 37452
88 60000 $2,520,000.00 62220
89 60000 $2,520,000.00 60090
90 60000 $2,520,000.00 82774
91 60000 $2,520,000.00 66409
92 60000 $2,520,000.00 87616
93 53078 $2,229,269.25 53078
94 65706 $2,759,648.29 65706
95 33757 $1,417,809.71 33757
96 57201 $2,402,458.99 57201
97 60000 $2,520,000.00 76558
98 36697 $1,541,272.70 36697
99 60000 $2,520,000.00 61093
100 60000 $2,520,000.00 81199
101 67169 $2,821,083.28 67169
102 60000 $2,520,000.00 98871
103 60000 $2,520,000.00 72143
104 47462 $1,993,402.26 47462
105 44257 $1,858,806.65 44257
106 42227 $1,773,543.79 42227
107 66342 $2,786,346.55 66342
108 60000 $2,520,000.00 77069
109 60000 $2,520,000.00 48453
110 60000 $2,520,000.00 65829
111 48734 $2,046,824.14 48734
112 32430 $1,362,049.35 32430
113 60000 $2,520,000.00 61757
114 59528 $2,500,175.84 59528
115 43060 $1,808,524.20 43060
116 60000 $2,520,000.00 54914
117 60000 $2,520,000.00 70269
118 46576 $1,956,186.40 46576
119 60000 $2,520,000.00 45635
120 60000 $2,520,000.00 61484
121 60000 $2,520,000.00 78540
122 60000 $2,520,000.00 47063
123 60000 $2,520,000.00 58586
124 43214 $1,814,989.28 43214
125 61500 $2,583,011.16 61500
126 60000 $2,520,000.00 59700
127 39808 $1,671,951.97 39808
128 60000 $2,520,000.00 70579
129 60000 $2,520,000.00 83396
130 60000 $2,520,000.00 84775
131 60000 $2,520,000.00 40762
132 60000 $2,520,000.00 73647
133 60370 $2,535,539.89 60370
134 65555 $2,753,323.52 65555
135 60000 $2,520,000.00 80183
136 60000 $2,520,000.00 96213
137 37401 $1,570,822.90 37401
138 62380 $2,619,958.35 62380
139 56110 $2,356,617.54 56110
140 86530 $3,634,272.06 86530
141 60000 $2,520,000.00 42030
142 59425 $2,495,846.18 59425
143 51091 $2,145,835.15 51091
144 75353 $3,164,841.64 75353
145 60000 $2,520,000.00 43971
146 32367 $1,359,410.40 32367
147 60000 $2,520,000.00 80067
148 66005 $2,772,199.30 66005
149 60000 $2,520,000.00 60627
150 60000 $2,520,000.00 65068
151 72584 $3,048,532.52 72584
152 22867 $960,425.58 22867
153 41985 $1,763,349.40 41985
154 60000 $2,520,000.00 89723
155 57713 $2,423,959.71 57713
156 60000 $2,520,000.00 75037
157 60000 $2,520,000.00 89779
158 69481 $2,918,207.20 69481
159 60000 $2,520,000.00 66854
160 67922 $2,852,710.03 67922
161 70946 $2,979,731.28 70946
162 47627 $2,000,315.49 47627
163 60000 $2,520,000.00 67730
164 49494 $2,078,736.14 49494
165 45886 $1,927,197.10 45886
166 60000 $2,520,000.00 62216
167 60311 $2,533,050.40 60311
168 47803 $2,007,726.33 47803
169 60000 $2,520,000.00 74890
170 49263 $2,069,032.77 49263
171 60000 $2,520,000.00 64410
172 26179 $1,099,538.19 26179
173 60000 $2,520,000.00 78401
174 60000 $2,520,000.00 54567
175 59340 $2,492,268.18 59340
176 60000 $2,520,000.00 54951
177 37304 $1,566,771.06 37304
178 60000 $2,520,000.00 67082
179 60000 $2,520,000.00 64044
180 60000 $2,520,000.00 61565
181 60000 $2,520,000.00 47718
182 60000 $2,520,000.00 69224
183 60000 $2,520,000.00 89252
184 50726 $2,130,474.47 50726
185 60000 $2,520,000.00 68009
186 66688 $2,800,898.77 66688
187 52776 $2,216,604.45 52776
188 49651 $2,085,342.19 49651
189 66691 $2,801,034.04 66691
190 66351 $2,786,731.21 66351
191 60000 $2,520,000.00 80796
192 43554 $1,829,264.39 43554
193 60000 $2,520,000.00 87258
194 45786 $1,923,027.36 45786
195 71192 $2,990,063.50 71192
196 60000 $2,520,000.00 77136
197 46762 $1,964,011.21 46762
198 60000 $2,520,000.00 66533
199 52084 $2,187,516.80 52084
200 34789 $1,461,155.06 34789
201 60000 $2,520,000.00 49653
202 51106 $2,146,453.64 51106
203 22172 $931,219.34 22172
204 60000 $2,520,000.00 95413
205 60000 $2,520,000.00 56880
206 60000 $2,520,000.00 83512
207 60000 $2,520,000.00 50674
208 57827 $2,428,722.19 57827
209 60000 $2,520,000.00 75215
210 31969 $1,342,692.26 31969
211 60000 $2,520,000.00 68695
212 60000 $2,520,000.00 61741
213 38081 $1,599,421.77 38081
214 60000 $2,520,000.00 44967
215 53150 $2,232,292.10 53150
216 60000 $2,520,000.00 70614
217 60000 $2,520,000.00 42879
218 40765 $1,712,141.35 40765
219 60000 $2,520,000.00 57223
220 60000 $2,520,000.00 80287
221 60000 $2,520,000.00 65699
222 60000 $2,520,000.00 64260
223 60000 $2,520,000.00 77588
224 55132 $2,315,556.80 55132
225 56105 $2,356,417.64 56105
226 58409 $2,453,193.95 58409
227 73864 $3,102,290.62 73864
228 48510 $2,037,413.00 48510
229 60000 $2,520,000.00 58183
230 52550 $2,207,118.95 52550
231 65752 $2,761,600.48 65752
232 45343 $1,904,398.51 45343
233 60000 $2,520,000.00 66346
234 60000 $2,520,000.00 71730
235 54529 $2,290,209.23 54529
236 60000 $2,520,000.00 52064
237 56672 $2,380,216.41 56672
238 57385 $2,410,172.44 57385
239 60000 $2,520,000.00 69417
240 60000 $2,520,000.00 68627
241 42163 $1,770,849.09 42163
242 60000 $2,520,000.00 64934
243 55103 $2,314,323.80 55103
244 60551 $2,543,135.36 60551
245 60000 $2,520,000.00 55936
246 60000 $2,520,000.00 65000
247 60000 $2,520,000.00 57744
248 60000 $2,520,000.00 67343
249 60000 $2,520,000.00 71795
250 60000 $2,520,000.00 75524
251 51317 $2,155,329.51 51317
252 60000 $2,520,000.00 71942
253 58825 $2,470,652.91 58825
254 42509 $1,785,357.71 42509
255 60000 $2,520,000.00 57904
256 50538 $2,122,607.55 50538
257 60000 $2,520,000.00 61054
258 60000 $2,520,000.00 74048
259 60000 $2,520,000.00 84316
260 60000 $2,520,000.00 92923
261 60000 $2,520,000.00 83470
262 54166 $2,274,984.32 54166
263 45954 $1,930,064.52 45954
264 63711 $2,675,877.35 63711
265 52021 $2,184,876.98 52021
266 43089 $1,809,721.26 43089
267 60000 $2,520,000.00 62660
268 60000 $2,520,000.00 78651
269 60000 $2,520,000.00 66371
270 60000 $2,520,000.00 51433
271 60000 $2,520,000.00 63075
272 41799 $1,755,563.33 41799
273 56401 $2,368,838.65 56401
274 60000 $2,520,000.00 71751
275 55451 $2,328,956.49 55451
276 60000 $2,520,000.00 73844
277 60000 $2,520,000.00 62096
278 59541 $2,500,704.36 59541
279 55194 $2,318,134.57 55194
280 47544 $1,996,850.92 47544
281 60000 $2,520,000.00 79267
282 60000 $2,520,000.00 78125
283 60000 $2,520,000.00 100890
284 60000 $2,520,000.00 59568
285 66419 $2,789,581.57 66419
286 45449 $1,908,877.37 45449
287 52963 $2,224,444.10 52963
288 52745 $2,215,280.32 52745
289 50355 $2,114,913.88 50355
290 60000 $2,520,000.00 52515
291 60000 $2,520,000.00 66256
292 60000 $2,520,000.00 67139
293 44534 $1,870,410.66 44534
294 60000 $2,520,000.00 68713
295 57633 $2,420,593.42 57633
296 60000 $2,520,000.00 68322
297 60000 $2,520,000.00 60069
298 53911 $2,264,270.06 53911
299 60000 $2,520,000.00 62350
300 57149 $2,400,275.84 57149
301 60000 $2,520,000.00 80162
302 60000 $2,520,000.00 73472
303 58379 $2,451,918.45 58379
304 38712 $1,625,903.42 38712
305 34846 $1,463,515.81 34846
306 66809 $2,805,983.58 66809
307 60000 $2,520,000.00 59930
308 60000 $2,520,000.00 44348
309 60000 $2,520,000.00 77794
310 63752 $2,677,567.00 63752
311 60000 $2,520,000.00 71162
312 60000 $2,520,000.00 69141
313 52914 $2,222,376.33 52914
314 47606 $1,999,449.75 47606
315 60000 $2,520,000.00 72386
316 44843 $1,883,405.99 44843
317 60000 $2,520,000.00 80381
318 60000 $2,520,000.00 59410
319 60000 $2,520,000.00 85230
320 60000 $2,520,000.00 59934
321 60000 $2,520,000.00 88785
322 55015 $2,310,617.05 55015
323 67800 $2,847,605.07 67800
324 32217 $1,353,114.81 32217
325 72768 $3,056,276.61 72768
326 60000 $2,520,000.00 82865
327 59937 $2,517,360.84 59937
328 60000 $2,520,000.00 39785
329 64842 $2,723,361.20 64842
330 72606 $3,049,443.38 72606
331 28707 $1,205,686.50 28707
332 60000 $2,520,000.00 66343
333 31452 $1,320,998.76 31452
334 38187 $1,603,869.98 38187
335 60000 $2,520,000.00 60571
336 61368 $2,577,450.32 61368
337 60000 $2,520,000.00 35304
338 60000 $2,520,000.00 61244
339 60000 $2,520,000.00 73051
340 60000 $2,520,000.00 66499
341 60000 $2,520,000.00 59693
342 47623 $2,000,156.04 47623
343 60000 $2,520,000.00 81041
344 60000 $2,520,000.00 72116
345 52614 $2,209,800.13 52614
346 60000 $2,520,000.00 63767
347 77466 $3,253,566.13 77466
348 65419 $2,747,580.03 65419
349 60000 $2,520,000.00 77030
350 60000 $2,520,000.00 88670
351 60000 $2,520,000.00 84566
352 41640 $1,748,881.82 41640
353 41295 $1,734,397.61 41295
354 45453 $1,909,013.24 45453
355 82508 $3,465,344.95 82508
356 60000 $2,520,000.00 64565
357 38421 $1,613,685.27 38421
358 60000 $2,520,000.00 59529
359 74143 $3,114,025.22 74143
360 50404 $2,116,980.14 50404
361 60000 $2,520,000.00 91905
362 44644 $1,875,066.72 44644
363 46970 $1,972,759.74 46970
364 60000 $2,520,000.00 72066
365 61490 $2,582,576.26 61490
366 60000 $2,520,000.00 63505
367 60000 $2,520,000.00 51179
368 49795 $2,091,375.21 49795
369 60000 $2,520,000.00 66862
370 53937 $2,265,345.93 53937
371 60000 $2,520,000.00 61954
372 38707 $1,625,699.47 38707
373 60000 $2,520,000.00 66988
374 41466 $1,741,580.94 41466
375 60000 $2,520,000.00 72305
376 60000 $2,520,000.00 84775
377 60000 $2,520,000.00 86110
378 60000 $2,520,000.00 90157
379 55664 $2,337,897.73 55664
380 50854 $2,135,859.67 50854
381 66549 $2,795,077.24 66549
382 61712 $2,591,923.47 61712
383 16634 $698,622.22 16634
384 60000 $2,520,000.00 65888
385 60000 $2,519,983.73 60000
386 55454 $2,329,068.81 55454
387 60000 $2,520,000.00 57639
388 64102 $2,692,280.41 64102
389 38392 $1,612,474.81 38392
390 60000 $2,520,000.00 75046
391 60000 $2,520,000.00 73244
392 49386 $2,074,205.52 49386
393 60000 $2,520,000.00 62516
394 64865 $2,724,332.06 64865
395 57400 $2,410,785.98 57400
396 60000 $2,520,000.00 71232
397 60000 $2,520,000.00 68496
398 60000 $2,520,000.00 66257
399 50373 $2,115,666.18 50373
400 60000 $2,520,000.00 78435
401 61250 $2,572,492.18 61250
402 60000 $2,520,000.00 67882
403 45107 $1,894,482.71 45107
404 60000 $2,520,000.00 83794
405 55426 $2,327,906.82 55426
406 55933 $2,349,204.68 55933
407 60000 $2,520,000.00 66127
408 60000 $2,520,000.00 97642
409 49836 $2,093,115.20 49836
410 60000 $2,520,000.00 57847
411 45591 $1,914,805.70 45591
412 47410 $1,991,208.81 47410
413 60000 $2,520,000.00 60084
414 60000 $2,520,000.00 67934
415 60000 $2,520,000.00 52356
416 38744 $1,627,254.61 38744
417 59882 $2,515,031.05 59882
418 65157 $2,736,596.72 65157
419 50240 $2,110,097.47 50240
420 60000 $2,520,000.00 45841
421 60000 $2,520,000.00 89689
422 60000 $2,520,000.00 71838
423 60000 $2,520,000.00 67547
424 60000 $2,520,000.00 69100
425 40320 $1,693,434.09 40320
426 60000 $2,520,000.00 75907
427 52243 $2,194,213.68 52243
428 60772 $2,552,431.68 60772
429 60000 $2,520,000.00 41061
430 59842 $2,513,353.15 59842
431 46708 $1,961,744.58 46708
432 60000 $2,520,000.00 95052
433 60000 $2,520,000.00 61285
434 60000 $2,520,000.00 68678
435 60000 $2,520,000.00 53815
436 61856 $2,597,939.11 61856
437 57194 $2,402,161.04 57194
438 60000 $2,520,000.00 71646
439 41118 $1,726,968.02 41118
440 60000 $2,520,000.00 62373
441 52646 $2,211,152.59 52646
442 67020 $2,814,835.06 67020
443 60000 $2,520,000.00 63591
444 60000 $2,520,000.00 92834
445 60000 $2,520,000.00 67965
446 57924 $2,432,812.70 57924
447 59267 $2,489,216.77 59267
448 53336 $2,240,105.43 53336
449 60000 $2,520,000.00 79470
450 56119 $2,357,000.13 56119
451 60000 $2,520,000.00 71719
452 39900 $1,675,807.94 39900
453 65428 $2,747,978.61 65428
454 60000 $2,520,000.00 74848
455 59691 $2,507,034.39 59691
456 60000 $2,520,000.00 77267
457 60000 $2,520,000.00 68922
458 60251 $2,530,535.55 60251
459 49399 $2,074,739.29 49399
460 70979 $2,981,112.86 70979
461 46769 $1,964,288.43 46769
462 54177 $2,275,454.31 54177
463 60000 $2,520,000.00 68349
464 60000 $2,520,000.00 79734
465 60000 $2,520,000.00 57538
466 25700 $1,079,382.18 25700
467 23086 $969,593.95 23086
468 39457 $1,657,181.19 39457
469 60000 $2,520,000.00 62428
470 60000 $2,520,000.00 50798
471 60000 $2,520,000.00 78188
472 60000 $2,520,000.00 68424
473 56310 $2,365,016.43 56310
474 60000 $2,520,000.00 53640
475 44903 $1,885,921.68 44903
476 53375 $2,241,739.69 53375
477 25302 $1,062,686.26 25302
478 60000 $2,520,000.00 72793
479 60000 $2,520,000.00 61023
480 60000 $2,520,000.00 83645
481 60000 $2,520,000.00 64532
482 58028 $2,437,175.84 58028
483 57748 $2,425,402.36 57748
484 55682 $2,338,655.54 55682
485 60000 $2,520,000.00 70593
486 41597 $1,747,057.42 41597
487 51745 $2,173,269.66 51745
488 60000 $2,520,000.00 60794
489 69652 $2,925,398.54 69652
490 60000 $2,520,000.00 56900
491 60000 $2,520,000.00 86691
492 51887 $2,179,260.40 51887
493 60000 $2,520,000.00 76055
494 60000 $2,520,000.00 71040
495 60000 $2,520,000.00 87436
496 38812 $1,630,112.01 38812
497 60000 $2,520,000.00 76300
498 45143 $1,896,001.61 45143
499 57167 $2,401,020.46 57167
500 60000 $2,520,000.00 67076
Cantidad de Ingresos por Costo Resumen de Estadísticas
Excedentes Excedentes Total Utilidad Utilidad media
14555 $145,549 $145,549 $ 2,140,000.00 $ 525,548.68 Desviación estándar
4713 $47,131 $47,131 $ 2,140,000.00 $ 427,131.21 Utilidad mínima
-5661 ($56,615) $0 $ 2,140,000.00 $ 380,000.00 Utilidad máxima
-2331 ($23,305) $0 $ 2,140,000.00 $ 282,117.48 Número de pérdidas
-12185 ($121,850) $0 $ 2,140,000.00 $ -131,770.64 Probabilidad de pérdida
-12421 ($124,211) $0 $ 2,140,000.00 $ -141,687.93
19959 $199,593 $199,593 $ 2,140,000.00 $ 579,592.98
13556 $135,558 $135,558 $ 2,140,000.00 $ 515,558.48
12508 $125,076 $125,076 $ 2,140,000.00 $ 505,076.20
-8126 ($81,262) $0 $ 2,140,000.00 $ 380,000.00
19641 $196,411 $196,411 $ 2,140,000.00 $ 1,401,334.96
168 $1,682 $1,682 $ 2,140,000.00 $ 388,747.64
11445 $114,451 $114,451 $ 2,140,000.00 $ 975,143.50
14616 $146,160 $146,160 $ 2,140,000.00 $ 526,160.10
374 $3,735 $3,735 $ 2,140,000.00 $ 399,422.59
-4963 ($49,628) $0 $ 2,140,000.00 $ 171,560.33
-5437 ($54,371) $0 $ 2,140,000.00 $ 151,643.50
7523 $75,233 $75,233 $ 2,140,000.00 $ 771,211.04
-3806 ($38,062) $0 $ 2,140,000.00 $ 220,141.00
-34141 ($341,410) $0 $ 2,140,000.00 $ -1,053,923.34
5198 $51,977 $51,977 $ 2,140,000.00 $ 431,976.53
-26439 ($264,387) $0 $ 2,140,000.00 $ -730,425.77
-439 ($4,386) $0 $ 2,140,000.00 $ 380,000.00
-21416 ($214,163) $0 $ 2,140,000.00 $ 380,000.00
6862 $68,622 $68,622 $ 2,140,000.00 $ 448,621.93
 469 $4,686 $4,686 $ 2,140,000.00 $ 384,685.87
-18010 ($180,101) $0 $ 2,140,000.00 $ -376,426.15
33121 $331,207 $331,207 $ 2,140,000.00 $ 711,207.30
-1514 ($15,144) $0 $ 2,140,000.00 $ 316,393.75
17345 $173,446 $173,446 $ 2,140,000.00 $ 553,445.79
-12071 ($120,705) $0 $ 2,140,000.00 $ 380,000.00
13028 $130,278 $130,278 $ 2,140,000.00 $ 1,057,444.05
-9848 ($98,482) $0 $ 2,140,000.00 $ -33,624.75
-12951 ($129,509) $0 $ 2,140,000.00 $ -163,938.00
-10961 ($109,614) $0 $ 2,140,000.00 $ 380,000.00
-21286 ($212,858) $0 $ 2,140,000.00 $ -514,003.38
3067 $30,673 $30,673 $ 2,140,000.00 $ 410,672.83
33811 $338,108 $338,108 $ 2,140,000.00 $ 718,107.77
7733 $77,326 $77,326 $ 2,140,000.00 $ 457,326.26
-17661 ($176,605) $0 $ 2,140,000.00 $ 380,000.00
28341 $283,414 $283,414 $ 2,140,000.00 $ 663,414.34
-25725 ($257,246) $0 $ 2,140,000.00 $ -700,432.25
10510 $105,105 $105,105 $ 2,140,000.00 $ 485,104.54
10614 $106,136 $106,136 $ 2,140,000.00 $ 486,135.62
-969 ($9,689) $0 $ 2,140,000.00 $ 339,304.40
10653 $106,530 $106,530 $ 2,140,000.00 $ 486,529.51
8117 $81,173 $81,173 $ 2,140,000.00 $ 802,100.54
-12184 ($121,840) $0 $ 2,140,000.00 $ -131,728.68
-12651 ($126,514) $0 $ 2,140,000.00 $ -151,359.49
-24297 ($242,966) $0 $ 2,140,000.00 $ -640,455.50
2872 $28,723 $28,723 $ 2,140,000.00 $ 529,361.26
17397 $173,966 $173,966 $ 2,140,000.00 $ 553,966.02
-9826 ($98,257) $0 $ 2,140,000.00 $ 380,000.00
-4220 ($42,204) $0 $ 2,140,000.00 $ 380,000.00
195 $1,951 $1,951 $ 2,140,000.00 $ 390,144.45
7991 $79,914 $79,914 $ 2,140,000.00 $ 795,553.21
-13353 ($133,532) $0 $ 2,140,000.00 $ -180,832.39
-10586 ($105,858) $0 $ 2,140,000.00 $ -64,605.31
20006 $200,062 $200,062 $ 2,140,000.00 $ 580,062.30
20844 $208,442 $208,442 $ 2,140,000.00 $ 588,442.01
6687 $66,874 $66,874 $ 2,140,000.00 $ 446,873.96
24504 $245,043 $245,043 $ 2,140,000.00 $ 625,042.56
-12608 ($126,080) $0 $ 2,140,000.00 $ -149,533.92
-12067 ($120,666) $0 $ 2,140,000.00 $ -126,795.42
15282 $152,822 $152,822 $ 2,140,000.00 $ 532,821.79
-4232 ($42,324) $0 $ 2,140,000.00 $ 202,239.56
17512 $175,119 $175,119 $ 2,140,000.00 $ 555,119.44
15894 $158,944 $158,944 $ 2,140,000.00 $ 538,944.05
16916 $169,157 $169,157 $ 2,140,000.00 $ 549,156.57
3906 $39,062 $39,062 $ 2,140,000.00 $ 419,062.15
 -3875 ($38,748) $0 $ 2,140,000.00 $ 217,256.32
30207 $302,066 $302,066 $ 2,140,000.00 $ 682,065.58
-15944 ($159,443) $0 $ 2,140,000.00 $ -289,660.78
-23588 ($235,880) $0 $ 2,140,000.00 $ -610,697.52
11785 $117,848 $117,848 $ 2,140,000.00 $ 497,847.85
5183 $51,827 $51,827 $ 2,140,000.00 $ 649,502.95
-30795 ($307,951) $0 $ 2,140,000.00 $ -913,392.49
12282 $122,821 $122,821 $ 2,140,000.00 $ 502,820.97
-4546 ($45,463) $0 $ 2,140,000.00 $ 189,054.84
-7546 ($75,459) $0 $ 2,140,000.00 $ 63,072.50
16237 $162,372 $162,372 $ 2,140,000.00 $ 542,371.67
-15660 ($156,600) $0 $ 2,140,000.00 $ -277,720.81
-6690 ($66,896) $0 $ 2,140,000.00 $ 99,035.07
-15555 ($155,552) $0 $ 2,140,000.00 $ -273,319.86
-15296 ($152,963) $0 $ 2,140,000.00 $ -262,443.01
4063 $40,630 $40,630 $ 2,140,000.00 $ 420,630.12
-22548 ($225,483) $0 $ 2,140,000.00 $ -567,030.04
2220 $22,197 $22,197 $ 2,140,000.00 $ 402,196.67
90 $895 $895 $ 2,140,000.00 $ 380,895.20
22774 $227,740 $227,740 $ 2,140,000.00 $ 607,740.28
6409 $64,090 $64,090 $ 2,140,000.00 $ 444,089.74
27616 $276,156 $276,156 $ 2,140,000.00 $ 656,156.06
-6922 ($69,222) $0 $ 2,140,000.00 $ 89,269.25
5706 $57,059 $57,059 $ 2,140,000.00 $ 676,707.41
-26243 ($262,426) $0 $ 2,140,000.00 $ -722,190.29
-2799 ($27,986) $0 $ 2,140,000.00 $ 262,458.99
16558 $165,583 $165,583 $ 2,140,000.00 $ 545,583.10
-23303 ($233,030) $0 $ 2,140,000.00 $ -598,727.30
1093 $10,927 $10,927 $ 2,140,000.00 $ 390,926.73
21199 $211,993 $211,993 $ 2,140,000.00 $ 591,993.11
7169 $71,686 $71,686 $ 2,140,000.00 $ 752,769.78
38871 $388,709 $388,709 $ 2,140,000.00 $ 768,709.00
12143 $121,432 $121,432 $ 2,140,000.00 $ 501,432.28
-12538 ($125,380) $0 $ 2,140,000.00 $ -146,597.74
-15743 ($157,427) $0 $ 2,140,000.00 $ -281,193.35
-17773 ($177,728) $0 $ 2,140,000.00 $ -366,456.21
6342 $63,416 $63,416 $ 2,140,000.00 $ 709,762.39
17069 $170,688 $170,688 $ 2,140,000.00 $ 550,687.93
-11547 ($115,467) $0 $ 2,140,000.00 $ 380,000.00
5829 $58,292 $58,292 $ 2,140,000.00 $ 438,292.16
-11266 ($112,661) $0 $ 2,140,000.00 $ -93,175.86
-27570 ($275,703) $0 $ 2,140,000.00 $ -777,950.65
1757 $17,571 $17,571 $ 2,140,000.00 $ 397,571.48
-472 ($4,720) $0 $ 2,140,000.00 $ 360,175.84
-16940 ($169,399) $0 $ 2,140,000.00 $ -331,475.80
 -5086 ($50,858) $0 $ 2,140,000.00 $ 380,000.00
10269 $102,693 $102,693 $ 2,140,000.00 $ 482,692.91
-13424 ($134,241) $0 $ 2,140,000.00 $ -183,813.60
-14365 ($143,649) $0 $ 2,140,000.00 $ 380,000.00
1484 $14,842 $14,842 $ 2,140,000.00 $ 394,842.42
18540 $185,401 $185,401 $ 2,140,000.00 $ 565,401.03
-12937 ($129,366) $0 $ 2,140,000.00 $ 380,000.00
-1414 ($14,140) $0 $ 2,140,000.00 $ 380,000.00
-16786 ($167,860) $0 $ 2,140,000.00 $ -325,010.72
1500 $15,003 $15,003 $ 2,140,000.00 $ 458,013.82
-300 ($3,004) $0 $ 2,140,000.00 $ 380,000.00
-20192 ($201,916) $0 $ 2,140,000.00 $ -468,048.03
10579 $105,795 $105,795 $ 2,140,000.00 $ 485,794.61
23396 $233,964 $233,964 $ 2,140,000.00 $ 613,964.32
24775 $247,747 $247,747 $ 2,140,000.00 $ 627,746.75
-19238 ($192,378) $0 $ 2,140,000.00 $ 380,000.00
13647 $136,466 $136,466 $ 2,140,000.00 $ 516,466.31
370 $3,700 $3,700 $ 2,140,000.00 $ 399,239.86
5555 $55,553 $55,553 $ 2,140,000.00 $ 668,876.74
20183 $201,830 $201,830 $ 2,140,000.00 $ 581,830.02
36213 $362,132 $362,132 $ 2,140,000.00 $ 742,132.42
-22599 ($225,995) $0 $ 2,140,000.00 $ -569,177.10
2380 $23,800 $23,800 $ 2,140,000.00 $ 503,757.96
-3890 ($38,901) $0 $ 2,140,000.00 $ 216,617.54
26530 $265,303 $265,303 $ 2,140,000.00 $ 1,759,574.93
-17970 ($179,703) $0 $ 2,140,000.00 $ 380,000.00
-575 ($5,751) $0 $ 2,140,000.00 $ 355,846.18
-8909 ($89,087) $0 $ 2,140,000.00 $ 5,835.15
15353 $153,534 $153,534 $ 2,140,000.00 $ 1,178,375.36
-16029 ($160,288) $0 $ 2,140,000.00 $ 380,000.00
-27633 ($276,331) $0 $ 2,140,000.00 $ -780,589.60
20067 $200,668 $200,668 $ 2,140,000.00 $ 580,668.25
6005 $60,047 $60,047 $ 2,140,000.00 $ 692,246.75
627 $6,273 $6,273 $ 2,140,000.00 $ 386,272.82
5068 $50,683 $50,683 $ 2,140,000.00 $ 430,682.93
12584 $125,841 $125,841 $ 2,140,000.00 $ 1,034,373.60
-37133 ($371,327) $0 $ 2,140,000.00 $ -1,179,574.42
-18015 ($180,155) $0 $ 2,140,000.00 $ -376,650.60
29723 $297,235 $297,235 $ 2,140,000.00 $ 677,234.61
-2287 ($22,867) $0 $ 2,140,000.00 $ 283,959.71
15037 $150,374 $150,374 $ 2,140,000.00 $ 530,373.63
29779 $297,792 $297,792 $ 2,140,000.00 $ 677,792.40
9481 $94,811 $94,811 $ 2,140,000.00 $ 873,018.44
6854 $68,542 $68,542 $ 2,140,000.00 $ 448,542.19
7922 $79,217 $79,217 $ 2,140,000.00 $ 791,926.70
 10946 $109,460 $109,460 $ 2,140,000.00 $ 949,191.11
-12373 ($123,734) $0 $ 2,140,000.00 $ -139,684.51
7730 $77,300 $77,300 $ 2,140,000.00 $ 457,300.07
-10506 ($105,063) $0 $ 2,140,000.00 $ -61,263.86
-14114 ($141,144) $0 $ 2,140,000.00 $ -212,802.90
2216 $22,161 $22,161 $ 2,140,000.00 $ 402,160.71
311 $3,107 $3,107 $ 2,140,000.00 $ 396,157.64
-12197 ($121,970) $0 $ 2,140,000.00 $ -132,273.67
14890 $148,897 $148,897 $ 2,140,000.00 $ 528,896.81
-10737 ($107,373) $0 $ 2,140,000.00 $ -70,967.23
4410 $44,103 $44,103 $ 2,140,000.00 $ 424,103.36
-33821 ($338,205) $0 $ 2,140,000.00 $ -1,040,461.81
18401 $184,007 $184,007 $ 2,140,000.00 $ 564,007.35
-5433 ($54,332) $0 $ 2,140,000.00 $ 380,000.00
-660 ($6,603) $0 $ 2,140,000.00 $ 352,268.18
-5049 ($50,489) $0 $ 2,140,000.00 $ 380,000.00
-22696 ($226,959) $0 $ 2,140,000.00 $ -573,228.94
7082 $70,824 $70,824 $ 2,140,000.00 $ 450,824.34
4044 $40,436 $40,436 $ 2,140,000.00 $ 420,436.08
1565 $15,650 $15,650 $ 2,140,000.00 $ 395,649.94
-12282 ($122,818) $0 $ 2,140,000.00 $ 380,000.00
9224 $92,243 $92,243 $ 2,140,000.00 $ 472,243.24
29252 $292,518 $292,518 $ 2,140,000.00 $ 672,518.34
-9274 ($92,744) $0 $ 2,140,000.00 $ -9,525.53
8009 $80,087 $80,087 $ 2,140,000.00 $ 460,087.06
6688 $66,881 $66,881 $ 2,140,000.00 $ 727,779.43
-7224 ($72,237) $0 $ 2,140,000.00 $ 76,604.45
-10349 ($103,490) $0 $ 2,140,000.00 $ -54,657.81
6691 $66,913 $66,913 $ 2,140,000.00 $ 727,946.91
6351 $63,507 $63,507 $ 2,140,000.00 $ 710,238.64
20796 $207,959 $207,959 $ 2,140,000.00 $ 587,958.54
-16446 ($164,461) $0 $ 2,140,000.00 $ -310,735.61
27258 $272,581 $272,581 $ 2,140,000.00 $ 652,580.82
-14214 ($142,136) $0 $ 2,140,000.00 $ -216,972.64
11192 $111,920 $111,920 $ 2,140,000.00 $ 961,983.38
17136 $171,362 $171,362 $ 2,140,000.00 $ 551,361.54
-13238 ($132,378) $0 $ 2,140,000.00 $ -175,988.79
6533 $65,325 $65,325 $ 2,140,000.00 $ 445,325.05
-7916 ($79,163) $0 $ 2,140,000.00 $ 47,516.80
-25211 ($252,106) $0 $ 2,140,000.00 $ -678,844.94
-10347 ($103,471) $0 $ 2,140,000.00 $ 380,000.00
-8894 ($88,940) $0 $ 2,140,000.00 $ 6,453.64
-37828 ($378,281) $0 $ 2,140,000.00 $ -1,208,780.66
35413 $354,127 $354,127 $ 2,140,000.00 $ 734,126.80
-3120 ($31,201) $0 $ 2,140,000.00 $ 380,000.00
 23512 $235,121 $235,121 $ 2,140,000.00 $ 615,120.74
-9326 ($93,264) $0 $ 2,140,000.00 $ 380,000.00
-2173 ($21,733) $0 $ 2,140,000.00 $ 288,722.19
15215 $152,150 $152,150 $ 2,140,000.00 $ 532,149.83
-28031 ($280,311) $0 $ 2,140,000.00 $ -797,307.74
8695 $86,949 $86,949 $ 2,140,000.00 $ 466,948.79
1741 $17,411 $17,411 $ 2,140,000.00 $ 397,411.32
-21919 ($219,185) $0 $ 2,140,000.00 $ -540,578.23
-15033 ($150,330) $0 $ 2,140,000.00 $ 380,000.00
-6850 ($68,502) $0 $ 2,140,000.00 $ 92,292.10
10614 $106,142 $106,142 $ 2,140,000.00 $ 486,142.09
-17121 ($171,213) $0 $ 2,140,000.00 $ 380,000.00
-19235 ($192,347) $0 $ 2,140,000.00 $ -427,858.65
-2777 ($27,768) $0 $ 2,140,000.00 $ 380,000.00
20287 $202,867 $202,867 $ 2,140,000.00 $ 582,866.87
5699 $56,993 $56,993 $ 2,140,000.00 $ 436,992.86
4260 $42,598 $42,598 $ 2,140,000.00 $ 422,597.74
17588 $175,877 $175,877 $ 2,140,000.00 $ 555,877.32
-4868 ($48,677) $0 $ 2,140,000.00 $ 175,556.80
-3895 ($38,948) $0 $ 2,140,000.00 $ 216,417.64
-1591 ($15,906) $0 $ 2,140,000.00 $ 313,193.95
13864 $138,641 $138,641 $ 2,140,000.00 $ 1,100,931.25
-11490 ($114,902) $0 $ 2,140,000.00 $ -102,587.00
-1817 ($18,169) $0 $ 2,140,000.00 $ 380,000.00
-7450 ($74,495) $0 $ 2,140,000.00 $ 67,118.95
5752 $57,524 $57,524 $ 2,140,000.00 $ 679,124.40
-14657 ($146,572) $0 $ 2,140,000.00 $ -235,601.49
6346 $63,458 $63,458 $ 2,140,000.00 $ 443,458.44
11730 $117,301 $117,301 $ 2,140,000.00 $ 497,301.09
-5471 ($54,712) $0 $ 2,140,000.00 $ 150,209.23
-7936 ($79,363) $0 $ 2,140,000.00 $ 380,000.00
-3328 ($33,282) $0 $ 2,140,000.00 $ 240,216.41
-2615 ($26,149) $0 $ 2,140,000.00 $ 270,172.44
9417 $94,167 $94,167 $ 2,140,000.00 $ 474,167.14
8627 $86,270 $86,270 $ 2,140,000.00 $ 466,269.74
-17837 ($178,369) $0 $ 2,140,000.00 $ -369,150.91
4934 $49,338 $49,338 $ 2,140,000.00 $ 429,337.98
-4897 ($48,971) $0 $ 2,140,000.00 $ 174,323.80
551 $5,508 $5,508 $ 2,140,000.00 $ 408,643.78
-4064 ($40,639) $0 $ 2,140,000.00 $ 380,000.00
5000 $49,996 $49,996 $ 2,140,000.00 $ 429,996.37
-2256 ($22,561) $0 $ 2,140,000.00 $ 380,000.00
7343 $73,430 $73,430 $ 2,140,000.00 $ 453,429.84
11795 $117,947 $117,947 $ 2,140,000.00 $ 497,946.80
15524 $155,235 $155,235 $ 2,140,000.00 $ 535,235.18
 -8683 ($86,826) $0 $ 2,140,000.00 $ 15,329.51
11942 $119,420 $119,420 $ 2,140,000.00 $ 499,420.33
-1175 ($11,749) $0 $ 2,140,000.00 $ 330,652.91
-17491 ($174,915) $0 $ 2,140,000.00 $ -354,642.29
-2096 ($20,958) $0 $ 2,140,000.00 $ 380,000.00
-9462 ($94,617) $0 $ 2,140,000.00 $ -17,392.45
1054 $10,540 $10,540 $ 2,140,000.00 $ 390,539.78
14048 $140,483 $140,483 $ 2,140,000.00 $ 520,482.63
24316 $243,157 $243,157 $ 2,140,000.00 $ 623,157.09
32923 $329,229 $329,229 $ 2,140,000.00 $ 709,229.33
23470 $234,699 $234,699 $ 2,140,000.00 $ 614,698.60
-5834 ($58,337) $0 $ 2,140,000.00 $ 134,984.32
-14046 ($140,461) $0 $ 2,140,000.00 $ -209,935.48
3711 $37,114 $37,114 $ 2,140,000.00 $ 572,991.01
-7979 ($79,791) $0 $ 2,140,000.00 $ 44,876.98
-16911 ($169,114) $0 $ 2,140,000.00 $ -330,278.74
2660 $26,600 $26,600 $ 2,140,000.00 $ 406,600.35
18651 $186,508 $186,508 $ 2,140,000.00 $ 566,507.54
6371 $63,709 $63,709 $ 2,140,000.00 $ 443,708.85
-8567 ($85,667) $0 $ 2,140,000.00 $ 380,000.00
3075 $30,752 $30,752 $ 2,140,000.00 $ 410,752.11
-18201 ($182,009) $0 $ 2,140,000.00 $ -384,436.67
-3599 ($35,991) $0 $ 2,140,000.00 $ 228,838.65
11751 $117,510 $117,510 $ 2,140,000.00 $ 497,510.06
-4549 ($45,487) $0 $ 2,140,000.00 $ 188,956.49
13844 $138,440 $138,440 $ 2,140,000.00 $ 518,440.06
2096 $20,963 $20,963 $ 2,140,000.00 $ 400,963.43
-459 ($4,594) $0 $ 2,140,000.00 $ 360,704.36
-4806 ($48,063) $0 $ 2,140,000.00 $ 178,134.57
-12456 ($124,559) $0 $ 2,140,000.00 $ -143,149.08
19267 $192,669 $192,669 $ 2,140,000.00 $ 572,668.87
18125 $181,247 $181,247 $ 2,140,000.00 $ 561,246.72
40890 $408,895 $408,895 $ 2,140,000.00 $ 788,895.22
-432 ($4,319) $0 $ 2,140,000.00 $ 380,000.00
6419 $64,186 $64,186 $ 2,140,000.00 $ 713,767.66
-14551 ($145,505) $0 $ 2,140,000.00 $ -231,122.63
-7037 ($70,370) $0 $ 2,140,000.00 $ 84,444.10
-7255 ($72,552) $0 $ 2,140,000.00 $ 75,280.32
-9645 ($96,449) $0 $ 2,140,000.00 $ -25,086.12
-7485 ($74,852) $0 $ 2,140,000.00 $ 380,000.00
6256 $62,560 $62,560 $ 2,140,000.00 $ 442,559.78
7139 $71,386 $71,386 $ 2,140,000.00 $ 451,386.46
-15466 ($154,664) $0 $ 2,140,000.00 $ -269,589.34
8713 $87,125 $87,125 $ 2,140,000.00 $ 467,125.28
-2367 ($23,668) $0 $ 2,140,000.00 $ 280,593.42
 8322 $83,218 $83,218 $ 2,140,000.00 $ 463,217.87
69 $691 $691 $ 2,140,000.00 $ 380,690.63
-6089 ($60,888) $0 $ 2,140,000.00 $ 124,270.06
2350 $23,496 $23,496 $ 2,140,000.00 $ 403,496.41
-2851 ($28,506) $0 $ 2,140,000.00 $ 260,275.84
20162 $201,625 $201,625 $ 2,140,000.00 $ 581,624.88
13472 $134,720 $134,720 $ 2,140,000.00 $ 514,720.36
-1621 ($16,210) $0 $ 2,140,000.00 $ 311,918.45
-21288 ($212,880) $0 $ 2,140,000.00 $ -514,096.58
-25154 ($251,544) $0 $ 2,140,000.00 $ -676,484.19
6809 $68,091 $68,091 $ 2,140,000.00 $ 734,074.91
-70 ($703) $0 $ 2,140,000.00 $ 380,000.00
-15652 ($156,524) $0 $ 2,140,000.00 $ 380,000.00
17794 $177,935 $177,935 $ 2,140,000.00 $ 557,935.49
3752 $37,516 $37,516 $ 2,140,000.00 $ 575,082.95
11162 $111,623 $111,623 $ 2,140,000.00 $ 491,623.19
9141 $91,408 $91,408 $ 2,140,000.00 $ 471,407.71
-7086 ($70,863) $0 $ 2,140,000.00 $ 82,376.33
-12394 ($123,941) $0 $ 2,140,000.00 $ -140,550.25
12386 $123,865 $123,865 $ 2,140,000.00 $ 503,864.96
-15157 ($151,570) $0 $ 2,140,000.00 $ -256,594.01
20381 $203,812 $203,812 $ 2,140,000.00 $ 583,811.93
-590 ($5,902) $0 $ 2,140,000.00 $ 380,000.00
25230 $252,301 $252,301 $ 2,140,000.00 $ 632,301.37
-66 ($659) $0 $ 2,140,000.00 $ 380,000.00
28785 $287,850 $287,850 $ 2,140,000.00 $ 667,849.97
-4985 ($49,853) $0 $ 2,140,000.00 $ 170,617.05
7800 $78,001 $78,001 $ 2,140,000.00 $ 785,606.28
-27783 ($277,830) $0 $ 2,140,000.00 $ -786,885.19
12768 $127,685 $127,685 $ 2,140,000.00 $ 1,043,961.52
22865 $228,651 $228,651 $ 2,140,000.00 $ 608,650.87
-63 ($628) $0 $ 2,140,000.00 $ 377,360.84
-20215 ($202,153) $0 $ 2,140,000.00 $ 380,000.00
4842 $48,419 $48,419 $ 2,140,000.00 $ 631,780.54
12606 $126,058 $126,058 $ 2,140,000.00 $ 1,035,501.33
-31293 ($312,932) $0 $ 2,140,000.00 $ -934,313.50
6343 $63,427 $63,427 $ 2,140,000.00 $ 443,427.01
-28548 ($285,476) $0 $ 2,140,000.00 $ -819,001.24
-21813 ($218,126) $0 $ 2,140,000.00 $ -536,130.02
571 $5,711 $5,711 $ 2,140,000.00 $ 385,710.94
1368 $13,679 $13,679 $ 2,140,000.00 $ 451,128.97
-24696 ($246,962) $0 $ 2,140,000.00 $ 380,000.00
1244 $12,435 $12,435 $ 2,140,000.00 $ 392,435.23
13051 $130,515 $130,515 $ 2,140,000.00 $ 510,514.60
6499 $64,992 $64,992 $ 2,140,000.00 $ 444,992.11
 -307 ($3,070) $0 $ 2,140,000.00 $ 380,000.00
-12377 ($123,772) $0 $ 2,140,000.00 $ -139,843.96
21041 $210,410 $210,410 $ 2,140,000.00 $ 590,410.20
12116 $121,156 $121,156 $ 2,140,000.00 $ 501,155.88
-7386 ($73,857) $0 $ 2,140,000.00 $ 69,800.13
3767 $37,672 $37,672 $ 2,140,000.00 $ 417,672.10
17466 $174,659 $174,659 $ 2,140,000.00 $ 1,288,224.73
5419 $54,186 $54,186 $ 2,140,000.00 $ 661,765.75
17030 $170,304 $170,304 $ 2,140,000.00 $ 550,303.53
28670 $286,695 $286,695 $ 2,140,000.00 $ 666,695.36
24566 $245,661 $245,661 $ 2,140,000.00 $ 625,660.63
-18360 ($183,600) $0 $ 2,140,000.00 $ -391,118.18
-18705 ($187,048) $0 $ 2,140,000.00 $ -405,602.39
-14547 ($145,473) $0 $ 2,140,000.00 $ -230,986.76
22508 $225,082 $225,082 $ 2,140,000.00 $ 1,550,427.08
4565 $45,648 $45,648 $ 2,140,000.00 $ 425,647.77
-21579 ($215,789) $0 $ 2,140,000.00 $ -526,314.73
-471 ($4,713) $0 $ 2,140,000.00 $ 380,000.00
14143 $141,435 $141,435 $ 2,140,000.00 $ 1,115,459.80
-9596 ($95,957) $0 $ 2,140,000.00 $ -23,019.86
31905 $319,047 $319,047 $ 2,140,000.00 $ 699,046.78
-15356 ($153,556) $0 $ 2,140,000.00 $ -264,933.28
-13030 ($130,295) $0 $ 2,140,000.00 $ -167,240.26
12066 $120,657 $120,657 $ 2,140,000.00 $ 500,656.55
1490 $14,899 $14,899 $ 2,140,000.00 $ 457,475.37
3505 $35,049 $35,049 $ 2,140,000.00 $ 415,049.43
-8821 ($88,212) $0 $ 2,140,000.00 $ 380,000.00
-10205 ($102,054) $0 $ 2,140,000.00 $ -48,624.79
6862 $68,624 $68,624 $ 2,140,000.00 $ 448,624.34
-6063 ($60,632) $0 $ 2,140,000.00 $ 125,345.93
1954 $19,540 $19,540 $ 2,140,000.00 $ 399,539.96
-21293 ($212,929) $0 $ 2,140,000.00 $ -514,300.53
6988 $69,881 $69,881 $ 2,140,000.00 $ 449,880.84
-18534 ($185,338) $0 $ 2,140,000.00 $ -398,419.06
12305 $123,054 $123,054 $ 2,140,000.00 $ 503,054.02
24775 $247,749 $247,749 $ 2,140,000.00 $ 627,748.66
26110 $261,104 $261,104 $ 2,140,000.00 $ 641,104.01
30157 $301,567 $301,567 $ 2,140,000.00 $ 681,566.96
-4336 ($43,358) $0 $ 2,140,000.00 $ 197,897.73
-9146 ($91,462) $0 $ 2,140,000.00 $ -4,140.33
6549 $65,495 $65,495 $ 2,140,000.00 $ 720,571.82
1712 $17,125 $17,125 $ 2,140,000.00 $ 469,048.11
-43366 ($433,661) $0 $ 2,140,000.00 $ -1,441,377.78
5888 $58,884 $58,884 $ 2,140,000.00 $ 438,883.95
0 ($4) $0 $ 2,140,000.00 $ 379,983.73
 -4546 ($45,460) $0 $ 2,140,000.00 $ 189,068.81
-2361 ($23,608) $0 $ 2,140,000.00 $ 380,000.00
4102 $41,019 $41,019 $ 2,140,000.00 $ 593,299.55
-21608 ($216,077) $0 $ 2,140,000.00 $ -527,525.19
15046 $150,463 $150,463 $ 2,140,000.00 $ 530,463.38
13244 $132,440 $132,440 $ 2,140,000.00 $ 512,439.85
-10614 ($106,142) $0 $ 2,140,000.00 $ -65,794.48
2516 $25,156 $25,156 $ 2,140,000.00 $ 405,155.77
4865 $48,650 $48,650 $ 2,140,000.00 $ 632,982.55
-2600 ($26,003) $0 $ 2,140,000.00 $ 270,785.98
11232 $112,318 $112,318 $ 2,140,000.00 $ 492,318.35
8496 $84,961 $84,961 $ 2,140,000.00 $ 464,960.54
6257 $62,575 $62,575 $ 2,140,000.00 $ 442,574.54
-9627 ($96,270) $0 $ 2,140,000.00 $ -24,333.82
18435 $184,345 $184,345 $ 2,140,000.00 $ 564,345.44
1250 $12,498 $12,498 $ 2,140,000.00 $ 444,990.32
7882 $78,817 $78,817 $ 2,140,000.00 $ 458,817.36
-14893 ($148,933) $0 $ 2,140,000.00 $ -245,517.29
23794 $237,941 $237,941 $ 2,140,000.00 $ 617,940.70
-4574 ($45,736) $0 $ 2,140,000.00 $ 187,906.82
-4067 ($40,666) $0 $ 2,140,000.00 $ 209,204.68
6127 $61,274 $61,274 $ 2,140,000.00 $ 441,273.97
37642 $376,415 $376,415 $ 2,140,000.00 $ 756,415.28
-10164 ($101,639) $0 $ 2,140,000.00 $ -46,884.80
-2153 ($21,532) $0 $ 2,140,000.00 $ 380,000.00
-14409 ($144,094) $0 $ 2,140,000.00 $ -225,194.30
-12590 ($125,903) $0 $ 2,140,000.00 $ -148,791.19
84 $839 $839 $ 2,140,000.00 $ 380,839.15
7934 $79,344 $79,344 $ 2,140,000.00 $ 459,343.99
-7644 ($76,441) $0 $ 2,140,000.00 $ 380,000.00
-21256 ($212,558) $0 $ 2,140,000.00 $ -512,745.39
-118 ($1,183) $0 $ 2,140,000.00 $ 375,031.05
5157 $51,571 $51,571 $ 2,140,000.00 $ 648,167.37
-9760 ($97,596) $0 $ 2,140,000.00 $ -29,902.53
-14159 ($141,592) $0 $ 2,140,000.00 $ 380,000.00
29689 $296,888 $296,888 $ 2,140,000.00 $ 676,888.31
11838 $118,381 $118,381 $ 2,140,000.00 $ 498,380.75
7547 $75,466 $75,466 $ 2,140,000.00 $ 455,465.61
9100 $90,997 $90,997 $ 2,140,000.00 $ 470,997.23
-19680 ($196,801) $0 $ 2,140,000.00 $ -446,565.91
15907 $159,066 $159,066 $ 2,140,000.00 $ 539,066.36
-7757 ($77,568) $0 $ 2,140,000.00 $ 54,213.68
772 $7,722 $7,722 $ 2,140,000.00 $ 420,153.51
-18939 ($189,391) $0 $ 2,140,000.00 $ 380,000.00
-158 ($1,583) $0 $ 2,140,000.00 $ 373,353.15
-13292 ($132,918) $0 $ 2,140,000.00 $ -178,255.42
35052 $350,521 $350,521 $ 2,140,000.00 $ 730,520.81
1285 $12,848 $12,848 $ 2,140,000.00 $ 392,848.01
8678 $86,777 $86,777 $ 2,140,000.00 $ 466,777.20
-6185 ($61,848) $0 $ 2,140,000.00 $ 380,000.00
1856 $18,557 $18,557 $ 2,140,000.00 $ 476,496.05
-2806 ($28,057) $0 $ 2,140,000.00 $ 262,161.04
11646 $116,463 $116,463 $ 2,140,000.00 $ 496,463.40
-18882 ($188,817) $0 $ 2,140,000.00 $ -413,031.98
2373 $23,731 $23,731 $ 2,140,000.00 $ 403,731.42
-7354 ($73,535) $0 $ 2,140,000.00 $ 71,152.59
7020 $70,199 $70,199 $ 2,140,000.00 $ 745,033.89
3591 $35,908 $35,908 $ 2,140,000.00 $ 415,907.79
32834 $328,339 $328,339 $ 2,140,000.00 $ 708,339.49
7965 $79,645 $79,645 $ 2,140,000.00 $ 459,645.32
-2076 ($20,759) $0 $ 2,140,000.00 $ 292,812.70
-733 ($7,329) $0 $ 2,140,000.00 $ 349,216.77
-6664 ($66,642) $0 $ 2,140,000.00 $ 100,105.43
19470 $194,700 $194,700 $ 2,140,000.00 $ 574,699.92
-3881 ($38,809) $0 $ 2,140,000.00 $ 217,000.13
11719 $117,190 $117,190 $ 2,140,000.00 $ 497,189.52
-20100 ($200,998) $0 $ 2,140,000.00 $ -464,192.06
5428 $54,281 $54,281 $ 2,140,000.00 $ 662,259.24
14848 $148,482 $148,482 $ 2,140,000.00 $ 528,481.54
-309 ($3,087) $0 $ 2,140,000.00 $ 367,034.39
17267 $172,667 $172,667 $ 2,140,000.00 $ 552,666.92
8922 $89,218 $89,218 $ 2,140,000.00 $ 469,217.50
251 $2,508 $2,508 $ 2,140,000.00 $ 393,044.02
-10601 ($106,014) $0 $ 2,140,000.00 $ -65,260.71
10979 $109,789 $109,789 $ 2,140,000.00 $ 950,901.64
-13231 ($132,312) $0 $ 2,140,000.00 $ -175,711.57
-5823 ($58,225) $0 $ 2,140,000.00 $ 135,454.31
8349 $83,491 $83,491 $ 2,140,000.00 $ 463,490.60
19734 $197,335 $197,335 $ 2,140,000.00 $ 577,335.41
-2462 ($24,616) $0 $ 2,140,000.00 $ 380,000.00
-34300 ($343,004) $0 $ 2,140,000.00 $ -1,060,617.82
-36914 ($369,144) $0 $ 2,140,000.00 $ -1,170,406.05
-20543 ($205,433) $0 $ 2,140,000.00 $ -482,818.81
2428 $24,279 $24,279 $ 2,140,000.00 $ 404,278.89
-9202 ($92,020) $0 $ 2,140,000.00 $ 380,000.00
18188 $181,882 $181,882 $ 2,140,000.00 $ 561,882.29
8424 $84,243 $84,243 $ 2,140,000.00 $ 464,242.84
-3690 ($36,901) $0 $ 2,140,000.00 $ 225,016.43
-6360 ($63,605) $0 $ 2,140,000.00 $ 380,000.00
-15097 ($150,971) $0 $ 2,140,000.00 $ -254,078.32
 -6625 ($66,252) $0 $ 2,140,000.00 $ 101,739.69
-34698 ($346,979) $0 $ 2,140,000.00 $ -1,077,313.74
12793 $127,930 $127,930 $ 2,140,000.00 $ 507,930.07
1023 $10,234 $10,234 $ 2,140,000.00 $ 390,234.10
23645 $236,448 $236,448 $ 2,140,000.00 $ 616,448.11
4532 $45,321 $45,321 $ 2,140,000.00 $ 425,320.97
-1972 ($19,720) $0 $ 2,140,000.00 $ 297,175.84
-2252 ($22,523) $0 $ 2,140,000.00 $ 285,402.36
-4318 ($43,177) $0 $ 2,140,000.00 $ 198,655.54
10593 $105,926 $105,926 $ 2,140,000.00 $ 485,926.30
-18403 ($184,034) $0 $ 2,140,000.00 $ -392,942.58
-8255 ($82,555) $0 $ 2,140,000.00 $ 33,269.66
794 $7,937 $7,937 $ 2,140,000.00 $ 387,936.73
9652 $96,523 $96,523 $ 2,140,000.00 $ 881,922.00
-3100 ($31,001) $0 $ 2,140,000.00 $ 380,000.00
26691 $266,910 $266,910 $ 2,140,000.00 $ 646,909.95
-8113 ($81,128) $0 $ 2,140,000.00 $ 39,260.40
16055 $160,545 $160,545 $ 2,140,000.00 $ 540,545.23
11040 $110,399 $110,399 $ 2,140,000.00 $ 490,398.78
27436 $274,365 $274,365 $ 2,140,000.00 $ 654,364.96
-21188 ($211,878) $0 $ 2,140,000.00 $ -509,887.99
16300 $162,999 $162,999 $ 2,140,000.00 $ 542,998.85
-14857 ($148,571) $0 $ 2,140,000.00 $ -243,998.39
-2833 ($28,328) $0 $ 2,140,000.00 $ 261,020.46
7076 $70,757 $70,757 $ 2,140,000.00 $ 450,756.57
umen de Estadísticas
$280,829
viación estándar $432,468
idad mínima ###
idad máxima $1,759,575
mero de pérdidas 111
babilidad de pérdida 22.20%
b. Antes de tomar una decisión final sobre la cantidad de producción, la gerencia desea
analizar una cantidad de producción más agresiva de 70,000 unidades y una cantidad
de producción más conservadora de 50,000 unidades. Ejecute su simulación con estas
dos cantidades de producción. ¿Cuál es la utilidad promedio asociada con cada una?
¿Cuál es su recomendación en relación con la producción del muñeco Freddy?

Costo Fijo 100,000

Costo variable por Unidad $ 34.00
Precio de Venta $ 42.00
Precio de Venta Excedente $ 10.00

Media 60,000
Desv Estandar 15,000
Probabilidad Nomal

Escenario mejor caso

70,000

Resumen de Estadísticas
Utilidad media ($16,011)
Desviación estándar $519,817
Utilidad mínima ###
Utilidad máxima $762,139
Número de pérdidas 225
Probabilidad de pérdida 45.00%

Ingresos por Cantidad de Ingresos por Costo

Ensayo Ventas Ventas Demanda Excedentes Excedentes Total
1 60069 $2,522,886.03 60069 -9931 ($99,313) $0 $ 2,480,000.00
2 65496 $2,750,843.44 65496 -4504 ($45,037) $0 $ 2,480,000.00
3 70000 $2,940,000.00 74641 4641 $46,408 $46,408 $ 2,480,000.00
4 69941 $2,937,537.96 69941 -59 ($586) $0 $ 2,480,000.00
5 49090 $2,061,793.39 49090 -20910 ($209,097) $0 $ 2,480,000.00
6 53535 $2,248,482.79 53535 -16465 ($164,647) $0 $ 2,480,000.00
7 62848 $2,639,602.02 62848 -7152 ($71,523) $0 $ 2,480,000.00
8 42234 $1,773,843.25 42234 -27766 ($277,656) $0 $ 2,480,000.00
9 68251 $2,866,559.73 68251 -1749 ($17,486) $0 $ 2,480,000.00
10 70000 $2,940,000.00 76330 6330 $63,298 $63,298 $ 2,480,000.00
11 58831 $2,470,912.81 58831 -11169 ($111,687) $0 $ 2,480,000.00
12 42456 $1,783,166.44 42456 -27544 ($275,437) $0 $ 2,480,000.00
13 43508 $1,827,351.61 43508 -26492 ($264,916) $0 $ 2,480,000.00
14 66324 $2,785,609.03 66324 -3676 ($36,760) $0 $ 2,480,000.00
15 30761 $1,291,964.40 30761 -39239 ($392,389) $0 $ 2,480,000.00
16 52180 $2,191,558.63 52180 -17820 ($178,200) $0 $ 2,480,000.00
17 19282 $809,857.42 19282 -50718 ($507,177) $0 $ 2,480,000.00
18 70000 $2,940,000.00 83144 13144 $131,443 $131,443 $ 2,480,000.00
19 70000 $2,940,000.00 83632 13632 $136,317 $136,317 $ 2,480,000.00
20 60168 $2,527,053.25 60168 -9832 ($98,321) $0 $ 2,480,000.00
21 51014 $2,142,572.54 51014 -18986 ($189,864) $0 $ 2,480,000.00
22 64583 $2,712,492.52 64583 -5417 ($54,168) $0 $ 2,480,000.00
23 70000 $2,940,000.00 74812 4812 $48,122 $48,122 $ 2,480,000.00
24 62274 $2,615,528.17 62274 -7726 ($77,255) $0 $ 2,480,000.00
25 70000 $2,940,000.00 89135 19135 $191,346 $191,346 $ 2,480,000.00
26 58477 $2,456,028.04 58477 -11523 ($115,231) $0 $ 2,480,000.00
27 56058 $2,354,425.87 56058 -13942 ($139,422) $0 $ 2,480,000.00
28 64739 $2,719,057.96 64739 -5261 ($52,605) $0 $ 2,480,000.00
29 43295 $1,818,382.94 43295 -26705 ($267,052) $0 $ 2,480,000.00
30 70000 $2,940,000.00 83754 13754 $137,536 $137,536 $ 2,480,000.00
31 67443 $2,832,591.90 67443 -2557 ($25,573) $0 $ 2,480,000.00
32 52442 $2,202,547.97 52442 -17558 ($175,584) $0 $ 2,480,000.00
33 57279 $2,405,722.73 57279 -12721 ($127,209) $0 $ 2,480,000.00
34 50324 $2,113,601.17 50324 -19676 ($196,762) $0 $ 2,480,000.00
35 64698 $2,717,307.97 64698 -5302 ($53,022) $0 $ 2,480,000.00
36 49924 $2,096,804.72 49924 -20076 ($200,761) $0 $ 2,480,000.00
37 45347 $1,904,572.65 45347 -24653 ($246,530) $0 $ 2,480,000.00
38 58403 $2,452,918.29 58403 -11597 ($115,972) $0 $ 2,480,000.00
39 70000 $2,940,000.00 76419 6419 $64,192 $64,192 $ 2,480,000.00
40 47336 $1,988,094.16 47336 -22664 ($226,644) $0 $ 2,480,000.00
41 70000 $2,940,000.00 74809 4809 $48,089 $48,089 $ 2,480,000.00
42 70000 $2,940,000.00 75951 5951 $59,509 $59,509 $ 2,480,000.00
43 22971 $964,782.12 22971 -47029 ($470,290) $0 $ 2,480,000.00
44 70000 $2,940,000.00 89832 19832 $198,315 $198,315 $ 2,480,000.00
45 59405 $2,495,006.41 59405 -10595 ($105,951) $0 $ 2,480,000.00
46 70000 $2,940,000.00 76430 6430 $64,300 $64,300 $ 2,480,000.00
47 60663 $2,547,837.50 60663 -9337 ($93,372) $0 $ 2,480,000.00
48 18669 $784,110.73 18669 -51331 ($513,307) $0 $ 2,480,000.00
49 43764 $1,838,097.54 43764 -26236 ($262,358) $0 $ 2,480,000.00
50 58680 $2,464,561.90 58680 -11320 ($113,200) $0 $ 2,480,000.00
51 24500 $1,029,010.10 24500 -45500 ($454,998) $0 $ 2,480,000.00
52 70000 $2,940,000.00 72927 2927 $29,270 $29,270 $ 2,480,000.00
53 70000 $2,940,000.00 87610 17610 $176,096 $176,096 $ 2,480,000.00
54 68767 $2,888,195.73 68767 -1233 ($12,334) $0 $ 2,480,000.00
55 45728 $1,920,592.46 45728 -24272 ($242,716) $0 $ 2,480,000.00
56 70000 $2,940,000.00 76126 6126 $61,259 $61,259 $ 2,480,000.00
57 65701 $2,759,439.61 65701 -4299 ($42,991) $0 $ 2,480,000.00
58 58185 $2,443,789.38 58185 -11815 ($118,145) $0 $ 2,480,000.00
59 62084 $2,607,548.36 62084 -7916 ($79,155) $0 $ 2,480,000.00
60 70000 $2,940,000.00 75759 5759 $57,589 $57,589 $ 2,480,000.00
 61 67437 $2,832,358.90 67437 -2563 ($25,629) $0 $ 2,480,000.00
62 46466 $1,951,590.52 46466 -23534 ($235,336) $0 $ 2,480,000.00
63 69583 $2,922,480.13 69583 -417 ($4,171) $0 $ 2,480,000.00
64 66809 $2,805,973.21 66809 -3191 ($31,911) $0 $ 2,480,000.00
65 70000 $2,940,000.00 88504 18504 $185,042 $185,042 $ 2,480,000.00
66 63843 $2,681,395.69 63843 -6157 ($61,572) $0 $ 2,480,000.00
67 42280 $1,775,780.53 42280 -27720 ($277,195) $0 $ 2,480,000.00
68 70000 $2,940,000.00 78126 8126 $81,263 $81,263 $ 2,480,000.00
69 45321 $1,903,484.59 45321 -24679 ($246,789) $0 $ 2,480,000.00
70 36341 $1,526,325.24 36341 -33659 ($336,589) $0 $ 2,480,000.00
71 67779 $2,846,719.13 67779 -2221 ($22,210) $0 $ 2,480,000.00
72 58966 $2,476,565.33 58966 -11034 ($110,342) $0 $ 2,480,000.00
73 62144 $2,610,041.81 62144 -7856 ($78,561) $0 $ 2,480,000.00
74 53026 $2,227,107.16 53026 -16974 ($169,736) $0 $ 2,480,000.00
75 61062 $2,564,596.76 61062 -8938 ($89,382) $0 $ 2,480,000.00
76 50574 $2,124,113.55 50574 -19426 ($194,259) $0 $ 2,480,000.00
77 44225 $1,857,432.51 44225 -25775 ($257,754) $0 $ 2,480,000.00
78 53328 $2,239,774.58 53328 -16672 ($166,720) $0 $ 2,480,000.00
79 27293 $1,146,325.65 27293 -42707 ($427,065) $0 $ 2,480,000.00
80 35684 $1,498,732.96 35684 -34316 ($343,159) $0 $ 2,480,000.00
81 70000 $2,940,000.00 92028 22028 $220,285 $220,285 $ 2,480,000.00
82 66639 $2,798,833.45 66639 -3361 ($33,611) $0 $ 2,480,000.00
83 70000 $2,940,000.00 77856 7856 $78,556 $78,556 $ 2,480,000.00
84 70000 $2,940,000.00 71472 1472 $14,718 $14,718 $ 2,480,000.00
85 62726 $2,634,496.95 62726 -7274 ($72,739) $0 $ 2,480,000.00
86 64217 $2,697,101.32 64217 -5783 ($57,833) $0 $ 2,480,000.00
87 62189 $2,611,919.85 62189 -7811 ($78,114) $0 $ 2,480,000.00
88 49308 $2,070,951.57 49308 -20692 ($206,916) $0 $ 2,480,000.00
89 62104 $2,608,347.97 62104 -7896 ($78,965) $0 $ 2,480,000.00
90 70000 $2,940,000.00 78507 8507 $85,070 $85,070 $ 2,480,000.00
91 69035 $2,899,449.52 69035 -965 ($9,655) $0 $ 2,480,000.00
92 67766 $2,846,172.17 67766 -2234 ($22,340) $0 $ 2,480,000.00
93 70000 $2,940,000.00 70815 815 $8,146 $8,146 $ 2,480,000.00
94 70000 $2,940,000.00 77631 7631 $76,310 $76,310 $ 2,480,000.00
95 62460 $2,623,304.65 62460 -7540 ($75,404) $0 $ 2,480,000.00
96 55883 $2,347,102.01 55883 -14117 ($141,166) $0 $ 2,480,000.00
97 59268 $2,489,243.41 59268 -10732 ($107,323) $0 $ 2,480,000.00
98 70000 $2,940,000.00 70007 7 $69 $69 $ 2,480,000.00
99 50237 $2,109,935.81 50237 -19763 ($197,634) $0 $ 2,480,000.00
100 63257 $2,656,789.81 63257 -6743 ($67,431) $0 $ 2,480,000.00
101 53877 $2,262,840.66 53877 -16123 ($161,228) $0 $ 2,480,000.00
102 70000 $2,940,000.00 76287 6287 $62,866 $62,866 $ 2,480,000.00
103 40058 $1,682,419.65 40058 -29942 ($299,424) $0 $ 2,480,000.00
104 55877 $2,346,827.60 55877 -14123 ($141,232) $0 $ 2,480,000.00
105 61420 $2,579,648.30 61420 -8580 ($85,798) $0 $ 2,480,000.00
106 55522 $2,331,910.71 55522 -14478 ($144,783) $0 $ 2,480,000.00
107 62237 $2,613,972.08 62237 -7763 ($77,626) $0 $ 2,480,000.00
108 66396 $2,788,639.55 66396 -3604 ($36,038) $0 $ 2,480,000.00
109 50998 $2,141,916.29 50998 -19002 ($190,020) $0 $ 2,480,000.00
110 59252 $2,488,573.95 59252 -10748 ($107,482) $0 $ 2,480,000.00
111 66887 $2,809,256.41 66887 -3113 ($31,129) $0 $ 2,480,000.00
112 44349 $1,862,645.86 44349 -25651 ($256,513) $0 $ 2,480,000.00
113 59071 $2,480,971.41 59071 -10929 ($109,293) $0 $ 2,480,000.00
114 70000 $2,940,000.00 71006 1006 $10,063 $10,063 $ 2,480,000.00
115 35568 $1,493,871.53 35568 -34432 ($344,316) $0 $ 2,480,000.00
116 70000 $2,940,000.00 77616 7616 $76,162 $76,162 $ 2,480,000.00
117 61580 $2,586,362.93 61580 -8420 ($84,199) $0 $ 2,480,000.00
118 50071 $2,102,967.45 50071 -19929 ($199,293) $0 $ 2,480,000.00
119 48012 $2,016,490.71 48012 -21988 ($219,883) $0 $ 2,480,000.00
120 70000 $2,940,000.00 76533 6533 $65,328 $65,328 $ 2,480,000.00
121 70000 $2,940,000.00 70025 25 $250 $250 $ 2,480,000.00
122 70000 $2,940,000.00 71691 1691 $16,912 $16,912 $ 2,480,000.00
123 59816 $2,512,278.92 59816 -10184 ($101,838) $0 $ 2,480,000.00
124 70000 $2,940,000.00 76035 6035 $60,353 $60,353 $ 2,480,000.00
125 28037 $1,177,537.97 28037 -41963 ($419,634) $0 $ 2,480,000.00
126 53096 $2,230,035.53 53096 -16904 ($169,039) $0 $ 2,480,000.00
127 55276 $2,321,592.09 55276 -14724 ($147,240) $0 $ 2,480,000.00
128 46137 $1,937,771.71 46137 -23863 ($238,626) $0 $ 2,480,000.00
129 60239 $2,530,038.55 60239 -9761 ($97,610) $0 $ 2,480,000.00
130 45405 $1,906,993.93 45405 -24595 ($245,954) $0 $ 2,480,000.00
131 61440 $2,580,474.21 61440 -8560 ($85,601) $0 $ 2,480,000.00
132 53072 $2,229,005.12 53072 -16928 ($169,284) $0 $ 2,480,000.00
133 70000 $2,940,000.00 72003 2003 $20,031 $20,031 $ 2,480,000.00
134 67367 $2,829,431.55 67367 -2633 ($26,326) $0 $ 2,480,000.00
135 53250 $2,236,494.86 53250 -16750 ($167,501) $0 $ 2,480,000.00
136 70000 $2,940,000.00 72801 2801 $28,011 $28,011 $ 2,480,000.00
137 37539 $1,576,634.26 37539 -32461 ($324,611) $0 $ 2,480,000.00
138 70000 $2,940,000.00 74283 4283 $42,826 $42,826 $ 2,480,000.00
139 67775 $2,846,565.78 67775 -2225 ($22,246) $0 $ 2,480,000.00
140 69049 $2,900,055.77 69049 -951 ($9,511) $0 $ 2,480,000.00
141 40524 $1,701,989.99 40524 -29476 ($294,764) $0 $ 2,480,000.00
142 53753 $2,257,608.95 53753 -16247 ($162,474) $0 $ 2,480,000.00
143 66577 $2,796,223.10 66577 -3423 ($34,233) $0 $ 2,480,000.00
144 59880 $2,514,975.23 59880 -10120 ($101,196) $0 $ 2,480,000.00
145 70000 $2,940,000.00 77150 7150 $71,501 $71,501 $ 2,480,000.00
146 70000 $2,940,000.00 76592 6592 $65,916 $65,916 $ 2,480,000.00
147 63459 $2,665,280.22 63459 -6541 ($65,409) $0 $ 2,480,000.00
148 70000 $2,940,000.00 79389 9389 $93,892 $93,892 $ 2,480,000.00
149 70000 $2,940,000.00 72109 2109 $21,094 $21,094 $ 2,480,000.00
150 70000 $2,940,000.00 97342 27342 $273,417 $273,417 $ 2,480,000.00
151 59827 $2,512,715.67 59827 -10173 ($101,734) $0 $ 2,480,000.00
152 70000 $2,940,000.00 77559 7559 $75,594 $75,594 $ 2,480,000.00
153 54983 $2,309,278.27 54983 -15017 ($150,172) $0 $ 2,480,000.00
154 65082 $2,733,442.15 65082 -4918 ($49,180) $0 $ 2,480,000.00
155 51539 $2,164,637.92 51539 -18461 ($184,610) $0 $ 2,480,000.00
156 70000 $2,940,000.00 84071 14071 $140,714 $140,714 $ 2,480,000.00
157 70000 $2,940,000.00 93231 23231 $232,308 $232,308 $ 2,480,000.00
158 58266 $2,447,184.94 58266 -11734 ($117,337) $0 $ 2,480,000.00
159 70000 $2,940,000.00 89115 19115 $191,147 $191,147 $ 2,480,000.00
160 53676 $2,254,393.42 53676 -16324 ($163,240) $0 $ 2,480,000.00
161 70000 $2,940,000.00 81308 11308 $113,076 $113,076 $ 2,480,000.00
162 70000 $2,940,000.00 70067 67 $667 $667 $ 2,480,000.00
163 58652 $2,463,390.75 58652 -11348 ($113,478) $0 $ 2,480,000.00
164 70000 $2,940,000.00 76407 6407 $64,069 $64,069 $ 2,480,000.00
165 46861 $1,968,160.32 46861 -23139 ($231,390) $0 $ 2,480,000.00
166 39378 $1,653,856.91 39378 -30622 ($306,225) $0 $ 2,480,000.00
167 40574 $1,704,115.01 40574 -29426 ($294,258) $0 $ 2,480,000.00
168 28328 $1,189,760.10 28328 -41672 ($416,724) $0 $ 2,480,000.00
169 60125 $2,525,238.93 60125 -9875 ($98,753) $0 $ 2,480,000.00
170 70000 $2,940,000.00 89658 19658 $196,578 $196,578 $ 2,480,000.00
171 62021 $2,604,872.50 62021 -7979 ($79,792) $0 $ 2,480,000.00
172 70000 $2,940,000.00 83454 13454 $134,543 $134,543 $ 2,480,000.00
173 57191 $2,402,024.53 57191 -12809 ($128,089) $0 $ 2,480,000.00
174 50553 $2,123,222.70 50553 -19447 ($194,471) $0 $ 2,480,000.00
175 52424 $2,201,797.23 52424 -17576 ($175,763) $0 $ 2,480,000.00
176 57039 $2,395,621.91 57039 -12961 ($129,614) $0 $ 2,480,000.00
177 55054 $2,312,250.99 55054 -14946 ($149,464) $0 $ 2,480,000.00
178 59860 $2,514,112.13 59860 -10140 ($101,402) $0 $ 2,480,000.00
179 55161 $2,316,745.16 55161 -14839 ($148,394) $0 $ 2,480,000.00
180 50813 $2,134,128.83 50813 -19187 ($191,874) $0 $ 2,480,000.00
181 44696 $1,877,232.12 44696 -25304 ($253,040) $0 $ 2,480,000.00
182 70000 $2,940,000.00 78775 8775 $87,750 $87,750 $ 2,480,000.00
183 42636 $1,790,731.28 42636 -27364 ($273,635) $0 $ 2,480,000.00
184 70000 $2,940,000.00 79163 9163 $91,626 $91,626 $ 2,480,000.00
185 63676 $2,674,404.87 63676 -6324 ($63,237) $0 $ 2,480,000.00
186 70000 $2,940,000.00 70924 924 $9,236 $9,236 $ 2,480,000.00
187 31898 $1,339,707.49 31898 -38102 ($381,022) $0 $ 2,480,000.00
188 68514 $2,877,598.06 68514 -1486 ($14,858) $0 $ 2,480,000.00
189 58606 $2,461,463.21 58606 -11394 ($113,937) $0 $ 2,480,000.00
190 37640 $1,580,888.06 37640 -32360 ($323,598) $0 $ 2,480,000.00
191 32036 $1,345,524.10 32036 -37964 ($379,637) $0 $ 2,480,000.00
192 46270 $1,943,344.55 46270 -23730 ($237,299) $0 $ 2,480,000.00
193 29330 $1,231,856.61 29330 -40670 ($406,701) $0 $ 2,480,000.00
194 45718 $1,920,150.13 45718 -24282 ($242,821) $0 $ 2,480,000.00
195 38752 $1,627,581.08 38752 -31248 ($312,481) $0 $ 2,480,000.00
196 64985 $2,729,371.65 64985 -5015 ($50,150) $0 $ 2,480,000.00
197 64785 $2,720,951.60 64785 -5215 ($52,154) $0 $ 2,480,000.00
198 49772 $2,090,417.29 49772 -20228 ($202,282) $0 $ 2,480,000.00
199 64556 $2,711,335.69 64556 -5444 ($54,444) $0 $ 2,480,000.00
200 44910 $1,886,225.55 44910 -25090 ($250,899) $0 $ 2,480,000.00
201 57880 $2,430,974.55 57880 -12120 ($121,197) $0 $ 2,480,000.00
202 51164 $2,148,907.64 51164 -18836 ($188,355) $0 $ 2,480,000.00
203 52259 $2,194,857.55 52259 -17741 ($177,415) $0 $ 2,480,000.00
204 64164 $2,694,875.19 64164 -5836 ($58,363) $0 $ 2,480,000.00
205 56784 $2,384,944.16 56784 -13216 ($132,156) $0 $ 2,480,000.00
206 70000 $2,940,000.00 73161 3161 $31,615 $31,615 $ 2,480,000.00
207 49911 $2,096,270.25 49911 -20089 ($200,888) $0 $ 2,480,000.00
208 54057 $2,270,402.76 54057 -15943 ($159,428) $0 $ 2,480,000.00
209 63735 $2,676,852.55 63735 -6265 ($62,654) $0 $ 2,480,000.00
210 65446 $2,748,730.39 65446 -4554 ($45,540) $0 $ 2,480,000.00
211 55162 $2,316,819.11 55162 -14838 ($148,376) $0 $ 2,480,000.00
212 70000 $2,940,000.00 77290 7290 $72,895 $72,895 $ 2,480,000.00
213 70000 $2,940,000.00 92503 22503 $225,031 $225,031 $ 2,480,000.00
214 64453 $2,707,029.18 64453 -5547 ($55,469) $0 $ 2,480,000.00
215 55999 $2,351,967.60 55999 -14001 ($140,008) $0 $ 2,480,000.00
216 63780 $2,678,747.35 63780 -6220 ($62,203) $0 $ 2,480,000.00
217 36306 $1,524,859.64 36306 -33694 ($336,938) $0 $ 2,480,000.00
218 70000 $2,940,000.00 70505 505 $5,053 $5,053 $ 2,480,000.00
219 46494 $1,952,753.80 46494 -23506 ($235,059) $0 $ 2,480,000.00
220 67727 $2,844,532.17 67727 -2273 ($22,730) $0 $ 2,480,000.00
221 70000 $2,940,000.00 77490 7490 $74,897 $74,897 $ 2,480,000.00
222 70000 $2,940,000.00 75816 5816 $58,158 $58,158 $ 2,480,000.00
223 60501 $2,541,033.54 60501 -9499 ($94,992) $0 $ 2,480,000.00
224 56848 $2,387,596.60 56848 -13152 ($131,525) $0 $ 2,480,000.00
225 70000 $2,940,000.00 73712 3712 $37,117 $37,117 $ 2,480,000.00
226 46426 $1,949,897.87 46426 -23574 ($235,739) $0 $ 2,480,000.00
227 70000 $2,940,000.00 79005 9005 $90,051 $90,051 $ 2,480,000.00
228 59591 $2,502,831.11 59591 -10409 ($104,088) $0 $ 2,480,000.00
229 64097 $2,692,060.35 64097 -5903 ($59,033) $0 $ 2,480,000.00
230 70000 $2,940,000.00 71851 1851 $18,512 $18,512 $ 2,480,000.00
231 60909 $2,558,181.17 60909 -9091 ($90,909) $0 $ 2,480,000.00
232 70000 $2,940,000.00 70443 443 $4,427 $4,427 $ 2,480,000.00
233 41009 $1,722,358.65 41009 -28991 ($289,915) $0 $ 2,480,000.00
234 70000 $2,940,000.00 88332 18332 $183,317 $183,317 $ 2,480,000.00
235 70000 $2,940,000.00 80162 10162 $101,621 $101,621 $ 2,480,000.00
236 70000 $2,940,000.00 80307 10307 $103,074 $103,074 $ 2,480,000.00
237 43980 $1,847,155.43 43980 -26020 ($260,201) $0 $ 2,480,000.00
238 70000 $2,940,000.00 73011 3011 $30,112 $30,112 $ 2,480,000.00
239 68083 $2,859,475.72 68083 -1917 ($19,172) $0 $ 2,480,000.00
240 50883 $2,137,086.15 50883 -19117 ($191,170) $0 $ 2,480,000.00
241 70000 $2,940,000.00 72283 2283 $22,832 $22,832 $ 2,480,000.00
242 54037 $2,269,564.83 54037 -15963 ($159,627) $0 $ 2,480,000.00
243 64714 $2,717,975.15 64714 -5286 ($52,863) $0 $ 2,480,000.00
244 36788 $1,545,079.32 36788 -33212 ($332,124) $0 $ 2,480,000.00
245 62309 $2,616,996.05 62309 -7691 ($76,906) $0 $ 2,480,000.00
246 70000 $2,940,000.00 73162 3162 $31,616 $31,616 $ 2,480,000.00
247 66421 $2,789,693.90 66421 -3579 ($35,787) $0 $ 2,480,000.00
248 66293 $2,784,293.54 66293 -3707 ($37,073) $0 $ 2,480,000.00
249 45594 $1,914,935.52 45594 -24406 ($244,063) $0 $ 2,480,000.00
250 56143 $2,357,985.89 56143 -13857 ($138,575) $0 $ 2,480,000.00
251 40344 $1,694,433.68 40344 -29656 ($296,563) $0 $ 2,480,000.00
252 57102 $2,398,269.58 57102 -12898 ($128,983) $0 $ 2,480,000.00
253 64696 $2,717,237.43 64696 -5304 ($53,039) $0 $ 2,480,000.00
254 70000 $2,940,000.00 74382 4382 $43,822 $43,822 $ 2,480,000.00
255 70000 $2,940,000.00 87386 17386 $173,856 $173,856 $ 2,480,000.00
256 54334 $2,282,022.98 54334 -15666 ($156,661) $0 $ 2,480,000.00
257 62178 $2,611,462.67 62178 -7822 ($78,223) $0 $ 2,480,000.00
258 54404 $2,284,986.68 54404 -15596 ($155,956) $0 $ 2,480,000.00
259 70000 $2,940,000.00 78434 8434 $84,344 $84,344 $ 2,480,000.00
260 59079 $2,481,338.93 59079 -10921 ($109,205) $0 $ 2,480,000.00
261 70000 $2,940,000.00 74556 4556 $45,555 $45,555 $ 2,480,000.00
262 50733 $2,130,785.46 50733 -19267 ($192,670) $0 $ 2,480,000.00
263 52141 $2,189,928.91 52141 -17859 ($178,588) $0 $ 2,480,000.00
264 70000 $2,940,000.00 95567 25567 $255,668 $255,668 $ 2,480,000.00
265 70000 $2,940,000.00 70787 787 $7,873 $7,873 $ 2,480,000.00
266 59499 $2,498,959.85 59499 -10501 ($105,010) $0 $ 2,480,000.00
267 57335 $2,408,081.42 57335 -12665 ($126,647) $0 $ 2,480,000.00
268 58175 $2,443,348.35 58175 -11825 ($118,250) $0 $ 2,480,000.00
269 40773 $1,712,463.40 40773 -29227 ($292,271) $0 $ 2,480,000.00
270 56821 $2,386,477.10 56821 -13179 ($131,791) $0 $ 2,480,000.00
271 67200 $2,822,415.70 67200 -2800 ($27,996) $0 $ 2,480,000.00
272 70000 $2,940,000.00 73388 3388 $33,881 $33,881 $ 2,480,000.00
273 54471 $2,287,782.63 54471 -15529 ($155,290) $0 $ 2,480,000.00
274 70000 $2,940,000.00 90658 20658 $206,585 $206,585 $ 2,480,000.00
275 70000 $2,940,000.00 77047 7047 $70,473 $70,473 $ 2,480,000.00
276 62900 $2,641,788.80 62900 -7100 ($71,003) $0 $ 2,480,000.00
277 33581 $1,410,414.37 33581 -36419 ($364,187) $0 $ 2,480,000.00
278 70000 $2,940,000.00 74832 4832 $48,317 $48,317 $ 2,480,000.00
279 38603 $1,621,327.72 38603 -31397 ($313,970) $0 $ 2,480,000.00
280 53607 $2,251,511.61 53607 -16393 ($163,926) $0 $ 2,480,000.00
281 49361 $2,073,172.70 49361 -20639 ($206,387) $0 $ 2,480,000.00
282 50575 $2,124,138.89 50575 -19425 ($194,253) $0 $ 2,480,000.00
283 58749 $2,467,461.62 58749 -11251 ($112,509) $0 $ 2,480,000.00
284 56444 $2,370,648.25 56444 -13556 ($135,560) $0 $ 2,480,000.00
285 63724 $2,676,411.93 63724 -6276 ($62,759) $0 $ 2,480,000.00
286 56232 $2,361,733.65 56232 -13768 ($137,682) $0 $ 2,480,000.00
287 70000 $2,940,000.00 75084 5084 $50,844 $50,844 $ 2,480,000.00
288 67069 $2,816,877.54 67069 -2931 ($29,315) $0 $ 2,480,000.00
289 43401 $1,822,843.75 43401 -26599 ($265,990) $0 $ 2,480,000.00
290 42345 $1,778,504.95 42345 -27655 ($276,546) $0 $ 2,480,000.00
291 61890 $2,599,390.56 61890 -8110 ($81,097) $0 $ 2,480,000.00
292 70000 $2,940,000.00 73515 3515 $35,155 $35,155 $ 2,480,000.00
293 70000 $2,940,000.00 71106 1106 $11,062 $11,062 $ 2,480,000.00
294 66704 $2,801,570.30 66704 -3296 ($32,959) $0 $ 2,480,000.00
295 70000 $2,940,000.00 73497 3497 $34,970 $34,970 $ 2,480,000.00
296 53202 $2,234,488.10 53202 -16798 ($167,979) $0 $ 2,480,000.00
297 70000 $2,940,000.00 83357 13357 $133,573 $133,573 $ 2,480,000.00
298 59757 $2,509,778.22 59757 -10243 ($102,434) $0 $ 2,480,000.00
299 50154 $2,106,456.42 50154 -19846 ($198,463) $0 $ 2,480,000.00
300 70000 $2,940,000.00 85959 15959 $159,593 $159,593 $ 2,480,000.00
301 28987 $1,217,433.16 28987 -41013 ($410,135) $0 $ 2,480,000.00
302 47539 $1,996,652.69 47539 -22461 ($224,607) $0 $ 2,480,000.00
303 70000 $2,940,000.00 74245 4245 $42,455 $42,455 $ 2,480,000.00
304 68266 $2,867,179.45 68266 -1734 ($17,338) $0 $ 2,480,000.00
305 70000 $2,940,000.00 70282 282 $2,821 $2,821 $ 2,480,000.00
306 53906 $2,264,040.24 53906 -16094 ($160,943) $0 $ 2,480,000.00
307 40765 $1,712,140.47 40765 -29235 ($292,348) $0 $ 2,480,000.00
308 62752 $2,635,589.73 62752 -7248 ($72,479) $0 $ 2,480,000.00
309 47825 $2,008,638.74 47825 -22175 ($221,753) $0 $ 2,480,000.00
310 41661 $1,749,765.09 41661 -28339 ($283,389) $0 $ 2,480,000.00
311 70000 $2,940,000.00 75729 5729 $57,294 $57,294 $ 2,480,000.00
312 45765 $1,922,131.35 45765 -24235 ($242,350) $0 $ 2,480,000.00
313 70000 $2,940,000.00 71333 1333 $13,335 $13,335 $ 2,480,000.00
314 56984 $2,393,338.10 56984 -13016 ($130,158) $0 $ 2,480,000.00
315 59651 $2,505,328.92 59651 -10349 ($103,493) $0 $ 2,480,000.00
316 39946 $1,677,718.05 39946 -30054 ($300,543) $0 $ 2,480,000.00
317 39199 $1,646,375.64 39199 -30801 ($308,006) $0 $ 2,480,000.00
318 42447 $1,782,762.57 42447 -27553 ($275,533) $0 $ 2,480,000.00
319 70000 $2,940,000.00 75015 5015 $50,147 $50,147 $ 2,480,000.00
320 62046 $2,605,911.66 62046 -7954 ($79,545) $0 $ 2,480,000.00
321 70000 $2,940,000.00 72276 2276 $22,760 $22,760 $ 2,480,000.00
322 49371 $2,073,586.06 49371 -20629 ($206,289) $0 $ 2,480,000.00
323 70000 $2,940,000.00 71048 1048 $10,477 $10,477 $ 2,480,000.00
324 70000 $2,940,000.00 79083 9083 $90,834 $90,834 $ 2,480,000.00
325 46348 $1,946,629.12 46348 -23652 ($236,517) $0 $ 2,480,000.00
326 41529 $1,744,230.36 41529 -28471 ($284,707) $0 $ 2,480,000.00
327 70000 $2,940,000.00 80614 10614 $106,135 $106,135 $ 2,480,000.00
328 65490 $2,750,566.96 65490 -4510 ($45,103) $0 $ 2,480,000.00
329 68101 $2,860,233.06 68101 -1899 ($18,992) $0 $ 2,480,000.00
330 70000 $2,940,000.00 80047 10047 $100,466 $100,466 $ 2,480,000.00
331 54115 $2,272,836.17 54115 -15885 ($158,849) $0 $ 2,480,000.00
332 31113 $1,306,725.67 31113 -38887 ($388,875) $0 $ 2,480,000.00
333 70000 $2,940,000.00 100177 30177 $301,772 $301,772 $ 2,480,000.00
334 24987 $1,049,454.75 24987 -45013 ($450,130) $0 $ 2,480,000.00
335 56510 $2,373,421.83 56510 -13490 ($134,900) $0 $ 2,480,000.00
336 70000 $2,940,000.00 100186 30186 $301,863 $301,863 $ 2,480,000.00
337 70000 $2,940,000.00 72199 2199 $21,994 $21,994 $ 2,480,000.00
338 63864 $2,682,281.66 63864 -6136 ($61,362) $0 $ 2,480,000.00
339 62078 $2,607,270.25 62078 -7922 ($79,221) $0 $ 2,480,000.00
340 59262 $2,488,996.27 59262 -10738 ($107,382) $0 $ 2,480,000.00
341 70000 $2,940,000.00 80319 10319 $103,185 $103,185 $ 2,480,000.00
342 28193 $1,184,110.60 28193 -41807 ($418,069) $0 $ 2,480,000.00
343 69882 $2,935,024.00 69882 -118 ($1,185) $0 $ 2,480,000.00
344 32929 $1,383,009.79 32929 -37071 ($370,712) $0 $ 2,480,000.00
345 65772 $2,762,420.15 65772 -4228 ($42,281) $0 $ 2,480,000.00
346 40967 $1,720,620.78 40967 -29033 ($290,328) $0 $ 2,480,000.00
347 48396 $2,032,621.74 48396 -21604 ($216,042) $0 $ 2,480,000.00
348 51924 $2,180,798.69 51924 -18076 ($180,762) $0 $ 2,480,000.00
349 54034 $2,269,443.09 54034 -15966 ($159,656) $0 $ 2,480,000.00
350 58743 $2,467,208.92 58743 -11257 ($112,569) $0 $ 2,480,000.00
351 31855 $1,337,917.04 31855 -38145 ($381,448) $0 $ 2,480,000.00
352 32094 $1,347,941.94 32094 -37906 ($379,061) $0 $ 2,480,000.00
353 52194 $2,192,129.59 52194 -17806 ($178,064) $0 $ 2,480,000.00
354 70000 $2,940,000.00 81926 11926 $119,263 $119,263 $ 2,480,000.00
355 59760 $2,509,906.20 59760 -10240 ($102,403) $0 $ 2,480,000.00
356 48151 $2,022,339.49 48151 -21849 ($218,491) $0 $ 2,480,000.00
357 53835 $2,261,063.30 53835 -16165 ($161,652) $0 $ 2,480,000.00
358 49036 $2,059,531.45 49036 -20964 ($209,635) $0 $ 2,480,000.00
359 70000 $2,940,000.00 81150 11150 $111,503 $111,503 $ 2,480,000.00
360 60970 $2,560,743.48 60970 -9030 ($90,299) $0 $ 2,480,000.00
361 52301 $2,196,621.49 52301 -17699 ($176,995) $0 $ 2,480,000.00
362 46537 $1,954,537.29 46537 -23463 ($234,634) $0 $ 2,480,000.00
363 57772 $2,426,442.73 57772 -12228 ($122,276) $0 $ 2,480,000.00
364 68416 $2,873,483.16 68416 -1584 ($15,837) $0 $ 2,480,000.00
365 40805 $1,713,801.82 40805 -29195 ($291,952) $0 $ 2,480,000.00
366 41983 $1,763,296.87 41983 -28017 ($280,167) $0 $ 2,480,000.00
367 61141 $2,567,923.88 61141 -8859 ($88,590) $0 $ 2,480,000.00
368 66937 $2,811,357.43 66937 -3063 ($30,629) $0 $ 2,480,000.00
369 38946 $1,635,749.89 38946 -31054 ($310,536) $0 $ 2,480,000.00
370 64031 $2,689,300.87 64031 -5969 ($59,690) $0 $ 2,480,000.00
371 54446 $2,286,727.63 54446 -15554 ($155,541) $0 $ 2,480,000.00
372 60489 $2,540,524.63 60489 -9511 ($95,113) $0 $ 2,480,000.00
373 55944 $2,349,662.65 55944 -14056 ($140,557) $0 $ 2,480,000.00
374 70000 $2,940,000.00 71442 1442 $14,420 $14,420 $ 2,480,000.00
375 42399 $1,780,748.41 42399 -27601 ($276,012) $0 $ 2,480,000.00
376 63847 $2,681,582.50 63847 -6153 ($61,528) $0 $ 2,480,000.00
377 70000 $2,940,000.00 73525 3525 $35,247 $35,247 $ 2,480,000.00
378 70000 $2,940,000.00 83850 13850 $138,503 $138,503 $ 2,480,000.00
379 46250 $1,942,515.71 46250 -23750 ($237,496) $0 $ 2,480,000.00
380 68927 $2,894,921.81 68927 -1073 ($10,733) $0 $ 2,480,000.00
381 49320 $2,071,454.98 49320 -20680 ($206,796) $0 $ 2,480,000.00
382 70000 $2,940,000.00 74395 4395 $43,947 $43,947 $ 2,480,000.00
383 45880 $1,926,980.51 45880 -24120 ($241,195) $0 $ 2,480,000.00
384 54012 $2,268,498.64 54012 -15988 ($159,881) $0 $ 2,480,000.00
385 70000 $2,940,000.00 75561 5561 $55,606 $55,606 $ 2,480,000.00
386 70000 $2,940,000.00 73121 3121 $31,207 $31,207 $ 2,480,000.00
387 59714 $2,507,990.47 59714 -10286 ($102,859) $0 $ 2,480,000.00
388 33142 $1,391,983.85 33142 -36858 ($368,575) $0 $ 2,480,000.00
389 58999 $2,477,946.54 58999 -11001 ($110,013) $0 $ 2,480,000.00
390 66139 $2,777,849.37 66139 -3861 ($38,607) $0 $ 2,480,000.00
391 53240 $2,236,099.63 53240 -16760 ($167,595) $0 $ 2,480,000.00
392 70000 $2,940,000.00 70297 297 $2,969 $2,969 $ 2,480,000.00
393 35659 $1,497,665.55 35659 -34341 ($343,413) $0 $ 2,480,000.00
394 70000 $2,940,000.00 74277 4277 $42,772 $42,772 $ 2,480,000.00
395 59068 $2,480,874.73 59068 -10932 ($109,316) $0 $ 2,480,000.00
396 70000 $2,940,000.00 79107 9107 $91,069 $91,069 $ 2,480,000.00
397 70000 $2,940,000.00 73523 3523 $35,229 $35,229 $ 2,480,000.00
398 53544 $2,248,836.90 53544 -16456 ($164,563) $0 $ 2,480,000.00
399 70000 $2,940,000.00 71227 1227 $12,272 $12,272 $ 2,480,000.00
400 70000 $2,940,000.00 74638 4638 $46,383 $46,383 $ 2,480,000.00
401 70000 $2,940,000.00 78374 8374 $83,736 $83,736 $ 2,480,000.00
402 70000 $2,940,000.00 70565 565 $5,649 $5,649 $ 2,480,000.00
403 70000 $2,940,000.00 90372 20372 $203,717 $203,717 $ 2,480,000.00
404 54518 $2,289,760.93 54518 -15482 ($154,819) $0 $ 2,480,000.00
405 67174 $2,821,316.54 67174 -2826 ($28,258) $0 $ 2,480,000.00
406 62858 $2,640,048.37 62858 -7142 ($71,417) $0 $ 2,480,000.00
407 61884 $2,599,147.72 61884 -8116 ($81,155) $0 $ 2,480,000.00
408 32174 $1,351,327.42 32174 -37826 ($378,255) $0 $ 2,480,000.00
409 66758 $2,803,847.45 66758 -3242 ($32,417) $0 $ 2,480,000.00
410 49845 $2,093,488.35 49845 -20155 ($201,550) $0 $ 2,480,000.00
411 70000 $2,940,000.00 76195 6195 $61,952 $61,952 $ 2,480,000.00
412 59076 $2,481,205.81 59076 -10924 ($109,237) $0 $ 2,480,000.00
413 70000 $2,940,000.00 87604 17604 $176,044 $176,044 $ 2,480,000.00
414 70000 $2,940,000.00 70616 616 $6,162 $6,162 $ 2,480,000.00
415 47431 $1,992,100.68 47431 -22569 ($225,690) $0 $ 2,480,000.00
416 70000 $2,940,000.00 73439 3439 $34,395 $34,395 $ 2,480,000.00
417 54657 $2,295,602.04 54657 -15343 ($153,428) $0 $ 2,480,000.00
418 38549 $1,619,076.67 38549 -31451 ($314,506) $0 $ 2,480,000.00
419 70000 $2,940,000.00 81374 11374 $113,740 $113,740 $ 2,480,000.00
420 68967 $2,896,615.81 68967 -1033 ($10,330) $0 $ 2,480,000.00
421 51482 $2,162,240.18 51482 -18518 ($185,181) $0 $ 2,480,000.00
422 61765 $2,594,147.78 61765 -8235 ($82,346) $0 $ 2,480,000.00
423 61537 $2,584,558.67 61537 -8463 ($84,629) $0 $ 2,480,000.00
424 70000 $2,940,000.00 75247 5247 $52,470 $52,470 $ 2,480,000.00
425 66431 $2,790,113.11 66431 -3569 ($35,687) $0 $ 2,480,000.00
426 68786 $2,889,003.31 68786 -1214 ($12,142) $0 $ 2,480,000.00
427 63254 $2,656,680.97 63254 -6746 ($67,457) $0 $ 2,480,000.00
428 70000 $2,940,000.00 71968 1968 $19,682 $19,682 $ 2,480,000.00
429 70000 $2,940,000.00 83431 13431 $134,306 $134,306 $ 2,480,000.00
430 42384 $1,780,108.98 42384 -27616 ($276,165) $0 $ 2,480,000.00
431 70000 $2,940,000.00 71866 1866 $18,660 $18,660 $ 2,480,000.00
432 40070 $1,682,934.71 40070 -29930 ($299,301) $0 $ 2,480,000.00
433 38528 $1,618,160.77 38528 -31472 ($314,724) $0 $ 2,480,000.00
434 47208 $1,982,722.35 47208 -22792 ($227,923) $0 $ 2,480,000.00
435 53382 $2,242,037.90 53382 -16618 ($166,181) $0 $ 2,480,000.00
436 54634 $2,294,617.68 54634 -15366 ($153,662) $0 $ 2,480,000.00
437 70000 $2,940,000.00 73197 3197 $31,967 $31,967 $ 2,480,000.00
438 45990 $1,931,587.31 45990 -24010 ($240,098) $0 $ 2,480,000.00
439 69374 $2,913,695.62 69374 -626 ($6,263) $0 $ 2,480,000.00
440 54075 $2,271,154.78 54075 -15925 ($159,249) $0 $ 2,480,000.00
441 70000 $2,940,000.00 70916 916 $9,155 $9,155 $ 2,480,000.00
442 54471 $2,287,766.04 54471 -15529 ($155,294) $0 $ 2,480,000.00
443 59224 $2,487,405.96 59224 -10776 ($107,760) $0 $ 2,480,000.00
444 69082 $2,901,430.76 69082 -918 ($9,183) $0 $ 2,480,000.00
445 65051 $2,732,138.96 65051 -4949 ($49,491) $0 $ 2,480,000.00
446 70000 $2,940,000.00 76199 6199 $61,991 $61,991 $ 2,480,000.00
447 60619 $2,545,986.74 60619 -9381 ($93,813) $0 $ 2,480,000.00
448 58610 $2,461,627.42 58610 -11390 ($113,898) $0 $ 2,480,000.00
449 36136 $1,517,703.41 36136 -33864 ($338,642) $0 $ 2,480,000.00
450 52066 $2,186,762.55 52066 -17934 ($179,342) $0 $ 2,480,000.00
451 67836 $2,849,098.20 67836 -2164 ($21,643) $0 $ 2,480,000.00
452 34137 $1,433,743.52 34137 -35863 ($358,632) $0 $ 2,480,000.00
453 53787 $2,259,066.00 53787 -16213 ($162,127) $0 $ 2,480,000.00
454 59052 $2,480,175.22 59052 -10948 ($109,482) $0 $ 2,480,000.00
455 63860 $2,682,100.52 63860 -6140 ($61,405) $0 $ 2,480,000.00
456 70000 $2,940,000.00 77461 7461 $74,611 $74,611 $ 2,480,000.00
457 64862 $2,724,209.53 64862 -5138 ($51,379) $0 $ 2,480,000.00
458 56514 $2,373,598.75 56514 -13486 ($134,857) $0 $ 2,480,000.00
459 50362 $2,115,214.41 50362 -19638 ($196,378) $0 $ 2,480,000.00
460 70000 $2,940,000.00 100214 30214 $302,139 $302,139 $ 2,480,000.00
461 57917 $2,432,498.18 57917 -12083 ($120,834) $0 $ 2,480,000.00
462 24927 $1,046,928.29 24927 -45073 ($450,731) $0 $ 2,480,000.00
463 38912 $1,634,322.05 38912 -31088 ($310,876) $0 $ 2,480,000.00
464 49068 $2,060,866.94 49068 -20932 ($209,317) $0 $ 2,480,000.00
465 70000 $2,940,000.00 71673 1673 $16,733 $16,733 $ 2,480,000.00
466 55088 $2,313,689.48 55088 -14912 ($149,122) $0 $ 2,480,000.00
467 41938 $1,761,398.89 41938 -28062 ($280,619) $0 $ 2,480,000.00
468 52513 $2,205,541.21 52513 -17487 ($174,871) $0 $ 2,480,000.00
469 66135 $2,777,650.16 66135 -3865 ($38,655) $0 $ 2,480,000.00
470 50622 $2,126,111.51 50622 -19378 ($193,783) $0 $ 2,480,000.00
471 62964 $2,644,499.50 62964 -7036 ($70,357) $0 $ 2,480,000.00
472 41682 $1,750,660.58 41682 -28318 ($283,176) $0 $ 2,480,000.00
473 54710 $2,297,832.06 54710 -15290 ($152,897) $0 $ 2,480,000.00
474 62137 $2,609,767.39 62137 -7863 ($78,627) $0 $ 2,480,000.00
475 54459 $2,287,294.51 54459 -15541 ($155,406) $0 $ 2,480,000.00
476 33718 $1,416,160.65 33718 -36282 ($362,819) $0 $ 2,480,000.00
477 70000 $2,940,000.00 81709 11709 $117,091 $117,091 $ 2,480,000.00
478 52917 $2,222,494.01 52917 -17083 ($170,835) $0 $ 2,480,000.00
479 43628 $1,832,357.38 43628 -26372 ($263,724) $0 $ 2,480,000.00
480 70000 $2,940,000.00 72156 2156 $21,560 $21,560 $ 2,480,000.00
481 39197 $1,646,271.21 39197 -30803 ($308,031) $0 $ 2,480,000.00
482 54819 $2,302,416.20 54819 -15181 ($151,806) $0 $ 2,480,000.00
483 60441 $2,538,534.43 60441 -9559 ($95,587) $0 $ 2,480,000.00
484 68040 $2,857,660.81 68040 -1960 ($19,605) $0 $ 2,480,000.00
485 55161 $2,316,768.45 55161 -14839 ($148,388) $0 $ 2,480,000.00
486 70000 $2,940,000.00 71688 1688 $16,877 $16,877 $ 2,480,000.00
487 55571 $2,333,989.82 55571 -14429 ($144,288) $0 $ 2,480,000.00
488 55321 $2,323,484.63 55321 -14679 ($146,789) $0 $ 2,480,000.00
489 60827 $2,554,732.08 60827 -9173 ($91,730) $0 $ 2,480,000.00
490 69641 $2,924,903.12 69641 -359 ($3,594) $0 $ 2,480,000.00
491 50230 $2,109,672.03 50230 -19770 ($197,697) $0 $ 2,480,000.00
492 70000 $2,940,000.00 78496 8496 $84,961 $84,961 $ 2,480,000.00
493 51805 $2,175,789.61 51805 -18195 ($181,955) $0 $ 2,480,000.00
494 68821 $2,890,481.10 68821 -1179 ($11,790) $0 $ 2,480,000.00
495 70000 $2,940,000.00 72510 2510 $25,104 $25,104 $ 2,480,000.00
496 40208 $1,688,753.08 40208 -29792 ($297,916) $0 $ 2,480,000.00
497 70000 $2,940,000.00 75675 5675 $56,748 $56,748 $ 2,480,000.00
498 70000 $2,940,000.00 88363 18363 $183,631 $183,631 $ 2,480,000.00
499 67270 $2,825,320.94 67270 -2730 ($27,305) $0 $ 2,480,000.00
500 53530 $2,248,243.39 53530 -16470 ($164,704) $0 $ 2,480,000.00
Resp.-
La probabilidad de pérdida produciendo 50.000 muñecos está entre un 10% y un 14%
La probabilidad de pérdida produciendo 70.000 muñecos está entre un 45% y un 50%

De acuerdo a los 500 ensayos realizados y a los resumenes mostrados se obtiene mayor
utilidad media y menor probabilidad de pérdida produciendo 50.000 muñecos.

Escenario peor caso

50,000

Resumen de Estadísticas
Utilidad media $309,523
Desviación estándar $317,857
Utilidad mínima ($1,423,358)
Utilidad máxima $826,875
Número de pérdidas 68
Probabilidad de pérdida 13.60%

Ingresos por Cantidad de

Utilidad Ensayo Ventas Ventas Demanda Excedentes
$ 42,886.03 1 31479 $1,322,107.48 31479 -18521 ($185,213)
$ 270,843.44 2 50000 $2,100,000.00 55557 5557 $55,572
$ 506,408.16 3 50000 $2,100,000.00 72384 22384 $223,843
$ 457,537.96 4 50000 $2,100,000.00 57619 7619 $76,194
$ -418,206.61 5 41796 $1,755,436.11 41796 -8204 ($82,039)
$ -231,517.21 6 50000 $2,100,000.00 62393 12393 $123,933
$ 159,602.02 7 50000 $2,100,000.00 76079 26079 $260,789
$ -706,156.75 8 50000 $2,100,000.00 62046 12046 $120,455
$ 386,559.73 9 31547 $1,324,981.52 31547 -18453 ($184,528)
$ 523,297.64 10 50000 $2,100,000.00 51410 1410 $14,096
$ -9,087.19 11 50000 $2,100,000.00 78848 28848 $288,477
$ -696,833.56 12 50000 $2,100,000.00 71472 21472 $214,724
$ -652,648.39 13 50000 $2,100,000.00 72546 22546 $225,456
$ 305,609.03 14 50000 $2,100,000.00 61679 11679 $116,791
$ -1,188,035.60 15 50000 $2,100,000.00 60546 10546 $105,455
$ -288,441.37 16 39248 $1,648,415.95 39248 -10752 ($107,520)
$ -1,670,142.58 17 50000 $2,100,000.00 60870 10870 $108,704
$ 591,442.88 18 50000 $2,100,000.00 68348 18348 $183,479
$ 596,317.49 19 50000 $2,100,000.00 75960 25960 $259,605
$ 47,053.25 20 50000 $2,100,000.00 67273 17273 $172,729
$ -337,427.46 21 50000 $2,100,000.00 83659 33659 $336,593
$ 232,492.52 22 50000 $2,100,000.00 64017 14017 $140,171
$ 508,122.48 23 50000 $2,100,000.00 85162 35162 $351,625
$ 135,528.17 24 50000 $2,100,000.00 63068 13068 $130,681
$ 651,345.55 25 50000 $2,100,000.00 56600 6600 $66,003
$ -23,971.96 26 50000 $2,100,000.00 69801 19801 $198,014
$ -125,574.13 27 47972 $2,014,815.64 47972 -2028 ($20,282)
$ 239,057.96 28 36380 $1,527,976.41 36380 -13620 ($136,196)
$ -661,617.06 29 50000 $2,100,000.00 76625 26625 $266,254
$ 597,536.46 30 50000 $2,100,000.00 55623 5623 $56,229
$ 352,591.90 31 44712 $1,877,887.95 44712 -5288 ($52,884)
$ -277,452.03 32 50000 $2,100,000.00 63573 13573 $135,734
$ -74,277.27 33 50000 $2,100,000.00 58053 8053 $80,528
$ -366,398.83 34 50000 $2,100,000.00 63777 13777 $137,765
$ 237,307.97 35 50000 $2,100,000.00 62838 12838 $128,377
$ -383,195.28 36 50000 $2,100,000.00 64866 14866 $148,657
$ -575,427.35 37 50000 $2,100,000.00 59913 9913 $99,127
$ -27,081.71 38 50000 $2,100,000.00 65230 15230 $152,300
$ 524,191.95 39 50000 $2,100,000.00 66276 16276 $162,765
$ -491,905.84 40 50000 $2,100,000.00 54061 4061 $40,613
$ 508,089.11 41 50000 $2,100,000.00 57732 7732 $77,323
$ 519,508.79 42 50000 $2,100,000.00 62440 12440 $124,397
$ -1,515,217.88 43 50000 $2,100,000.00 78996 28996 $289,956
$ 658,315.42 44 50000 $2,100,000.00 77481 27481 $274,809
$ 15,006.41 45 37703 $1,583,506.66 37703 -12297 ($122,975)
$ 524,299.95 46 50000 $2,100,000.00 65274 15274 $152,739
$ 67,837.50 47 48519 $2,037,791.39 48519 -1481 ($14,812)
$ -1,695,889.27 48 50000 $2,100,000.00 96538 46538 $465,382
$ -641,902.46 49 50000 $2,100,000.00 51784 1784 $17,835
$ -15,438.10 50 50000 $2,100,000.00 74776 24776 $247,760
$ -1,450,989.90 51 50000 $2,100,000.00 59899 9899 $98,993
$ 489,270.26 52 50000 $2,100,000.00 90338 40338 $403,377
$ 636,096.37 53 50000 $2,100,000.00 73396 23396 $233,956
$ 408,195.73 54 50000 $2,100,000.00 52543 2543 $25,425
$ -559,407.54 55 48175 $2,023,355.07 48175 -1825 ($18,249)
$ 521,258.71 56 50000 $2,100,000.00 61181 11181 $111,806
$ 279,439.61 57 50000 $2,100,000.00 70177 20177 $201,769
$ -36,210.62 58 50000 $2,100,000.00 53526 3526 $35,256
$ 127,548.36 59 49183 $2,065,666.75 49183 -817 ($8,175)
$ 517,589.36 60 50000 $2,100,000.00 65240 15240 $152,404
$ 352,358.90 61 50000 $2,100,000.00 80959 30959 $309,589
$ -528,409.48 62 50000 $2,100,000.00 57447 7447 $74,466
$ 442,480.13 63 50000 $2,100,000.00 51171 1171 $11,714
$ 325,973.21 64 50000 $2,100,000.00 63891 13891 $138,911
$ 645,042.36 65 50000 $2,100,000.00 54928 4928 $49,276
$ 201,395.69 66 50000 $2,100,000.00 79975 29975 $299,745
$ -704,219.47 67 50000 $2,100,000.00 56747 6747 $67,465
$ 541,263.18 68 50000 $2,100,000.00 70567 20567 $205,669
$ -576,515.41 69 50000 $2,100,000.00 51089 1089 $10,885
$ -953,674.76 70 45741 $1,921,127.44 45741 -4259 ($42,589)
$ 366,719.13 71 30629 $1,286,421.86 30629 -19371 ($193,709)
$ -3,434.67 72 50000 $2,100,000.00 54859 4859 $48,595
$ 130,041.81 73 43941 $1,845,523.43 43941 -6059 ($60,590)
$ -252,892.84 74 50000 $2,100,000.00 75001 25001 $250,009
$ 84,596.76 75 50000 $2,100,000.00 82823 32823 $328,235
$ -355,886.45 76 29942 $1,257,549.89 29942 -20058 ($200,583)
$ -622,567.49 77 38178 $1,603,480.29 38178 -11822 ($118,219)
$ -240,225.42 78 42614 $1,789,795.02 42614 -7386 ($73,858)
$ -1,333,674.35 79 50000 $2,100,000.00 65898 15898 $158,983
$ -981,267.04 80 50000 $2,100,000.00 56247 6247 $62,474
$ 680,284.98 81 50000 $2,100,000.00 64942 14942 $149,424
$ 318,833.45 82 50000 $2,100,000.00 69857 19857 $198,575
$ 538,555.68 83 31831 $1,336,890.58 31831 -18169 ($181,693)
$ 474,717.61 84 50000 $2,100,000.00 62327 12327 $123,265
$ 154,496.95 85 50000 $2,100,000.00 60160 10160 $101,601
$ 217,101.32 86 50000 $2,100,000.00 62493 12493 $124,929
$ 131,919.85 87 50000 $2,100,000.00 50176 176 $1,763
$ -409,048.43 88 50000 $2,100,000.00 90754 40754 $407,537
$ 128,347.97 89 43896 $1,843,616.07 43896 -6104 ($61,044)
$ 545,070.08 90 46430 $1,950,041.51 46430 -3570 ($35,704)
$ 419,449.52 91 50000 $2,100,000.00 69012 19012 $190,116
$ 366,172.17 92 50000 $2,100,000.00 84998 34998 $349,982
$ 468,146.32 93 41698 $1,751,295.52 41698 -8302 ($83,025)
$ 536,310.14 94 50000 $2,100,000.00 79504 29504 $295,044
$ 143,304.65 95 44987 $1,889,455.51 44987 -5013 ($50,130)
$ -132,897.99 96 50000 $2,100,000.00 61390 11390 $113,898
$ 9,243.41 97 50000 $2,100,000.00 52648 2648 $26,484
$ 460,069.39 98 50000 $2,100,000.00 69338 19338 $193,381
$ -370,064.19 99 50000 $2,100,000.00 67116 17116 $171,165
$ 176,789.81 100 50000 $2,100,000.00 57867 7867 $78,673
$ -217,159.34 101 40556 $1,703,343.90 40556 -9444 ($94,442)
$ 522,866.39 102 50000 $2,100,000.00 51259 1259 $12,592
$ -797,580.35 103 27051 $1,136,140.10 27051 -22949 ($229,490)
$ -133,172.40 104 46256 $1,942,738.26 46256 -3744 ($37,443)
$ 99,648.30 105 50000 $2,100,000.00 77979 27979 $279,788
$ -148,089.29 106 50000 $2,100,000.00 76242 26242 $262,421
$ 133,972.08 107 50000 $2,100,000.00 67872 17872 $178,721
$ 308,639.55 108 50000 $2,100,000.00 66777 16777 $167,771
$ -338,083.71 109 50000 $2,100,000.00 93291 43291 $432,911
$ 8,573.95 110 50000 $2,100,000.00 69151 19151 $191,514
$ 329,256.41 111 50000 $2,100,000.00 53048 3048 $30,483
$ -617,354.14 112 50000 $2,100,000.00 60695 10695 $106,948
$ 971.41 113 50000 $2,100,000.00 78289 28289 $282,892
$ 470,063.35 114 47550 $1,997,085.88 47550 -2450 ($24,503)
$ -986,128.47 115 50000 $2,100,000.00 61466 11466 $114,659
$ 536,161.56 116 50000 $2,100,000.00 69802 19802 $198,023
$ 106,362.93 117 50000 $2,100,000.00 70792 20792 $207,923
$ -377,032.55 118 50000 $2,100,000.00 69967 19967 $199,667
$ -463,509.29 119 50000 $2,100,000.00 70914 20914 $209,142
$ 525,327.68 120 50000 $2,100,000.00 74591 24591 $245,910
$ 460,250.29 121 49643 $2,085,001.32 49643 -357 ($3,571)
$ 476,911.55 122 50000 $2,100,000.00 69184 19184 $191,842
$ 32,278.92 123 50000 $2,100,000.00 64286 14286 $142,861
$ 520,353.46 124 50000 $2,100,000.00 69524 19524 $195,239
$ -1,302,462.03 125 40408 $1,697,150.49 40408 -9592 ($95,917)
$ -249,964.47 126 42679 $1,792,505.57 42679 -7321 ($73,213)
$ -158,407.91 127 50000 $2,100,000.00 59813 9813 $98,131
$ -542,228.29 128 43190 $1,813,978.97 43190 -6810 ($68,100)
$ 50,038.55 129 43427 $1,823,919.00 43427 -6573 ($65,734)
$ -573,006.07 130 50000 $2,100,000.00 60096 10096 $100,959
$ 100,474.21 131 45221 $1,899,299.11 45221 -4779 ($47,786)
$ -250,994.88 132 50000 $2,100,000.00 54446 4446 $44,464
$ 480,031.12 133 47580 $1,998,359.81 47580 -2420 ($24,200)
$ 349,431.55 134 50000 $2,100,000.00 62051 12051 $120,507
$ -243,505.14 135 50000 $2,100,000.00 68132 18132 $181,323
$ 488,011.46 136 50000 $2,100,000.00 60738 10738 $107,377
$ -903,365.74 137 50000 $2,100,000.00 71555 21555 $215,553
$ 502,826.16 138 50000 $2,100,000.00 63390 13390 $133,900
$ 366,565.78 139 50000 $2,100,000.00 55983 5983 $59,829
$ 420,055.77 140 50000 $2,100,000.00 59341 9341 $93,409
$ -778,010.01 141 50000 $2,100,000.00 64752 14752 $147,518
$ -222,391.05 142 45343 $1,904,419.65 45343 -4657 ($46,567)
$ 316,223.10 143 31445 $1,320,701.49 31445 -18555 ($185,547)
$ 34,975.23 144 50000 $2,100,000.00 53737 3737 $37,368
$ 531,501.37 145 36544 $1,534,840.36 36544 -13456 ($134,562)
$ 525,916.38 146 50000 $2,100,000.00 56946 6946 $69,464
$ 185,280.22 147 50000 $2,100,000.00 53642 3642 $36,416
$ 553,891.93 148 50000 $2,100,000.00 68767 18767 $187,672
$ 481,094.26 149 50000 $2,100,000.00 56496 6496 $64,957
$ 733,417.38 150 44385 $1,864,184.84 44385 -5615 ($56,146)
$ 32,715.67 151 50000 $2,100,000.00 66343 16343 $163,426
$ 535,594.10 152 50000 $2,100,000.00 58914 8914 $89,141
$ -170,721.73 153 50000 $2,100,000.00 60927 10927 $109,271
$ 253,442.15 154 50000 $2,100,000.00 56055 6055 $60,549
$ -315,362.08 155 50000 $2,100,000.00 61354 11354 $113,545
$ 600,713.86 156 50000 $2,100,000.00 75198 25198 $251,977
$ 692,308.17 157 42892 $1,801,453.28 42892 -7108 ($71,083)
$ -32,815.06 158 41060 $1,724,509.00 41060 -8940 ($89,403)
$ 651,147.06 159 50000 $2,100,000.00 50112 112 $1,117
$ -225,606.58 160 50000 $2,100,000.00 56665 6665 $66,650
$ 573,075.52 161 50000 $2,100,000.00 66486 16486 $164,856
$ 460,666.70 162 50000 $2,100,000.00 64666 14666 $146,664
$ -16,609.25 163 37845 $1,589,494.53 37845 -12155 ($121,549)
$ 524,069.25 164 47367 $1,989,411.65 47367 -2633 ($26,331)
$ -511,839.68 165 46344 $1,946,446.55 46344 -3656 ($36,560)
$ -826,143.09 166 50000 $2,100,000.00 56559 6559 $65,591
$ -775,884.99 167 28337 $1,190,163.93 28337 -21663 ($216,628)
$ -1,290,239.90 168 50000 $2,100,000.00 73914 23914 $239,139
$ 45,238.93 169 31455 $1,321,108.23 31455 -18545 ($185,450)
$ 656,577.73 170 50000 $2,100,000.00 73129 23129 $231,293
$ 124,872.50 171 50000 $2,100,000.00 64459 14459 $144,594
$ 594,542.60 172 50000 $2,100,000.00 62215 12215 $122,151
$ -77,975.47 173 50000 $2,100,000.00 50947 947 $9,472
$ -356,777.30 174 50000 $2,100,000.00 76133 26133 $261,327
$ -278,202.77 175 50000 $2,100,000.00 53207 3207 $32,067
$ -84,378.09 176 43409 $1,823,161.64 43409 -6591 ($65,914)
$ -167,749.01 177 50000 $2,100,000.00 57452 7452 $74,523
$ 34,112.13 178 50000 $2,100,000.00 66628 16628 $166,280
$ -163,254.84 179 50000 $2,100,000.00 61967 11967 $119,668
$ -345,871.17 180 50000 $2,100,000.00 58411 8411 $84,110
$ -602,767.88 181 47068 $1,976,841.88 47068 -2932 ($29,323)
$ 547,749.98 182 40769 $1,712,302.70 40769 -9231 ($92,309)
$ -689,268.72 183 40040 $1,681,692.69 40040 -9960 ($99,597)
$ 551,626.40 184 50000 $2,100,000.00 60311 10311 $103,106
$ 194,404.87 185 50000 $2,100,000.00 77633 27633 $276,327
$ 469,236.20 186 50000 $2,100,000.00 53982 3982 $39,818
$ -1,140,292.51 187 50000 $2,100,000.00 55023 5023 $50,231
$ 397,598.06 188 50000 $2,100,000.00 58636 8636 $86,364
$ -18,536.79 189 50000 $2,100,000.00 85499 35499 $354,988
$ -899,111.94 190 32102 $1,348,269.98 32102 -17898 ($178,983)
$ -1,134,475.90 191 50000 $2,100,000.00 61486 11486 $114,860
$ -536,655.45 192 50000 $2,100,000.00 59371 9371 $93,709
$ -1,248,143.39 193 50000 $2,100,000.00 54500 4500 $45,001
$ -559,849.87 194 50000 $2,100,000.00 73282 23282 $232,821
$ -852,418.92 195 50000 $2,100,000.00 60301 10301 $103,011
$ 249,371.65 196 50000 $2,100,000.00 70661 20661 $206,609
$ 240,951.60 197 50000 $2,100,000.00 53990 3990 $39,896
$ -389,582.71 198 50000 $2,100,000.00 61761 11761 $117,612
$ 231,335.69 199 47833 $2,008,989.43 47833 -2167 ($21,669)
$ -593,774.45 200 34841 $1,463,319.50 34841 -15159 ($151,591)
$ -49,025.45 201 36397 $1,528,672.81 36397 -13603 ($136,030)
$ -331,092.36 202 50000 $2,100,000.00 63737 13737 $137,375
$ -285,142.45 203 50000 $2,100,000.00 58595 8595 $85,947
$ 214,875.19 204 49986 $2,099,415.00 49986 -14 ($139)
$ -95,055.84 205 50000 $2,100,000.00 56175 6175 $61,750
$ 491,614.52 206 45917 $1,928,511.29 45917 -4083 ($40,831)
$ -383,729.75 207 46708 $1,961,753.53 46708 -3292 ($32,916)
$ -209,597.24 208 50000 $2,100,000.00 65426 15426 $154,259
$ 196,852.55 209 50000 $2,100,000.00 78913 28913 $289,126
$ 268,730.39 210 50000 $2,100,000.00 63847 13847 $138,471
$ -163,180.89 211 50000 $2,100,000.00 89413 39413 $394,130
$ 532,895.19 212 50000 $2,100,000.00 67139 17139 $171,387
$ 685,031.42 213 50000 $2,100,000.00 53293 3293 $32,929
$ 227,029.18 214 50000 $2,100,000.00 55861 5861 $58,607
$ -128,032.40 215 50000 $2,100,000.00 76164 26164 $261,638
$ 198,747.35 216 44355 $1,862,911.17 44355 -5645 ($56,450)
$ -955,140.36 217 50000 $2,100,000.00 69650 19650 $196,498
$ 465,052.56 218 50000 $2,100,000.00 76970 26970 $269,698
$ -527,246.20 219 50000 $2,100,000.00 89736 39736 $397,355
$ 364,532.17 220 42699 $1,793,337.37 42699 -7301 ($73,015)
$ 534,896.71 221 18167 $763,017.66 18167 -31833 ($318,329)
$ 518,157.53 222 50000 $2,100,000.00 57103 7103 $71,026
$ 61,033.54 223 50000 $2,100,000.00 69315 19315 $193,155
$ -92,403.40 224 47419 $1,991,594.06 47419 -2581 ($25,811)
$ 497,117.36 225 50000 $2,100,000.00 83250 33250 $332,496
$ -530,102.13 226 45649 $1,917,248.86 45649 -4351 ($43,512)
$ 550,050.78 227 50000 $2,100,000.00 64856 14856 $148,562
$ 22,831.11 228 50000 $2,100,000.00 55513 5513 $55,129
$ 212,060.35 229 38678 $1,624,474.37 38678 -11322 ($113,220)
$ 478,511.90 230 50000 $2,100,000.00 64731 14731 $147,314
$ 78,181.17 231 47699 $2,003,374.75 47699 -2301 ($23,006)
$ 464,426.52 232 50000 $2,100,000.00 71662 21662 $216,617
$ -757,641.35 233 50000 $2,100,000.00 65428 15428 $154,284
$ 643,316.64 234 46183 $1,939,667.47 46183 -3817 ($38,174)
$ 561,620.63 235 50000 $2,100,000.00 79375 29375 $293,749
$ 563,073.98 236 44012 $1,848,509.80 44012 -5988 ($59,879)
$ -632,844.57 237 50000 $2,100,000.00 54299 4299 $42,992
$ 490,112.13 238 50000 $2,100,000.00 50315 315 $3,153
$ 379,475.72 239 43660 $1,833,702.28 43660 -6340 ($63,404)
$ -342,913.85 240 50000 $2,100,000.00 65914 15914 $159,142
$ 482,831.79 241 47756 $2,005,742.05 47756 -2244 ($22,442)
$ -210,435.17 242 50000 $2,100,000.00 71660 21660 $216,598
$ 237,975.15 243 50000 $2,100,000.00 56995 6995 $69,955
$ -934,920.68 244 50000 $2,100,000.00 63084 13084 $130,841
$ 136,996.05 245 50000 $2,100,000.00 60418 10418 $104,181
$ 491,615.58 246 35395 $1,486,582.56 35395 -14605 ($146,052)
$ 309,693.90 247 50000 $2,100,000.00 79735 29735 $297,353
$ 304,293.54 248 38046 $1,597,951.95 38046 -11954 ($119,535)
$ -565,064.48 249 40343 $1,694,402.58 40343 -9657 ($96,571)
$ -122,014.11 250 50000 $2,100,000.00 83722 33722 $337,220
$ -785,566.32 251 34260 $1,438,935.41 34260 -15740 ($157,396)
$ -81,730.42 252 48372 $2,031,629.57 48372 -1628 ($16,279)
$ 237,237.43 253 50000 $2,100,000.00 63860 13860 $138,598
$ 503,822.31 254 50000 $2,100,000.00 77755 27755 $277,551
$ 633,855.73 255 50000 $2,100,000.00 60544 10544 $105,436
$ -197,977.02 256 50000 $2,100,000.00 73867 23867 $238,669
$ 131,462.67 257 32650 $1,371,313.35 32650 -17350 ($173,497)
$ -195,013.32 258 50000 $2,100,000.00 102687 52687 $526,875
$ 544,343.73 259 50000 $2,100,000.00 64423 14423 $144,227
$ 1,338.93 260 50000 $2,100,000.00 59907 9907 $99,073
$ 505,555.26 261 50000 $2,100,000.00 66370 16370 $163,700
$ -349,214.54 262 50000 $2,100,000.00 52779 2779 $27,786
$ -290,071.09 263 50000 $2,100,000.00 70983 20983 $209,834
$ 715,668.48 264 46460 $1,951,308.73 46460 -3540 ($35,403)
$ 467,873.23 265 50000 $2,100,000.00 78443 28443 $284,426
$ 18,959.85 266 50000 $2,100,000.00 51855 1855 $18,547
$ -71,918.58 267 33199 $1,394,345.31 33199 -16801 ($168,013)
$ -36,651.65 268 50000 $2,100,000.00 54454 4454 $44,543
$ -767,536.60 269 48695 $2,045,172.00 48695 -1305 ($13,054)
$ -93,522.90 270 50000 $2,100,000.00 95869 45869 $458,688
$ 342,415.70 271 50000 $2,100,000.00 89609 39609 $396,094
$ 493,881.24 272 34462 $1,447,403.98 34462 -15538 ($155,380)
$ -192,217.37 273 50000 $2,100,000.00 82326 32326 $323,259
$ 666,584.98 274 45985 $1,931,357.43 45985 -4015 ($40,153)
$ 530,473.27 275 44304 $1,860,747.62 44304 -5696 ($56,965)
$ 161,788.80 276 47880 $2,010,973.45 47880 -2120 ($21,197)
$ -1,069,585.63 277 50000 $2,100,000.00 77923 27923 $279,235
$ 508,317.22 278 50000 $2,100,000.00 68441 18441 $184,408
$ -858,672.28 279 45651 $1,917,355.46 45651 -4349 ($43,487)
$ -228,488.39 280 48851 $2,051,728.76 48851 -1149 ($11,493)
$ -406,827.30 281 50000 $2,100,000.00 80013 30013 $300,132
$ -355,861.11 282 50000 $2,100,000.00 71284 21284 $212,837
$ -12,538.38 283 50000 $2,100,000.00 55646 5646 $56,462
$ -109,351.75 284 50000 $2,100,000.00 85883 35883 $358,827
$ 196,411.93 285 50000 $2,100,000.00 62755 12755 $127,545
$ -118,266.35 286 50000 $2,100,000.00 79262 29262 $292,624
$ 510,843.77 287 50000 $2,100,000.00 69522 19522 $195,222
$ 336,877.54 288 50000 $2,100,000.00 66784 16784 $167,841
$ -657,156.25 289 50000 $2,100,000.00 64939 14939 $149,386
$ -701,495.05 290 50000 $2,100,000.00 70043 20043 $200,433
$ 119,390.56 291 50000 $2,100,000.00 54307 4307 $43,071
$ 495,154.78 292 50000 $2,100,000.00 57578 7578 $75,785
$ 471,061.96 293 50000 $2,100,000.00 67516 17516 $175,162
$ 321,570.30 294 50000 $2,100,000.00 83112 33112 $331,116
$ 494,970.02 295 45023 $1,890,948.47 45023 -4977 ($49,774)
$ -245,511.90 296 50000 $2,100,000.00 83896 33896 $338,958
$ 593,573.02 297 50000 $2,100,000.00 66888 16888 $168,885
$ 29,778.22 298 50000 $2,100,000.00 67254 17254 $172,536
$ -373,543.58 299 50000 $2,100,000.00 62863 12863 $128,628
$ 619,593.45 300 50000 $2,100,000.00 70087 20087 $200,872
$ -1,262,566.84 301 50000 $2,100,000.00 64913 14913 $149,130
$ -483,347.31 302 50000 $2,100,000.00 88104 38104 $381,043
$ 502,454.54 303 45676 $1,918,388.48 45676 -4324 ($43,241)
$ 387,179.45 304 44838 $1,883,204.19 44838 -5162 ($51,618)
$ 462,820.95 305 50000 $2,100,000.00 56832 6832 $68,322
$ -215,959.76 306 49565 $2,081,724.69 49565 -435 ($4,351)
$ -767,859.53 307 50000 $2,100,000.00 57531 7531 $75,307
$ 155,589.73 308 41165 $1,728,925.56 41165 -8835 ($88,351)
$ -471,361.26 309 50000 $2,100,000.00 69437 19437 $194,370
$ -730,234.91 310 50000 $2,100,000.00 67154 17154 $171,545
$ 517,293.56 311 50000 $2,100,000.00 70144 20144 $201,441
$ -557,868.65 312 50000 $2,100,000.00 56660 6660 $66,605
$ 473,334.68 313 50000 $2,100,000.00 65100 15100 $151,004
$ -86,661.90 314 27381 $1,149,994.01 27381 -22619 ($226,192)
$ 25,328.92 315 41476 $1,742,009.77 41476 -8524 ($85,236)
$ -802,281.95 316 50000 $2,100,000.00 76390 26390 $263,901
$ -833,624.36 317 50000 $2,100,000.00 53284 3284 $32,839
$ -697,237.43 318 50000 $2,100,000.00 84362 34362 $343,620
$ 510,146.73 319 46108 $1,936,540.65 46108 -3892 ($38,919)
$ 125,911.66 320 50000 $2,100,000.00 63732 13732 $137,317
$ 482,760.34 321 50000 $2,100,000.00 58146 8146 $81,463
$ -406,413.94 322 50000 $2,100,000.00 56229 6229 $62,289
$ 470,476.68 323 46322 $1,945,540.91 46322 -3678 ($36,776)
$ 550,834.49 324 37420 $1,571,635.65 37420 -12580 ($125,801)
$ -533,370.88 325 50000 $2,100,000.00 55969 5969 $59,690
$ -735,769.64 326 50000 $2,100,000.00 64522 14522 $145,224
$ 566,135.32 327 44717 $1,878,119.09 44717 -5283 ($52,829)
$ 270,566.96 328 50000 $2,100,000.00 52994 2994 $29,941
$ 380,233.06 329 50000 $2,100,000.00 59961 9961 $99,605
$ 560,465.84 330 50000 $2,100,000.00 68849 18849 $188,489
$ -207,163.83 331 31960 $1,342,325.43 31960 -18040 ($180,399)
$ -1,173,274.33 332 50000 $2,100,000.00 62107 12107 $121,074
$ 761,772.45 333 50000 $2,100,000.00 54047 4047 $40,466
$ -1,430,545.25 334 50000 $2,100,000.00 55611 5611 $56,106
$ -106,578.17 335 50000 $2,100,000.00 54669 4669 $46,689
$ 761,862.79 336 50000 $2,100,000.00 73734 23734 $237,338
$ 481,993.79 337 50000 $2,100,000.00 70471 20471 $204,706
$ 202,281.66 338 50000 $2,100,000.00 77521 27521 $275,214
$ 127,270.25 339 50000 $2,100,000.00 58155 8155 $81,552
$ 8,996.27 340 50000 $2,100,000.00 81771 31771 $317,707
$ 563,185.47 341 50000 $2,100,000.00 57185 7185 $71,851
$ -1,295,889.40 342 50000 $2,100,000.00 62108 12108 $121,077
$ 455,024.00 343 50000 $2,100,000.00 61055 11055 $110,545
$ -1,096,990.21 344 45702 $1,919,494.66 45702 -4298 ($42,977)
$ 282,420.15 345 50000 $2,100,000.00 58632 8632 $86,316
$ -759,379.22 346 50000 $2,100,000.00 88474 38474 $384,738
$ -447,378.26 347 50000 $2,100,000.00 57809 7809 $78,089
$ -299,201.31 348 50000 $2,100,000.00 71010 21010 $210,104
$ -210,556.91 349 49969 $2,098,699.56 49969 -31 ($310)
$ -12,791.08 350 50000 $2,100,000.00 60862 10862 $108,619
$ -1,142,082.96 351 28003 $1,176,136.08 28003 -21997 ($219,968)
$ -1,132,058.06 352 50000 $2,100,000.00 53629 3629 $36,287
$ -287,870.41 353 50000 $2,100,000.00 72466 22466 $224,655
$ 579,263.31 354 23596 $991,047.06 23596 -26404 ($264,036)
$ 29,906.20 355 50000 $2,100,000.00 62148 12148 $121,475
$ -457,660.51 356 50000 $2,100,000.00 72737 22737 $227,372
$ -218,936.70 357 50000 $2,100,000.00 82545 32545 $325,445
$ -420,468.55 358 50000 $2,100,000.00 63215 13215 $132,152
$ 571,503.49 359 50000 $2,100,000.00 67657 17657 $176,575
$ 80,743.48 360 50000 $2,100,000.00 77189 27189 $271,887
$ -283,378.51 361 50000 $2,100,000.00 50051 51 $511
$ -525,462.71 362 50000 $2,100,000.00 78175 28175 $281,748
$ -53,557.27 363 45543 $1,912,793.46 45543 -4457 ($44,573)
$ 393,483.16 364 36908 $1,550,130.42 36908 -13092 ($130,921)
$ -766,198.18 365 50000 $2,100,000.00 53946 3946 $39,459
$ -716,703.13 366 48682 $2,044,653.58 48682 -1318 ($13,178)
$ 87,923.88 367 47482 $1,994,256.35 47482 -2518 ($25,177)
$ 331,357.43 368 50000 $2,100,000.00 62523 12523 $125,229
$ -844,250.11 369 43776 $1,838,601.78 43776 -6224 ($62,238)
$ 209,300.87 370 50000 $2,100,000.00 61287 11287 $112,874
$ -193,272.37 371 50000 $2,100,000.00 96936 46936 $469,365
$ 60,524.63 372 50000 $2,100,000.00 60779 10779 $107,787
$ -130,337.35 373 49414 $2,075,374.71 49414 -586 ($5,863)
$ 474,419.64 374 43633 $1,832,573.25 43633 -6367 ($63,673)
$ -699,251.59 375 50000 $2,100,000.00 62643 12643 $126,428
$ 201,582.50 376 50000 $2,100,000.00 77673 27673 $276,732
$ 495,247.06 377 34706 $1,457,663.83 34706 -15294 ($152,937)
$ 598,503.31 378 50000 $2,100,000.00 76179 26179 $261,792
$ -537,484.29 379 50000 $2,100,000.00 67242 17242 $172,419
$ 414,921.81 380 50000 $2,100,000.00 56866 6866 $68,655
$ -408,545.02 381 41132 $1,727,558.52 41132 -8868 ($88,677)
$ 503,946.59 382 50000 $2,100,000.00 60546 10546 $105,464
$ -553,019.49 383 50000 $2,100,000.00 58193 8193 $81,931
$ -211,501.36 384 50000 $2,100,000.00 63211 13211 $132,109
$ 515,606.20 385 50000 $2,100,000.00 63019 13019 $130,190
$ 491,206.65 386 50000 $2,100,000.00 69656 19656 $196,565
$ 27,990.47 387 50000 $2,100,000.00 57408 7408 $74,080
$ -1,088,016.15 388 50000 $2,100,000.00 66249 16249 $162,488
$ -2,053.46 389 44011 $1,848,456.38 44011 -5989 ($59,891)
$ 297,849.37 390 50000 $2,100,000.00 58295 8295 $82,947
$ -243,900.37 391 42350 $1,778,714.89 42350 -7650 ($76,496)
$ 462,968.95 392 50000 $2,100,000.00 65923 15923 $159,228
$ -982,334.45 393 37826 $1,588,676.06 37826 -12174 ($121,744)
$ 502,771.77 394 29589 $1,242,753.82 29589 -20411 ($204,106)
$ 874.73 395 50000 $2,100,000.00 58924 8924 $89,238
$ 551,068.60 396 50000 $2,100,000.00 62748 12748 $127,479
$ 495,229.14 397 50000 $2,100,000.00 65315 15315 $153,150
$ -231,163.10 398 40564 $1,703,676.45 40564 -9436 ($94,363)
$ 472,271.81 399 36625 $1,538,265.96 36625 -13375 ($133,746)
$ 506,383.22 400 50000 $2,100,000.00 76752 26752 $267,523
$ 543,735.67 401 50000 $2,100,000.00 88541 38541 $385,415
$ 465,648.54 402 50000 $2,100,000.00 64920 14920 $149,204
$ 663,716.66 403 50000 $2,100,000.00 75565 25565 $255,650
$ -190,239.07 404 50000 $2,100,000.00 97384 47384 $473,843
$ 341,316.54 405 50000 $2,100,000.00 77566 27566 $275,660
$ 160,048.37 406 50000 $2,100,000.00 63567 13567 $135,668
$ 119,147.72 407 50000 $2,100,000.00 60699 10699 $106,987
$ -1,128,672.58 408 45347 $1,904,574.14 45347 -4653 ($46,530)
$ 323,847.45 409 50000 $2,100,000.00 69400 19400 $194,003
$ -386,511.65 410 42919 $1,802,581.59 42919 -7081 ($70,814)
$ 521,952.10 411 21717 $912,109.19 21717 -28283 ($282,831)
$ 1,205.81 412 50000 $2,100,000.00 56291 6291 $62,907
$ 636,043.87 413 50000 $2,100,000.00 73918 23918 $239,184
$ 466,162.03 414 50000 $2,100,000.00 59543 9543 $95,425
$ -487,899.32 415 50000 $2,100,000.00 91234 41234 $412,344
$ 494,394.53 416 34157 $1,434,596.48 34157 -15843 ($158,429)
$ -184,397.96 417 50000 $2,100,000.00 61317 11317 $113,169
$ -860,923.33 418 50000 $2,100,000.00 61903 11903 $119,027
$ 573,740.20 419 50000 $2,100,000.00 53560 3560 $35,600
$ 416,615.81 420 50000 $2,100,000.00 82855 32855 $328,549
$ -317,759.82 421 38679 $1,624,519.71 38679 -11321 ($113,210)
$ 114,147.78 422 50000 $2,100,000.00 66777 16777 $167,768
$ 104,558.67 423 45549 $1,913,048.49 45549 -4451 ($44,512)
$ 512,469.95 424 50000 $2,100,000.00 87538 37538 $375,378
$ 310,113.11 425 50000 $2,100,000.00 73928 23928 $239,282
$ 409,003.31 426 50000 $2,100,000.00 74274 24274 $242,741
$ 176,680.97 427 48057 $2,018,406.76 48057 -1943 ($19,427)
$ 479,682.10 428 42808 $1,797,937.39 42808 -7192 ($71,920)
$ 594,305.85 429 41390 $1,738,360.16 41390 -8610 ($86,105)
$ -699,891.02 430 50000 $2,100,000.00 72872 22872 $228,722
$ 478,660.38 431 50000 $2,100,000.00 68355 18355 $183,549
$ -797,065.29 432 50000 $2,100,000.00 58037 8037 $80,372
$ -861,839.23 433 50000 $2,100,000.00 76477 26477 $264,767
$ -497,277.65 434 50000 $2,100,000.00 62954 12954 $129,540
$ -237,962.10 435 50000 $2,100,000.00 79006 29006 $290,059
$ -185,382.32 436 50000 $2,100,000.00 57726 7726 $77,261
$ 491,967.14 437 50000 $2,100,000.00 57242 7242 $72,416
$ -548,412.69 438 50000 $2,100,000.00 53141 3141 $31,413
$ 433,695.62 439 50000 $2,100,000.00 59910 9910 $99,103
$ -208,845.22 440 50000 $2,100,000.00 63350 13350 $133,504
$ 469,155.19 441 50000 $2,100,000.00 63306 13306 $133,060
$ -192,233.96 442 50000 $2,100,000.00 68328 18328 $183,276
$ 7,405.96 443 50000 $2,100,000.00 78509 28509 $285,086
$ 421,430.76 444 12538 $526,610.64 12538 -37462 ($374,617)
$ 252,138.96 445 41020 $1,722,832.80 41020 -8980 ($89,802)
$ 521,990.79 446 50000 $2,100,000.00 77255 27255 $272,554
$ 65,986.74 447 50000 $2,100,000.00 90295 40295 $402,950
$ -18,372.58 448 50000 $2,100,000.00 91734 41734 $417,338
$ -962,296.59 449 47879 $2,010,929.41 47879 -2121 ($21,207)
$ -293,237.45 450 50000 $2,100,000.00 61787 11787 $117,867
$ 369,098.20 451 17142 $719,972.87 17142 -32858 ($328,578)
$ -1,046,256.48 452 50000 $2,100,000.00 77511 27511 $275,106
$ -220,934.00 453 46610 $1,957,617.05 46610 -3390 ($33,901)
$ 175.22 454 50000 $2,100,000.00 69688 19688 $196,877
$ 202,100.52 455 44696 $1,877,247.98 44696 -5304 ($53,036)
$ 534,611.18 456 50000 $2,100,000.00 59181 9181 $91,805
$ 244,209.53 457 47158 $1,980,626.79 47158 -2842 ($28,422)
$ -106,401.25 458 25629 $1,076,435.43 25629 -24371 ($243,706)
$ -364,785.59 459 50000 $2,100,000.00 76587 26587 $265,874
$ 762,139.18 460 42077 $1,767,224.63 42077 -7923 ($79,232)
$ -47,501.82 461 50000 $2,100,000.00 59001 9001 $90,012
$ -1,433,071.71 462 36015 $1,512,611.09 36015 -13985 ($139,855)
$ -845,677.95 463 50000 $2,100,000.00 99325 49325 $493,251
$ -419,133.06 464 50000 $2,100,000.00 64231 14231 $142,315
$ 476,733.39 465 50000 $2,100,000.00 75931 25931 $259,306
$ -166,310.52 466 44607 $1,873,511.50 44607 -5393 ($53,926)
$ -718,601.11 467 50000 $2,100,000.00 62657 12657 $126,569
$ -274,458.79 468 50000 $2,100,000.00 54239 4239 $42,391
$ 297,650.16 469 50000 $2,100,000.00 76383 26383 $263,828
$ -353,888.49 470 50000 $2,100,000.00 61103 11103 $111,026
$ 164,499.50 471 50000 $2,100,000.00 68968 18968 $189,676
$ -729,339.42 472 49702 $2,087,468.45 49702 -298 ($2,984)
$ -182,167.94 473 50000 $2,100,000.00 88785 38785 $387,852
$ 129,767.39 474 8968 $376,641.66 8968 -41032 ($410,323)
$ -192,705.49 475 50000 $2,100,000.00 59286 9286 $92,860
$ -1,063,839.35 476 39244 $1,648,263.58 39244 -10756 ($107,556)
$ 577,091.50 477 50000 $2,100,000.00 84971 34971 $349,711
$ -257,505.99 478 50000 $2,100,000.00 57468 7468 $74,681
$ -647,642.62 479 50000 $2,100,000.00 62043 12043 $120,431
$ 481,559.97 480 50000 $2,100,000.00 63470 13470 $134,701
$ -833,728.79 481 50000 $2,100,000.00 58570 8570 $85,701
$ -177,583.80 482 50000 $2,100,000.00 55711 5711 $57,106
$ 58,534.43 483 50000 $2,100,000.00 66150 16150 $161,503
$ 377,660.81 484 32270 $1,355,341.93 32270 -17730 ($177,300)
$ -163,231.55 485 50000 $2,100,000.00 65367 15367 $153,671
$ 476,877.33 486 35972 $1,510,838.35 35972 -14028 ($140,277)
$ -146,010.18 487 48029 $2,017,225.06 48029 -1971 ($19,708)
$ -156,515.37 488 50000 $2,100,000.00 50597 597 $5,966
$ 74,732.08 489 50000 $2,100,000.00 71108 21108 $211,084
$ 444,903.12 490 46720 $1,962,236.02 46720 -3280 ($32,801)
$ -370,327.97 491 50000 $2,100,000.00 56571 6571 $65,711
$ 544,961.08 492 50000 $2,100,000.00 65940 15940 $159,404
$ -304,210.39 493 50000 $2,100,000.00 59927 9927 $99,270
$ 410,481.10 494 50000 $2,100,000.00 83142 33142 $331,418
$ 485,104.23 495 50000 $2,100,000.00 60797 10797 $107,969
$ -791,246.92 496 46140 $1,937,868.72 46140 -3860 ($38,603)
$ 516,748.17 497 50000 $2,100,000.00 57299 7299 $72,986
$ 643,630.97 498 50000 $2,100,000.00 50563 563 $5,626
$ 345,320.94 499 37198 $1,562,335.17 37198 -12802 ($128,015)
$ -231,756.61 500 50000 $2,100,000.00 63968 13968 $139,676

359 72%
Ingresos por Costo UTILIDAD
Excedentes Total Utilidad $ -477,892.52
$0 $ 1,800,000.00 $ -477,892.52 1 -477892.5151286 447533
$55,572 $ 1,800,000.00 $ 355,572.48 2 -477892.5151286 -367126
$223,843 $ 1,800,000.00 $ 523,842.52 3 -477892.5151286 526232
$76,194 $ 1,800,000.00 $ 376,194.06 4 -477892.5151286 -23572
$0 $ 1,800,000.00 $ -44,563.89 5 -477892.5151286 446037
$123,933 $ 1,800,000.00 $ 423,932.90 6 -477892.5151286 465116
$260,789 $ 1,800,000.00 $ 560,788.57 7 -477892.5151286 375652
$120,455 $ 1,800,000.00 $ 420,455.21 8 -477892.5151286 414905
$0 $ 1,800,000.00 $ -475,018.48 9 -477892.5151286 744182
$14,096 $ 1,800,000.00 $ 314,095.98 10 -477892.5151286 92238
$288,477 $ 1,800,000.00 $ 588,476.57 11 -477892.5151286 413566
$214,724 $ 1,800,000.00 $ 514,723.74 12 -477892.5151286 519881
$225,456 $ 1,800,000.00 $ 525,455.72 13 -477892.5151286 455735
$116,791 $ 1,800,000.00 $ 416,790.80 14 -477892.5151286 78031
$105,455 $ 1,800,000.00 $ 405,455.06 15 -477892.5151286 461091
 $0 $ 1,800,000.00 $ -151,584.05 16 -477892.5151286 611799
$108,704 $ 1,800,000.00 $ 408,703.94 17 -477892.5151286 604623
$183,479 $ 1,800,000.00 $ 483,479.36 18 -477892.5151286 443203
$259,605 $ 1,800,000.00 $ 559,604.70 19 -477892.5151286 441149
$172,729 $ 1,800,000.00 $ 472,728.89 20 -477892.5151286 -99500
$336,593 $ 1,800,000.00 $ 636,593.05 21 -477892.5151286 322003
$140,171 $ 1,800,000.00 $ 440,170.55 22 -477892.5151286 232350
$351,625 $ 1,800,000.00 $ 651,624.68 23 -477892.5151286 497070
$130,681 $ 1,800,000.00 $ 430,680.78 24 -477892.5151286 -151938
$66,003 $ 1,800,000.00 $ 366,003.42 25 -477892.5151286 82901
$198,014 $ 1,800,000.00 $ 498,013.97 26 -477892.5151286 361207
$0 $ 1,800,000.00 $ 214,815.64 27 -477892.5151286 137866
$0 $ 1,800,000.00 $ -272,023.59 28 -477892.5151286 325321
$266,254 $ 1,800,000.00 $ 566,254.10 29 -477892.5151286 336490
$56,229 $ 1,800,000.00 $ 356,228.89 30 -477892.5151286 579266
$0 $ 1,800,000.00 $ 77,887.95 31 -477892.5151286 402850
$135,734 $ 1,800,000.00 $ 435,734.42 32 -477892.5151286 -181440
$80,528 $ 1,800,000.00 $ 380,527.80 33 -477892.5151286 32691
$137,765 $ 1,800,000.00 $ 437,765.03 34 -477892.5151286 80576
$128,377 $ 1,800,000.00 $ 428,377.44 35 -477892.5151286 342832
$148,657 $ 1,800,000.00 $ 448,657.25 36 -477892.5151286 -312740
$99,127 $ 1,800,000.00 $ 399,126.94 37 -477892.5151286 318781
$152,300 $ 1,800,000.00 $ 452,300.27 38 -477892.5151286 465603
$162,765 $ 1,800,000.00 $ 462,764.88 39 -477892.5151286 467427
$40,613 $ 1,800,000.00 $ 340,612.82 40 -477892.5151286 676605
$77,323 $ 1,800,000.00 $ 377,323.22 41 -477892.5151286 56378
$124,397 $ 1,800,000.00 $ 424,396.58 42 -477892.5151286 462460
$289,956 $ 1,800,000.00 $ 589,955.95 43 -477892.5151286 541835
$274,809 $ 1,800,000.00 $ 574,808.81 44 -477892.5151286 -245863
$0 $ 1,800,000.00 $ -216,493.34 45 -477892.5151286 254342
$152,739 $ 1,800,000.00 $ 452,738.75 46 -477892.5151286 594318
$0 $ 1,800,000.00 $ 237,791.39 47 -477892.5151286 481534
$465,382 $ 1,800,000.00 $ 765,382.35 48 -477892.5151286 316534
$17,835 $ 1,800,000.00 $ 317,835.01 49 -477892.5151286 523705
$247,760 $ 1,800,000.00 $ 547,759.78 50 -477892.5151286 226894
$98,993 $ 1,800,000.00 $ 398,992.92 51 -477892.5151286 392193
$403,377 $ 1,800,000.00 $ 703,377.49 52 -477892.5151286 424590
$233,956 $ 1,800,000.00 $ 533,956.31 53 -477892.5151286 418435
$25,425 $ 1,800,000.00 $ 325,425.07 54 -477892.5151286 461923
$0 $ 1,800,000.00 $ 223,355.07 55 -477892.5151286 542943
$111,806 $ 1,800,000.00 $ 411,805.85 56 -477892.5151286 732217
$201,769 $ 1,800,000.00 $ 501,768.99 57 -477892.5151286 475430
$35,256 $ 1,800,000.00 $ 335,255.82 58 -477892.5151286 466784
$0 $ 1,800,000.00 $ 265,666.75 59 -477892.5151286 205942
$152,404 $ 1,800,000.00 $ 452,403.80 60 -477892.5151286 317761
$309,589 $ 1,800,000.00 $ 609,589.45 61 -477892.5151286 472695
$74,466 $ 1,800,000.00 $ 374,466.02 62 -477892.5151286 279875
$11,714 $ 1,800,000.00 $ 311,713.81 63 -477892.5151286 336828
$138,911 $ 1,800,000.00 $ 438,911.19 64 -477892.5151286 387446
$49,276 $ 1,800,000.00 $ 349,276.08 65 -477892.5151286 421620
$299,745 $ 1,800,000.00 $ 599,745.36 66 -477892.5151286 175514
$67,465 $ 1,800,000.00 $ 367,465.06 67 -477892.5151286 398423
$205,669 $ 1,800,000.00 $ 505,668.55 68 -477892.5151286 -287410
$10,885 $ 1,800,000.00 $ 310,885.37 69 -477892.5151286 -322612
$0 $ 1,800,000.00 $ 121,127.44 70 -477892.5151286 418710
$0 $ 1,800,000.00 $ -513,578.14 71 -477892.5151286 307794
$48,595 $ 1,800,000.00 $ 348,594.53 72 -477892.5151286 330617
$0 $ 1,800,000.00 $ 45,523.43 73 -477892.5151286 527091
$250,009 $ 1,800,000.00 $ 550,009.21 74 -477892.5151286 -501994
$328,235 $ 1,800,000.00 $ 628,234.78 75 -477892.5151286 364734
$0 $ 1,800,000.00 $ -542,450.11 76 -477892.5151286 -484272
$0 $ 1,800,000.00 $ -196,519.71 77 -477892.5151286 458734
$0 $ 1,800,000.00 $ -10,204.98 78 -477892.5151286 434212
$158,983 $ 1,800,000.00 $ 458,983.26 79 -477892.5151286 1597
$62,474 $ 1,800,000.00 $ 362,473.77 80 -477892.5151286 -136316
$149,424 $ 1,800,000.00 $ 449,423.99 81 -477892.5151286 87016
$198,575 $ 1,800,000.00 $ 498,574.99 82 -477892.5151286 669987
$0 $ 1,800,000.00 $ -463,109.42 83 -477892.5151286 510206
$123,265 $ 1,800,000.00 $ 423,265.17 84 -477892.5151286 470335
$101,601 $ 1,800,000.00 $ 401,601.31 85 -477892.5151286 567851
$124,929 $ 1,800,000.00 $ 424,928.68 86 -477892.5151286 -635498
$1,763 $ 1,800,000.00 $ 301,763.39 87 -477892.5151286 342544
$407,537 $ 1,800,000.00 $ 707,536.99 88 -477892.5151286 482468
$0 $ 1,800,000.00 $ 43,616.07 89 -477892.5151286 213026
$0 $ 1,800,000.00 $ 150,041.51 90 -477892.5151286 233731
$190,116 $ 1,800,000.00 $ 490,115.66 91 -477892.5151286 637142
$349,982 $ 1,800,000.00 $ 649,982.08 92 -477892.5151286 416337
$0 $ 1,800,000.00 $ -48,704.48 93 -477892.5151286 516189
$295,044 $ 1,800,000.00 $ 595,044.38 94 -477892.5151286 173790
$0 $ 1,800,000.00 $ 89,455.51 95 -477892.5151286 470076
$113,898 $ 1,800,000.00 $ 413,897.50 96 -477892.5151286 144959
$26,484 $ 1,800,000.00 $ 326,483.66 97 -477892.5151286 361429
$193,381 $ 1,800,000.00 $ 493,381.08 98 -477892.5151286 576643
$171,165 $ 1,800,000.00 $ 471,164.69 99 -477892.5151286 350425
$78,673 $ 1,800,000.00 $ 378,672.63 100 -477892.5151286 248856
$0 $ 1,800,000.00 $ -96,656.10 101 -477892.5151286 -37398
$12,592 $ 1,800,000.00 $ 312,592.25 102 -477892.5151286 501489
$0 $ 1,800,000.00 $ -663,859.90 103 -477892.5151286 420704
$0 $ 1,800,000.00 $ 142,738.26 104 -477892.5151286 387925
$279,788 $ 1,800,000.00 $ 579,787.62 105 -477892.5151286 551346
$262,421 $ 1,800,000.00 $ 562,421.15 106 -477892.5151286 554735
$178,721 $ 1,800,000.00 $ 478,720.54 107 -477892.5151286 549250
$167,771 $ 1,800,000.00 $ 467,771.07 108 -477892.5151286 669405
$432,911 $ 1,800,000.00 $ 732,910.87 109 -477892.5151286 559967
$191,514 $ 1,800,000.00 $ 491,514.41 110 -477892.5151286 640026
$30,483 $ 1,800,000.00 $ 330,483.01 111 -477892.5151286 482797
$106,948 $ 1,800,000.00 $ 406,948.24 112 -477892.5151286 683207
$282,892 $ 1,800,000.00 $ 582,892.06 113 -477892.5151286 543294
$0 $ 1,800,000.00 $ 197,085.88 114 -477892.5151286 461712
$114,659 $ 1,800,000.00 $ 414,658.59 115 -477892.5151286 307608
$198,023 $ 1,800,000.00 $ 498,022.92 116 -477892.5151286 410203
$207,923 $ 1,800,000.00 $ 507,922.53 117 -477892.5151286 -264965
$199,667 $ 1,800,000.00 $ 499,667.17 118 -477892.5151286 171754
$209,142 $ 1,800,000.00 $ 509,142.35 119 -477892.5151286 540545
$245,910 $ 1,800,000.00 $ 545,909.99 120 -477892.5151286 -82693
$0 $ 1,800,000.00 $ 285,001.32 121 -477892.5151286 377837
$191,842 $ 1,800,000.00 $ 491,842.12 122 -477892.5151286 -153325
$142,861 $ 1,800,000.00 $ 442,860.73 123 -477892.5151286 373581
$195,239 $ 1,800,000.00 $ 495,239.33 124 -477892.5151286 475650
$0 $ 1,800,000.00 $ -102,849.51 125 -477892.5151286 392606
$0 $ 1,800,000.00 $ -7,494.43 126 -477892.5151286 678018
$98,131 $ 1,800,000.00 $ 398,130.75 127 -477892.5151286 489883
$0 $ 1,800,000.00 $ 13,978.97 128 -477892.5151286 366774
$0 $ 1,800,000.00 $ 23,919.00 129 -477892.5151286 740481
$100,959 $ 1,800,000.00 $ 400,958.93 130 -477892.5151286 513530
$0 $ 1,800,000.00 $ 99,299.11 131 -477892.5151286 597214
$44,464 $ 1,800,000.00 $ 344,464.31 132 -477892.5151286 717813
$0 $ 1,800,000.00 $ 198,359.81 133 -477892.5151286 -179656
$120,507 $ 1,800,000.00 $ 420,506.96 134 -477892.5151286 387268
$181,323 $ 1,800,000.00 $ 481,323.19 135 -477892.5151286 517069
$107,377 $ 1,800,000.00 $ 407,377.08 136 -477892.5151286 526483
$215,553 $ 1,800,000.00 $ 515,553.32 137 -477892.5151286 534726
$133,900 $ 1,800,000.00 $ 433,899.65 138 -477892.5151286 391877
$59,829 $ 1,800,000.00 $ 359,829.30 139 -477892.5151286 585081
$93,409 $ 1,800,000.00 $ 393,408.87 140 -477892.5151286 311570
$147,518 $ 1,800,000.00 $ 447,517.99 141 -477892.5151286 344503
$0 $ 1,800,000.00 $ 104,419.65 142 -477892.5151286 -644017
$0 $ 1,800,000.00 $ -479,298.51 143 -477892.5151286 104887
$37,368 $ 1,800,000.00 $ 337,368.29 144 -477892.5151286 315761
$0 $ 1,800,000.00 $ -265,159.64 145 -477892.5151286 388517
$69,464 $ 1,800,000.00 $ 369,463.55 146 -477892.5151286 479639
$36,416 $ 1,800,000.00 $ 336,416.10 147 -477892.5151286 401593
$187,672 $ 1,800,000.00 $ 487,672.28 148 -477892.5151286 425709
$64,957 $ 1,800,000.00 $ 364,956.76 149 -477892.5151286 459990
$0 $ 1,800,000.00 $ 64,184.84 150 -477892.5151286 322627
$163,426 $ 1,800,000.00 $ 463,426.14 151 -477892.5151286 150553
$89,141 $ 1,800,000.00 $ 389,141.22 152 -477892.5151286 534363
$109,271 $ 1,800,000.00 $ 409,271.27 153 -477892.5151286 474643
$60,549 $ 1,800,000.00 $ 360,549.26 154 -477892.5151286 491051
$113,545 $ 1,800,000.00 $ 413,544.82 155 -477892.5151286 167445
$251,977 $ 1,800,000.00 $ 551,977.43 156 -477892.5151286 561995
$0 $ 1,800,000.00 $ 1,453.28 157 -477892.5151286 406417
$0 $ 1,800,000.00 $ -75,491.00 158 -477892.5151286 258135
$1,117 $ 1,800,000.00 $ 301,117.46 159 -477892.5151286 398212
$66,650 $ 1,800,000.00 $ 366,649.94 160 -477892.5151286 180091
$164,856 $ 1,800,000.00 $ 464,855.66 161 -477892.5151286 415391
$146,664 $ 1,800,000.00 $ 446,664.05 162 -477892.5151286 431427
$0 $ 1,800,000.00 $ -210,505.47 163 -477892.5151286 388891
$0 $ 1,800,000.00 $ 189,411.65 164 -477892.5151286 437814
$0 $ 1,800,000.00 $ 146,446.55 165 -477892.5151286 681336
$65,591 $ 1,800,000.00 $ 365,591.37 166 -477892.5151286 317341
$0 $ 1,800,000.00 $ -609,836.07 167 -477892.5151286 656910
$239,139 $ 1,800,000.00 $ 539,138.58 168 -477892.5151286 188840
$0 $ 1,800,000.00 $ -478,891.77 169 -477892.5151286 536794
$231,293 $ 1,800,000.00 $ 531,293.25 170 -477892.5151286 374126
$144,594 $ 1,800,000.00 $ 444,594.36 171 -477892.5151286 481686
$122,151 $ 1,800,000.00 $ 422,151.48 172 -477892.5151286 553491
$9,472 $ 1,800,000.00 $ 309,471.60 173 -477892.5151286 467128
$261,327 $ 1,800,000.00 $ 561,327.41 174 -477892.5151286 322578
$32,067 $ 1,800,000.00 $ 332,067.15 175 -477892.5151286 579977
$0 $ 1,800,000.00 $ 23,161.64 176 -477892.5151286 443900
$74,523 $ 1,800,000.00 $ 374,522.72 177 -477892.5151286 341305
$166,280 $ 1,800,000.00 $ 466,279.92 178 -477892.5151286 38037
$119,668 $ 1,800,000.00 $ 419,667.92 179 -477892.5151286 400105
$84,110 $ 1,800,000.00 $ 384,109.90 180 -477892.5151286 -767583
$0 $ 1,800,000.00 $ 176,841.88 181 -477892.5151286 405726
$0 $ 1,800,000.00 $ -87,697.30 182 -477892.5151286 111739
$0 $ 1,800,000.00 $ -118,307.31 183 -477892.5151286 418025
$103,106 $ 1,800,000.00 $ 403,106.43 184 -477892.5151286 723160
$276,327 $ 1,800,000.00 $ 576,327.19 185 -477892.5151286 251357
$39,818 $ 1,800,000.00 $ 339,818.49 186 -477892.5151286 504198
$50,231 $ 1,800,000.00 $ 350,231.01 187 -477892.5151286 -510456
$86,364 $ 1,800,000.00 $ 386,363.58 188 -477892.5151286 336035
$354,988 $ 1,800,000.00 $ 654,987.75 189 -477892.5151286 377113
$0 $ 1,800,000.00 $ -451,730.02 190 -477892.5151286 381843
$114,860 $ 1,800,000.00 $ 414,859.81 191 -477892.5151286 116036
$93,709 $ 1,800,000.00 $ 393,708.98 192 -477892.5151286 192281
$45,001 $ 1,800,000.00 $ 345,000.98 193 -477892.5151286 -132825
$232,821 $ 1,800,000.00 $ 532,820.57 194 -477892.5151286 589062
$103,011 $ 1,800,000.00 $ 403,011.35 195 -477892.5151286 502463
$206,609 $ 1,800,000.00 $ 506,608.70 196 -477892.5151286 7608
$39,896 $ 1,800,000.00 $ 339,895.95 197 -477892.5151286 387444
$117,612 $ 1,800,000.00 $ 417,612.03 198 -477892.5151286 -132988
$0 $ 1,800,000.00 $ 208,989.43 199 -477892.5151286 331454
$0 $ 1,800,000.00 $ -336,680.50 200 -477892.5151286 262569
$0 $ 1,800,000.00 $ -271,327.19 201 -477892.5151286 417642
$137,375 $ 1,800,000.00 $ 437,374.70 202 -477892.5151286 302309
$85,947 $ 1,800,000.00 $ 385,946.75 203 -477892.5151286 518139
$0 $ 1,800,000.00 $ 299,415.00 204 -477892.5151286 437154
$61,750 $ 1,800,000.00 $ 361,749.94 205 -477892.5151286 544141
$0 $ 1,800,000.00 $ 128,511.29 206 -477892.5151286 391728
$0 $ 1,800,000.00 $ 161,753.53 207 -477892.5151286 417220
$154,259 $ 1,800,000.00 $ 454,258.73 208 -477892.5151286 315561
$289,126 $ 1,800,000.00 $ 589,126.16 209 -477892.5151286 283767
$138,471 $ 1,800,000.00 $ 438,470.82 210 -477892.5151286 -641702
$394,130 $ 1,800,000.00 $ 694,129.75 211 -477892.5151286 392478
$171,387 $ 1,800,000.00 $ 471,386.79 212 -477892.5151286 536640
$32,929 $ 1,800,000.00 $ 332,928.67 213 -477892.5151286 -51380
$58,607 $ 1,800,000.00 $ 358,606.74 214 -477892.5151286 -933708
$261,638 $ 1,800,000.00 $ 561,638.12 215 -477892.5151286 -111254
$0 $ 1,800,000.00 $ 62,911.17 216 -477892.5151286 440977
$196,498 $ 1,800,000.00 $ 496,497.59 217 -477892.5151286 -262099
$269,698 $ 1,800,000.00 $ 569,697.80 218 -477892.5151286 365518
$397,355 $ 1,800,000.00 $ 697,355.48 219 -477892.5151286 554936
$0 $ 1,800,000.00 $ -6,662.63 220 -477892.5151286 353199
$0 $ 1,800,000.00 $ -1,036,982.34 221 -477892.5151286 456966
$71,026 $ 1,800,000.00 $ 371,025.67 222 -477892.5151286 511445
$193,155 $ 1,800,000.00 $ 493,154.88 223 -477892.5151286 -174960
$0 $ 1,800,000.00 $ 191,594.06 224 -477892.5151286 374112
$332,496 $ 1,800,000.00 $ 632,495.85 225 -477892.5151286 364534
$0 $ 1,800,000.00 $ 117,248.86 226 -477892.5151286 259024
$148,562 $ 1,800,000.00 $ 448,561.93 227 -477892.5151286 -55248
$55,129 $ 1,800,000.00 $ 355,129.32 228 -477892.5151286 -104345
$0 $ 1,800,000.00 $ -175,525.63 229 -477892.5151286 -614212
$147,314 $ 1,800,000.00 $ 447,313.62 230 -477892.5151286 463549
$0 $ 1,800,000.00 $ 203,374.75 231 -477892.5151286 -259100
$216,617 $ 1,800,000.00 $ 516,617.12 232 -477892.5151286 405679
$154,284 $ 1,800,000.00 $ 454,283.59 233 -477892.5151286 452489
$0 $ 1,800,000.00 $ 139,667.47 234 -477892.5151286 401035
$293,749 $ 1,800,000.00 $ 593,749.05 235 -477892.5151286 406082
$0 $ 1,800,000.00 $ 48,509.80 236 -477892.5151286 485833
$42,992 $ 1,800,000.00 $ 342,992.23 237 -477892.5151286 525688
$3,153 $ 1,800,000.00 $ 303,152.81 238 -477892.5151286 -57080
$0 $ 1,800,000.00 $ 33,702.28 239 -477892.5151286 448224
$159,142 $ 1,800,000.00 $ 459,142.09 240 -477892.5151286 678028
 $0 $ 1,800,000.00 $ 205,742.05 241 -477892.5151286 538704
$216,598 $ 1,800,000.00 $ 516,598.05 242 -477892.5151286 327569
$69,955 $ 1,800,000.00 $ 369,954.61 243 -477892.5151286 -227326
$130,841 $ 1,800,000.00 $ 430,841.21 244 -477892.5151286 330508
$104,181 $ 1,800,000.00 $ 404,181.11 245 -477892.5151286 516487
$0 $ 1,800,000.00 $ -313,417.44 246 -477892.5151286 429475
$297,353 $ 1,800,000.00 $ 597,353.28 247 -477892.5151286 550595
$0 $ 1,800,000.00 $ -202,048.05 248 -477892.5151286 555216
$0 $ 1,800,000.00 $ -105,597.42 249 -477892.5151286 352479
$337,220 $ 1,800,000.00 $ 637,219.94 250 -477892.5151286 452412
$0 $ 1,800,000.00 $ -361,064.59 251 -477892.5151286 340773
$0 $ 1,800,000.00 $ 231,629.57 252 -477892.5151286 301711
$138,598 $ 1,800,000.00 $ 438,597.80 253 -477892.5151286 98163
$277,551 $ 1,800,000.00 $ 577,550.67 254 -477892.5151286 -1138454
$105,436 $ 1,800,000.00 $ 405,436.06 255 -477892.5151286 -210594
$238,669 $ 1,800,000.00 $ 538,668.76 256 -477892.5151286 -37288
$0 $ 1,800,000.00 $ -428,686.65 257 -477892.5151286 169073
$526,875 $ 1,800,000.00 $ 826,874.52 258 -477892.5151286 361934
$144,227 $ 1,800,000.00 $ 444,227.41 259 -477892.5151286 346019
$99,073 $ 1,800,000.00 $ 399,073.05 260 -477892.5151286 323354
$163,700 $ 1,800,000.00 $ 463,699.50 261 -477892.5151286 499669
$27,786 $ 1,800,000.00 $ 327,786.09 262 -477892.5151286 396836
$209,834 $ 1,800,000.00 $ 509,833.85 263 -477892.5151286 378014
$0 $ 1,800,000.00 $ 151,308.73 264 -477892.5151286 554230
$284,426 $ 1,800,000.00 $ 584,425.94 265 -477892.5151286 -560918
$18,547 $ 1,800,000.00 $ 318,547.12 266 -477892.5151286 340211
$0 $ 1,800,000.00 $ -405,654.69 267 -477892.5151286 -267067
$44,543 $ 1,800,000.00 $ 344,543.31 268 -477892.5151286 244655
$0 $ 1,800,000.00 $ 245,172.00 269 -477892.5151286 256222
$458,688 $ 1,800,000.00 $ 758,687.51 270 -477892.5151286 581793
$396,094 $ 1,800,000.00 $ 696,093.85 271 -477892.5151286 554151
$0 $ 1,800,000.00 $ -352,596.02 272 -477892.5151286 307085
$323,259 $ 1,800,000.00 $ 623,258.65 273 -477892.5151286 404818
$0 $ 1,800,000.00 $ 131,357.43 274 -477892.5151286 237014
$0 $ 1,800,000.00 $ 60,747.62 275 -477892.5151286 494269
$0 $ 1,800,000.00 $ 210,973.45 276 -477892.5151286 225592
$279,235 $ 1,800,000.00 $ 579,234.82 277 -477892.5151286 506867
$184,408 $ 1,800,000.00 $ 484,408.25 278 -477892.5151286 249823
$0 $ 1,800,000.00 $ 117,355.46 279 -477892.5151286 -220349
$0 $ 1,800,000.00 $ 251,728.76 280 -477892.5151286 497586
$300,132 $ 1,800,000.00 $ 600,131.70 281 -477892.5151286 208660
$212,837 $ 1,800,000.00 $ 512,837.43 282 -477892.5151286 535927
$56,462 $ 1,800,000.00 $ 356,461.53 283 -477892.5151286 491853
$358,827 $ 1,800,000.00 $ 658,827.21 284 -477892.5151286 331777
$127,545 $ 1,800,000.00 $ 427,545.32 285 -477892.5151286 419100
$292,624 $ 1,800,000.00 $ 592,624.10 286 -477892.5151286 363208
$195,222 $ 1,800,000.00 $ 495,221.67 287 -477892.5151286 395550
$167,841 $ 1,800,000.00 $ 467,841.07 288 -477892.5151286 375319
$149,386 $ 1,800,000.00 $ 449,386.39 289 -477892.5151286 400872
$200,433 $ 1,800,000.00 $ 500,433.07 290 -477892.5151286 487366
$43,071 $ 1,800,000.00 $ 343,070.63 291 -477892.5151286 483503
$75,785 $ 1,800,000.00 $ 375,784.51 292 -477892.5151286 558625
$175,162 $ 1,800,000.00 $ 475,161.87 293 -477892.5151286 363295
$331,116 $ 1,800,000.00 $ 631,115.54 294 -477892.5151286 387123
$0 $ 1,800,000.00 $ 90,948.47 295 -477892.5151286 355838
$338,958 $ 1,800,000.00 $ 638,957.80 296 -477892.5151286 560850
$168,885 $ 1,800,000.00 $ 468,884.70 297 -477892.5151286 607406
$172,536 $ 1,800,000.00 $ 472,535.58 298 -477892.5151286 331696
$128,628 $ 1,800,000.00 $ 428,627.84 299 -477892.5151286 577575
$200,872 $ 1,800,000.00 $ 500,872.10 300 -477892.5151286 340866
$149,130 $ 1,800,000.00 $ 449,129.75 301 -477892.5151286 384354
$381,043 $ 1,800,000.00 $ 681,042.86 302 -477892.5151286 573658
$0 $ 1,800,000.00 $ 118,388.48 303 -477892.5151286 445415
$0 $ 1,800,000.00 $ 83,204.19 304 -477892.5151286 366925
$68,322 $ 1,800,000.00 $ 368,322.06 305 -477892.5151286 -1388339
$0 $ 1,800,000.00 $ 281,724.69 306 -477892.5151286 589270
$75,307 $ 1,800,000.00 $ 375,306.74 307 -477892.5151286 598347
$0 $ 1,800,000.00 $ -71,074.44 308 -477892.5151286 539722
$194,370 $ 1,800,000.00 $ 494,370.35 309 -477892.5151286 486350
$171,545 $ 1,800,000.00 $ 471,544.96 310 -477892.5151286 533682
$201,441 $ 1,800,000.00 $ 501,441.12 311 -477892.5151286 400906
$66,605 $ 1,800,000.00 $ 366,604.91 312 -477892.5151286 109344
$151,004 $ 1,800,000.00 $ 451,003.93 313 -477892.5151286 -137347
$0 $ 1,800,000.00 $ -650,005.99 314 -477892.5151286 680069
$0 $ 1,800,000.00 $ -57,990.23 315 -477892.5151286 188971
$263,901 $ 1,800,000.00 $ 563,901.46 316 -477892.5151286 342865
$32,839 $ 1,800,000.00 $ 332,838.79 317 -477892.5151286 618412
$343,620 $ 1,800,000.00 $ 643,619.82 318 -477892.5151286 310226
$0 $ 1,800,000.00 $ 136,540.65 319 -477892.5151286 -447690
$137,317 $ 1,800,000.00 $ 437,317.08 320 -477892.5151286 472131
$81,463 $ 1,800,000.00 $ 381,463.38 321 -477892.5151286 456619
$62,289 $ 1,800,000.00 $ 362,289.35 322 -477892.5151286 444997
$0 $ 1,800,000.00 $ 145,540.91 323 -477892.5151286 431729
$0 $ 1,800,000.00 $ -228,364.35 324 -477892.5151286 -42729
$59,690 $ 1,800,000.00 $ 359,689.58 325 -477892.5151286 564769
$145,224 $ 1,800,000.00 $ 445,223.87 326 -477892.5151286 -482289
$0 $ 1,800,000.00 $ 78,119.09 327 -477892.5151286 391162
$29,941 $ 1,800,000.00 $ 329,940.96 328 -477892.5151286 479600
$99,605 $ 1,800,000.00 $ 399,605.32 329 -477892.5151286 196806
$188,489 $ 1,800,000.00 $ 488,489.09 330 -477892.5151286 556320
 $0 $ 1,800,000.00 $ -457,674.57 331 -477892.5151286 350640
$121,074 $ 1,800,000.00 $ 421,073.62 332 -477892.5151286 422461
$40,466 $ 1,800,000.00 $ 340,465.98 333 -477892.5151286 465826
$56,106 $ 1,800,000.00 $ 356,105.58 334 -477892.5151286 535295
$46,689 $ 1,800,000.00 $ 346,689.22 335 -477892.5151286 685925
$237,338 $ 1,800,000.00 $ 537,337.68 336 -477892.5151286 469886
$204,706 $ 1,800,000.00 $ 504,705.60 337 -477892.5151286 583128
$275,214 $ 1,800,000.00 $ 575,213.58 338 -477892.5151286 606312
$81,552 $ 1,800,000.00 $ 381,552.11 339 -477892.5151286 31943
$317,707 $ 1,800,000.00 $ 617,707.22 340 -477892.5151286 384601
$71,851 $ 1,800,000.00 $ 371,850.74 341 -477892.5151286 308417
$121,077 $ 1,800,000.00 $ 421,076.51 342 -477892.5151286 646050
$110,545 $ 1,800,000.00 $ 410,545.43 343 -477892.5151286 384080
$0 $ 1,800,000.00 $ 119,494.66 344 -477892.5151286 -244927
$86,316 $ 1,800,000.00 $ 386,315.68 345 -477892.5151286 37712
$384,738 $ 1,800,000.00 $ 684,738.34 346 -477892.5151286 528356
$78,089 $ 1,800,000.00 $ 378,088.76 347 -477892.5151286 237293
$210,104 $ 1,800,000.00 $ 510,104.50 348 -477892.5151286 257559
$0 $ 1,800,000.00 $ 298,699.56 349 -477892.5151286 492398
$108,619 $ 1,800,000.00 $ 408,618.89 350 -477892.5151286 439444
$0 $ 1,800,000.00 $ -623,863.92 351 -477892.5151286 1438
$36,287 $ 1,800,000.00 $ 336,287.10 352 -477892.5151286 339539
$224,655 $ 1,800,000.00 $ 524,655.20 353 -477892.5151286 607993
$0 $ 1,800,000.00 $ -808,952.94 354 -477892.5151286 571882
$121,475 $ 1,800,000.00 $ 421,475.11 355 -477892.5151286 3010
$227,372 $ 1,800,000.00 $ 527,371.62 356 -477892.5151286 370075
$325,445 $ 1,800,000.00 $ 625,445.04 357 -477892.5151286 410970
$132,152 $ 1,800,000.00 $ 432,151.85 358 -477892.5151286 542543
$176,575 $ 1,800,000.00 $ 476,574.54 359 -477892.5151286 535066
$271,887 $ 1,800,000.00 $ 571,886.65 360 -477892.5151286 438858
$511 $ 1,800,000.00 $ 300,510.87 361 -477892.5151286 395853
$281,748 $ 1,800,000.00 $ 581,748.25 362 -477892.5151286 710395
$0 $ 1,800,000.00 $ 112,793.46 363 -477892.5151286 525918
$0 $ 1,800,000.00 $ -249,869.58 364 -477892.5151286 -244875
$39,459 $ 1,800,000.00 $ 339,458.55 365 -477892.5151286 69086
$0 $ 1,800,000.00 $ 244,653.58 366 -477892.5151286 393450
$0 $ 1,800,000.00 $ 194,256.35 367 -477892.5151286 -278121
$125,229 $ 1,800,000.00 $ 425,228.56 368 -477892.5151286 571713
$0 $ 1,800,000.00 $ 38,601.78 369 -477892.5151286 -159765
$112,874 $ 1,800,000.00 $ 412,874.26 370 -477892.5151286 378951
$469,365 $ 1,800,000.00 $ 769,364.75 371 -477892.5151286 307511
$107,787 $ 1,800,000.00 $ 407,786.63 372 -477892.5151286 550664
$0 $ 1,800,000.00 $ 275,374.71 373 -477892.5151286 -498163
$0 $ 1,800,000.00 $ 32,573.25 374 -477892.5151286 136772
$126,428 $ 1,800,000.00 $ 426,427.52 375 -477892.5151286 555223
$276,732 $ 1,800,000.00 $ 576,732.43 376 -477892.5151286 428389
$0 $ 1,800,000.00 $ -342,336.17 377 -477892.5151286 467989
$261,792 $ 1,800,000.00 $ 561,792.09 378 -477892.5151286 217113
$172,419 $ 1,800,000.00 $ 472,419.09 379 -477892.5151286 598348
$68,655 $ 1,800,000.00 $ 368,655.45 380 -477892.5151286 229737
$0 $ 1,800,000.00 $ -72,441.48 381 -477892.5151286 307708
$105,464 $ 1,800,000.00 $ 405,464.05 382 -477892.5151286 475853
$81,931 $ 1,800,000.00 $ 381,930.71 383 -477892.5151286 481610
$132,109 $ 1,800,000.00 $ 432,108.74 384 -477892.5151286 5708
$130,190 $ 1,800,000.00 $ 430,190.13 385 -477892.5151286 294127
$196,565 $ 1,800,000.00 $ 496,564.83 386 -477892.5151286 525876
$74,080 $ 1,800,000.00 $ 374,079.58 387 -477892.5151286 -551884
$162,488 $ 1,800,000.00 $ 462,488.43 388 -477892.5151286 19665
$0 $ 1,800,000.00 $ 48,456.38 389 -477892.5151286 369324
$82,947 $ 1,800,000.00 $ 382,946.55 390 -477892.5151286 428471
$0 $ 1,800,000.00 $ -21,285.11 391 -477892.5151286 147992
$159,228 $ 1,800,000.00 $ 459,228.41 392 -477892.5151286 643591
$0 $ 1,800,000.00 $ -211,323.94 393 -477892.5151286 590344
$0 $ 1,800,000.00 $ -557,246.18 394 -477892.5151286 487667
$89,238 $ 1,800,000.00 $ 389,237.54 395 -477892.5151286 353326
$127,479 $ 1,800,000.00 $ 427,478.67 396 -477892.5151286 342531
$153,150 $ 1,800,000.00 $ 453,149.71 397 -477892.5151286 514531
$0 $ 1,800,000.00 $ -96,323.55 398 -477892.5151286 421176
$0 $ 1,800,000.00 $ -261,734.04 399 -477892.5151286 624053
$267,523 $ 1,800,000.00 $ 567,522.79 400 -477892.5151286 320812
$385,415 $ 1,800,000.00 $ 685,414.57 401 -477892.5151286 -189001
$149,204 $ 1,800,000.00 $ 449,203.73 402 -477892.5151286 348721
$255,650 $ 1,800,000.00 $ 555,650.09 403 -477892.5151286 105962
$473,843 $ 1,800,000.00 $ 773,842.54 404 -477892.5151286 -109797
$275,660 $ 1,800,000.00 $ 575,660.10 405 -477892.5151286 375002
$135,668 $ 1,800,000.00 $ 435,668.30 406 -477892.5151286 600957
$106,987 $ 1,800,000.00 $ 406,987.00 407 -477892.5151286 359274
$0 $ 1,800,000.00 $ 104,574.14 408 -477892.5151286 486234
$194,003 $ 1,800,000.00 $ 494,002.57 409 -477892.5151286 497074
$0 $ 1,800,000.00 $ 2,581.59 410 -477892.5151286 -240519
$0 $ 1,800,000.00 $ -887,890.81 411 -477892.5151286 399853
$62,907 $ 1,800,000.00 $ 362,907.43 412 -477892.5151286 604060
$239,184 $ 1,800,000.00 $ 539,184.07 413 -477892.5151286 523445
$95,425 $ 1,800,000.00 $ 395,425.43 414 -477892.5151286 352686
$412,344 $ 1,800,000.00 $ 712,344.06 415 -477892.5151286 505785
$0 $ 1,800,000.00 $ -365,403.52 416 -477892.5151286 346818
$113,169 $ 1,800,000.00 $ 413,169.19 417 -477892.5151286 444287
$119,027 $ 1,800,000.00 $ 419,026.51 418 -477892.5151286 437973
$35,600 $ 1,800,000.00 $ 335,599.52 419 -477892.5151286 -184070
$328,549 $ 1,800,000.00 $ 628,549.20 420 -477892.5151286 473620
 $0 $ 1,800,000.00 $ -175,480.29 421 -477892.5151286 341036
$167,768 $ 1,800,000.00 $ 467,768.01 422 -477892.5151286 256627
$0 $ 1,800,000.00 $ 113,048.49 423 -477892.5151286 542790
$375,378 $ 1,800,000.00 $ 675,377.74 424 -477892.5151286 365600
$239,282 $ 1,800,000.00 $ 539,282.38 425 -477892.5151286 440960
$242,741 $ 1,800,000.00 $ 542,740.82 426 -477892.5151286 494451
$0 $ 1,800,000.00 $ 218,406.76 427 -477892.5151286 507433
$0 $ 1,800,000.00 $ -2,062.61 428 -477892.5151286 345163
$0 $ 1,800,000.00 $ -61,639.84 429 -477892.5151286 372068
$228,722 $ 1,800,000.00 $ 528,721.80 430 -477892.5151286 415947
$183,549 $ 1,800,000.00 $ 483,549.02 431 -477892.5151286 433787
$80,372 $ 1,800,000.00 $ 380,371.79 432 -477892.5151286 499757
$264,767 $ 1,800,000.00 $ 564,766.85 433 -477892.5151286 201816
$129,540 $ 1,800,000.00 $ 429,540.00 434 -477892.5151286 331246
$290,059 $ 1,800,000.00 $ 590,058.80 435 -477892.5151286 371776
$77,261 $ 1,800,000.00 $ 377,260.74 436 -477892.5151286 768630
$72,416 $ 1,800,000.00 $ 372,415.67 437 -477892.5151286 513376
$31,413 $ 1,800,000.00 $ 331,413.04 438 -477892.5151286 -401116
$99,103 $ 1,800,000.00 $ 399,102.73 439 -477892.5151286 383772
$133,504 $ 1,800,000.00 $ 433,504.01 440 -477892.5151286 354713
$133,060 $ 1,800,000.00 $ 433,060.46 441 -477892.5151286 255186
$183,276 $ 1,800,000.00 $ 483,276.16 442 -477892.5151286 386036
$285,086 $ 1,800,000.00 $ 585,085.86 443 -477892.5151286 389285
$0 $ 1,800,000.00 $ -1,273,389.36 444 -477892.5151286 478219
$0 $ 1,800,000.00 $ -77,167.20 445 -477892.5151286 506734
$272,554 $ 1,800,000.00 $ 572,554.10 446 -477892.5151286 331444
$402,950 $ 1,800,000.00 $ 702,949.53 447 -477892.5151286 475405
$417,338 $ 1,800,000.00 $ 717,337.88 448 -477892.5151286 315883
$0 $ 1,800,000.00 $ 210,929.41 449 -477892.5151286 489850
$117,867 $ 1,800,000.00 $ 417,867.36 450 -477892.5151286 -284917
$0 $ 1,800,000.00 $ -1,080,027.13 451 -477892.5151286 489513
$275,106 $ 1,800,000.00 $ 575,106.42 452 -477892.5151286 -515888
$0 $ 1,800,000.00 $ 157,617.05 453 -477892.5151286 326485
$196,877 $ 1,800,000.00 $ 496,876.88 454 -477892.5151286 368888
$0 $ 1,800,000.00 $ 77,247.98 455 -477892.5151286 351764
$91,805 $ 1,800,000.00 $ 391,805.48 456 -477892.5151286 442506
$0 $ 1,800,000.00 $ 180,626.79 457 -477892.5151286 624399
$0 $ 1,800,000.00 $ -723,564.57 458 -477892.5151286 394094
$265,874 $ 1,800,000.00 $ 565,874.22 459 -477892.5151286 675891
$0 $ 1,800,000.00 $ -32,775.37 460 -477892.5151286 -385860
$90,012 $ 1,800,000.00 $ 390,012.22 461 -477892.5151286 488410
$0 $ 1,800,000.00 $ -287,388.91 462 -477892.5151286 443137
$493,251 $ 1,800,000.00 $ 793,250.52 463 -477892.5151286 896213
$142,315 $ 1,800,000.00 $ 442,314.68 464 -477892.5151286 110174
$259,306 $ 1,800,000.00 $ 559,305.96 465 -477892.5151286 714817
 $0 $ 1,800,000.00 $ 73,511.50 466 -477892.5151286 527190
$126,569 $ 1,800,000.00 $ 426,569.07 467 -477892.5151286 448528
$42,391 $ 1,800,000.00 $ 342,391.30 468 -477892.5151286 546421
$263,828 $ 1,800,000.00 $ 563,828.40 469 -477892.5151286 353084
$111,026 $ 1,800,000.00 $ 411,026.11 470 -477892.5151286 713528
$189,676 $ 1,800,000.00 $ 489,676.09 471 -477892.5151286 478237
$0 $ 1,800,000.00 $ 287,468.45 472 -477892.5151286 312039
$387,852 $ 1,800,000.00 $ 687,852.42 473 -477892.5151286 417782
$0 $ 1,800,000.00 $ -1,423,358.34 474 -477892.5151286 426005
$92,860 $ 1,800,000.00 $ 392,860.41 475 -477892.5151286 537989
$0 $ 1,800,000.00 $ -151,736.42 476 -477892.5151286 471003
$349,711 $ 1,800,000.00 $ 649,711.15 477 -477892.5151286 437298
$74,681 $ 1,800,000.00 $ 374,681.48 478 -477892.5151286 -23504
$120,431 $ 1,800,000.00 $ 420,431.00 479 -477892.5151286 324653
$134,701 $ 1,800,000.00 $ 434,700.97 480 -477892.5151286 185361
$85,701 $ 1,800,000.00 $ 385,701.22 481 -477892.5151286 464157
$57,106 $ 1,800,000.00 $ 357,106.00 482 -477892.5151286 463221
$161,503 $ 1,800,000.00 $ 461,502.91 483 -477892.5151286 -594030
$0 $ 1,800,000.00 $ -444,658.07 484 -477892.5151286 290955
$153,671 $ 1,800,000.00 $ 453,670.75 485 -477892.5151286 523983
$0 $ 1,800,000.00 $ -289,161.65 486 -477892.5151286 248071
$0 $ 1,800,000.00 $ 217,225.06 487 -477892.5151286 357862
$5,966 $ 1,800,000.00 $ 305,965.93 488 -477892.5151286 -91136
$211,084 $ 1,800,000.00 $ 511,083.83 489 -477892.5151286 590611
$0 $ 1,800,000.00 $ 162,236.02 490 -477892.5151286 385043
$65,711 $ 1,800,000.00 $ 365,710.81 491 -477892.5151286 397622
$159,404 $ 1,800,000.00 $ 459,404.47 492 -477892.5151286 490242
$99,270 $ 1,800,000.00 $ 399,270.14 493 -477892.5151286 -705283
$331,418 $ 1,800,000.00 $ 631,417.82 494 -477892.5151286 120982
$107,969 $ 1,800,000.00 $ 407,969.09 495 -477892.5151286 535696
$0 $ 1,800,000.00 $ 137,868.72 496 -477892.5151286 581009
$72,986 $ 1,800,000.00 $ 372,986.23 497 -477892.5151286 412347
$5,626 $ 1,800,000.00 $ 305,626.38 498 -477892.5151286 437874
$0 $ 1,800,000.00 $ -237,664.83 499 -477892.5151286 537288
$139,676 $ 1,800,000.00 $ 439,675.71 500 -477892.5151286 410754
501 -477892.5151286 341471
502 -477892.5151286 547331
503 -477892.5151286 527001
504 -477892.5151286 409602
505 -477892.5151286 -138020
506 -477892.5151286 594393
507 -477892.5151286 439832
508 -477892.5151286 378929
509 -477892.5151286 309006
510 -477892.5151286 -844457
511 -477892.5151286 523920
512 -477892.5151286 391318
513 -477892.5151286 479254
514 -477892.5151286 334677
515 -477892.5151286 418124
516 -477892.5151286 764272
517 -477892.5151286 443323
518 -477892.5151286 339851
519 -477892.5151286 410796
520 -477892.5151286 448541
521 -477892.5151286 476282
522 -477892.5151286 419463
523 -477892.5151286 358056
524 -477892.5151286 351190
525 -477892.5151286 410967
526 -477892.5151286 382967
527 -477892.5151286 -205682
528 -477892.5151286 335694
529 -477892.5151286 403810
530 -477892.5151286 700455
531 -477892.5151286 305054
532 -477892.5151286 313463
533 -477892.5151286 482286
534 -477892.5151286 561066
535 -477892.5151286 228376
536 -477892.5151286 633326
537 -477892.5151286 359729
538 -477892.5151286 417248
539 -477892.5151286 422119
540 -477892.5151286 696808
541 -477892.5151286 397890
542 -477892.5151286 418506
543 -477892.5151286 407990
544 -477892.5151286 413998
545 -477892.5151286 128420
546 -477892.5151286 421780
547 -477892.5151286 544624
548 -477892.5151286 370032
549 -477892.5151286 608945
550 -477892.5151286 -313032
551 -477892.5151286 507930
552 -477892.5151286 476038
553 -477892.5151286 666348
554 -477892.5151286 484614
555 -477892.5151286 445547
556 -477892.5151286 653328
557 -477892.5151286 363720
558 -477892.5151286 557321
559 -477892.5151286 685110
560 -477892.5151286 413823
561 -477892.5151286 -367098
562 -477892.5151286 -369123
563 -477892.5151286 558046
564 -477892.5151286 559435
565 -477892.5151286 262171
566 -477892.5151286 -923788
567 -477892.5151286 472574
568 -477892.5151286 10219
569 -477892.5151286 -51909
570 -477892.5151286 287529
571 -477892.5151286 432918
572 -477892.5151286 454052
573 -477892.5151286 446992
574 -477892.5151286 370524
575 -477892.5151286 420871
576 -477892.5151286 -219235
577 -477892.5151286 -357169
578 -477892.5151286 387275
579 -477892.5151286 423512
580 -477892.5151286 370647
581 -477892.5151286 620581
582 -477892.5151286 283367
583 -477892.5151286 387780
584 -477892.5151286 382085
585 -477892.5151286 344841
586 -477892.5151286 311238
587 -477892.5151286 344333
588 -477892.5151286 445523
589 -477892.5151286 659704
590 -477892.5151286 -113028
591 -477892.5151286 -657235
592 -477892.5151286 605032
593 -477892.5151286 -205594
594 -477892.5151286 317281
595 -477892.5151286 -200655
596 -477892.5151286 590250
597 -477892.5151286 281086
598 -477892.5151286 702512
599 -477892.5151286 466019
600 -477892.5151286 -120312
601 -477892.5151286 216677
602 -477892.5151286 516599
603 -477892.5151286 377828
604 -477892.5151286 758669
605 -477892.5151286 307087
606 -477892.5151286 290329
607 -477892.5151286 405544
608 -477892.5151286 580965
609 -477892.5151286 549287
610 -477892.5151286 546698
611 -477892.5151286 376202
612 -477892.5151286 556886
613 -477892.5151286 606774
614 -477892.5151286 458897
615 -477892.5151286 -72274
616 -477892.5151286 389179
617 -477892.5151286 255525
618 -477892.5151286 650400
619 -477892.5151286 546422
620 -477892.5151286 472811
621 -477892.5151286 220384
622 -477892.5151286 5637
623 -477892.5151286 474024
624 -477892.5151286 479837
625 -477892.5151286 62192
626 -477892.5151286 -358345
627 -477892.5151286 463908
628 -477892.5151286 186167
629 -477892.5151286 38069
630 -477892.5151286 310270
631 -477892.5151286 443931
632 -477892.5151286 -49838
633 -477892.5151286 347817
634 -477892.5151286 -91112
635 -477892.5151286 387938
636 -477892.5151286 607719
637 -477892.5151286 374899
638 -477892.5151286 401507
639 -477892.5151286 331797
640 -477892.5151286 -163565
641 -477892.5151286 364880
642 -477892.5151286 431984
643 -477892.5151286 381747
644 -477892.5151286 405145
645 -477892.5151286 439051
646 -477892.5151286 -390027
647 -477892.5151286 455169
648 -477892.5151286 168961
649 -477892.5151286 509234
650 -477892.5151286 -896470
651 -477892.5151286 339434
652 -477892.5151286 514423
653 -477892.5151286 -193626
654 -477892.5151286 -174169
655 -477892.5151286 406530
656 -477892.5151286 393326
657 -477892.5151286 558152
658 -477892.5151286 -1369806
659 -477892.5151286 263540
660 -477892.5151286 341614
661 -477892.5151286 133881
662 -477892.5151286 -201430
663 -477892.5151286 339261
664 -477892.5151286 660815
665 -477892.5151286 426546
666 -477892.5151286 -122705
667 -477892.5151286 -218218
668 -477892.5151286 528955
669 -477892.5151286 111480
670 -477892.5151286 309423
671 -477892.5151286 387186
672 -477892.5151286 691901
673 -477892.5151286 319173
674 -477892.5151286 -32990
675 -477892.5151286 391277
676 -477892.5151286 446306
677 -477892.5151286 433513
678 -477892.5151286 337095
679 -477892.5151286 324054
680 -477892.5151286 468597
681 -477892.5151286 125549
682 -477892.5151286 465182
683 -477892.5151286 590553
684 -477892.5151286 213848
685 -477892.5151286 696746
686 -477892.5151286 187327
687 -477892.5151286 366207
688 -477892.5151286 118807
689 -477892.5151286 510477
690 -477892.5151286 686391
691 -477892.5151286 477896
692 -477892.5151286 333311
693 -477892.5151286 464346
694 -477892.5151286 303819
695 -477892.5151286 512357
696 -477892.5151286 474650
697 -477892.5151286 398496
698 -477892.5151286 554795
699 -477892.5151286 60969
700 -477892.5151286 358348
701 -477892.5151286 214843
702 -477892.5151286 -114289
703 -477892.5151286 362818
704 -477892.5151286 610484
705 -477892.5151286 -397268
706 -477892.5151286 303937
707 -477892.5151286 -471854
708 -477892.5151286 629503
709 -477892.5151286 427890
710 -477892.5151286 345200
711 -477892.5151286 81379
712 -477892.5151286 499413
713 -477892.5151286 390413
714 -477892.5151286 525694
715 -477892.5151286 492989
716 -477892.5151286 471124
717 -477892.5151286 317747
718 -477892.5151286 610366
719 -477892.5151286 683268
720 -477892.5151286 605060
721 -477892.5151286 391411
722 -477892.5151286 378138
723 -477892.5151286 355109
724 -477892.5151286 -238629
725 -477892.5151286 462483
726 -477892.5151286 469422
727 -477892.5151286 -336224
728 -477892.5151286 364724
729 -477892.5151286 431041
730 -477892.5151286 59278
731 -477892.5151286 -582296
732 -477892.5151286 -626974
733 -477892.5151286 372922
734 -477892.5151286 368994
735 -477892.5151286 554459
736 -477892.5151286 357359
737 -477892.5151286 498834
738 -477892.5151286 418073
739 -477892.5151286 481045
740 -477892.5151286 603438
741 -477892.5151286 493345
742 -477892.5151286 303840
743 -477892.5151286 411630
744 -477892.5151286 -354768
745 -477892.5151286 320077
746 -477892.5151286 319906
747 -477892.5151286 -74645
748 -477892.5151286 320666
749 -477892.5151286 404702
750 -477892.5151286 547651
751 -477892.5151286 449673
752 -477892.5151286 418840
753 -477892.5151286 377825
754 -477892.5151286 340077
755 -477892.5151286 -105274
756 -477892.5151286 370089
757 -477892.5151286 -873622
758 -477892.5151286 704398
759 -477892.5151286 625646
760 -477892.5151286 370856
761 -477892.5151286 589404
762 -477892.5151286 423876
763 -477892.5151286 328165
764 -477892.5151286 -235732
765 -477892.5151286 577740
766 -477892.5151286 312452
767 -477892.5151286 499276
768 -477892.5151286 346526
769 -477892.5151286 519215
770 -477892.5151286 516585
771 -477892.5151286 371347
772 -477892.5151286 393886
773 -477892.5151286 424708
774 -477892.5151286 455675
775 -477892.5151286 352930
776 -477892.5151286 500095
777 -477892.5151286 583383
778 -477892.5151286 -24293
779 -477892.5151286 -365303
780 -477892.5151286 457445
781 -477892.5151286 90993
782 -477892.5151286 538219
783 -477892.5151286 464263
784 -477892.5151286 -466306
785 -477892.5151286 588001
786 -477892.5151286 -273812
787 -477892.5151286 602079
788 -477892.5151286 152243
789 -477892.5151286 426306
790 -477892.5151286 589728
791 -477892.5151286 515410
792 -477892.5151286 345576
793 -477892.5151286 211952
794 -477892.5151286 247104
795 -477892.5151286 458664
796 -477892.5151286 -55895
797 -477892.5151286 389090
798 -477892.5151286 502245
799 -477892.5151286 601069
800 -477892.5151286 379904
801 -477892.5151286 277373
802 -477892.5151286 459505
803 -477892.5151286 338839
804 -477892.5151286 -531891
805 -477892.5151286 381988
806 -477892.5151286 382423
807 -477892.5151286 -369505
808 -477892.5151286 710078
809 -477892.5151286 586434
810 -477892.5151286 495382
811 -477892.5151286 386602
812 -477892.5151286 377405
813 -477892.5151286 355389
814 -477892.5151286 372152
815 -477892.5151286 301242
816 -477892.5151286 -628258
817 -477892.5151286 473397
818 -477892.5151286 -158877
819 -477892.5151286 246918
820 -477892.5151286 533635
821 -477892.5151286 689765
822 -477892.5151286 367807
823 -477892.5151286 569404
824 -477892.5151286 210292
825 -477892.5151286 397960
826 -477892.5151286 492180
827 -477892.5151286 389956
828 -477892.5151286 670701
829 -477892.5151286 -10145
830 -477892.5151286 368683
831 -477892.5151286 331385
832 -477892.5151286 371556
833 -477892.5151286 304710
834 -477892.5151286 -351809
835 -477892.5151286 542974
836 -477892.5151286 233521
837 -477892.5151286 393980
838 -477892.5151286 -279462
839 -477892.5151286 328025
840 -477892.5151286 -301316
841 -477892.5151286 -174016
842 -477892.5151286 493060
843 -477892.5151286 389590
844 -477892.5151286 334122
845 -477892.5151286 450589
846 -477892.5151286 350192
847 -477892.5151286 541994
848 -477892.5151286 340142
849 -477892.5151286 387881
850 -477892.5151286 576431
851 -477892.5151286 357540
852 -477892.5151286 205974
853 -477892.5151286 476353
854 -477892.5151286 474602
855 -477892.5151286 508211
856 -477892.5151286 502860
857 -477892.5151286 439943
858 -477892.5151286 -125653
859 -477892.5151286 329950
860 -477892.5151286 107686
861 -477892.5151286 369597
862 -477892.5151286 437315
863 -477892.5151286 466892
864 -477892.5151286 333795
865 -477892.5151286 75906
866 -477892.5151286 652178
867 -477892.5151286 395803
868 -477892.5151286 443465
869 -477892.5151286 315164
870 -477892.5151286 609005
871 -477892.5151286 274570
872 -477892.5151286 424071
873 -477892.5151286 367967
874 -477892.5151286 311146
875 -477892.5151286 -703529
876 -477892.5151286 485995
877 -477892.5151286 559470
878 -477892.5151286 390056
879 -477892.5151286 482596
880 -477892.5151286 405505
881 -477892.5151286 492892
882 -477892.5151286 440772
883 -477892.5151286 492451
884 -477892.5151286 446444
885 -477892.5151286 564256
886 -477892.5151286 -398435
887 -477892.5151286 250627
888 -477892.5151286 329256
889 -477892.5151286 698240
890 -477892.5151286 307525
891 -477892.5151286 602043
892 -477892.5151286 483266
893 -477892.5151286 134498
894 -477892.5151286 335728
895 -477892.5151286 434712
896 -477892.5151286 472255
897 -477892.5151286 573495
898 -477892.5151286 456494
899 -477892.5151286 304353
900 -477892.5151286 376046
901 -477892.5151286 540698
902 -477892.5151286 -300774
903 -477892.5151286 420528
904 -477892.5151286 667865
905 -477892.5151286 389572
906 -477892.5151286 344315
907 -477892.5151286 490517
908 -477892.5151286 -142446
909 -477892.5151286 82450
910 -477892.5151286 461221
911 -477892.5151286 -615365
912 -477892.5151286 455850
913 -477892.5151286 414109
914 -477892.5151286 495878
915 -477892.5151286 352881
916 -477892.5151286 331842
917 -477892.5151286 401168
918 -477892.5151286 318138
919 -477892.5151286 -431768
920 -477892.5151286 396126
921 -477892.5151286 343445
922 -477892.5151286 457441
923 -477892.5151286 -98323
924 -477892.5151286 -658113
925 -477892.5151286 36628
926 -477892.5151286 548086
927 -477892.5151286 -905435
928 -477892.5151286 481144
929 -477892.5151286 130497
930 -477892.5151286 493347
931 -477892.5151286 517363
932 -477892.5151286 548350
933 -477892.5151286 343816
934 -477892.5151286 314896
935 -477892.5151286 332058
936 -477892.5151286 411490
937 -477892.5151286 459547
938 -477892.5151286 -418469
939 -477892.5151286 214129
940 -477892.5151286 207397
941 -477892.5151286 625616
942 -477892.5151286 300901
943 -477892.5151286 534241
944 -477892.5151286 422714
945 -477892.5151286 382334
946 -477892.5151286 632372
947 -477892.5151286 484370
948 -477892.5151286 157656
949 -477892.5151286 428484
950 -477892.5151286 171726
951 -477892.5151286 -227591
952 -477892.5151286 385155
953 -477892.5151286 530736
954 -477892.5151286 531303
955 -477892.5151286 54760
956 -477892.5151286 432070
957 -477892.5151286 474980
958 -477892.5151286 210761
959 -477892.5151286 359863
960 -477892.5151286 445540
 961 -477892.5151286 669001
962 -477892.5151286 349094
963 -477892.5151286 -605742
964 -477892.5151286 562112
965 -477892.5151286 472111
966 -477892.5151286 137400
967 -477892.5151286 340029
968 -477892.5151286 370844
969 -477892.5151286 737276
970 -477892.5151286 531704
971 -477892.5151286 368951
972 -477892.5151286 510311
973 -477892.5151286 431711
974 -477892.5151286 -406396
975 -477892.5151286 325274
976 -477892.5151286 507030
977 -477892.5151286 364926
978 -477892.5151286 571030
979 -477892.5151286 441110
980 -477892.5151286 -100520
981 -477892.5151286 312781
982 -477892.5151286 -155447
983 -477892.5151286 606363
984 -477892.5151286 159882
985 -477892.5151286 309175
986 -477892.5151286 356230
987 -477892.5151286 427113
988 -477892.5151286 118778
989 -477892.5151286 457066
990 -477892.5151286 322537
991 -477892.5151286 275321
992 -477892.5151286 -70493
993 -477892.5151286 342069
994 -477892.5151286 421090
995 -477892.5151286 575936
996 -477892.5151286 355154
997 -477892.5151286 637274
998 -477892.5151286 459665
999 -477892.5151286 532899
1000 -477892.5151286 366811
VENTAS
31479
1 31479 50000
2 31479 50000
3 31479 50000
4 31479 49109
5 31479 50000
6 31479 50000
7 31479 38958
8 31479 50000
9 31479 48158
10 31479 50000
11 31479 50000
12 31479 50000
13 31479 50000
14 31479 45515
15 31479 50000
16 31479 37820
17 31479 50000
18 31479 50000
19 31479 47043
20 31479 50000
21 31479 50000
22 31479 50000
23 31479 50000
24 31479 50000
25 31479 50000
26 31479 46794
27 31479 50000
28 31479 48556
29 31479 50000
30 31479 50000
31 31479 50000
32 31479 50000
33 31479 50000
34 31479 50000
35 31479 50000
36 31479 50000
37 31479 50000
38 31479 50000
39 31479 50000
40 31479 50000
41 31479 50000
42 31479 27165
43 31479 50000
44 31479 50000
45 31479 38961
46 31479 50000
47 31479 50000
48 31479 50000
49 31479 33620
50 31479 50000
51 31479 37902
52 31479 50000
53 31479 45553
54 31479 50000
55 31479 50000
56 31479 45042
57 31479 50000
58 31479 50000
59 31479 50000
60 31479 50000
 61 31479 50000
62 31479 47471
63 31479 46597
64 31479 50000
65 31479 50000
66 31479 44083
67 31479 50000
68 31479 29490
69 31479 50000
70 31479 50000
71 31479 35683
72 31479 50000
73 31479 50000
74 31479 50000
75 31479 50000
76 31479 50000
77 31479 49894
78 31479 50000
79 31479 40650
80 31479 50000
81 31479 50000
82 31479 33124
83 31479 50000
84 31479 50000
85 31479 50000
86 31479 41151
87 31479 50000
88 31479 50000
89 31479 50000
90 31479 50000
91 31479 50000
92 31479 50000
93 31479 50000
94 31479 50000
95 31479 32598
96 31479 50000
97 31479 49567
98 31479 50000
99 31479 50000
100 31479 50000
101 31479 50000
102 31479 23015
103 31479 50000
104 31479 50000
105 31479 50000
106 31479 50000
107 31479 30204
108 31479 50000
109 31479 50000
110 31479 50000
111 31479 50000
112 31479 45291
113 31479 44682
114 31479 50000
115 31479 39539
116 31479 50000
117 31479 50000
118 31479 50000
119 31479 50000
120 31479 50000
121 31479 50000
122 31479 50000
123 31479 50000
124 31479 28553
125 31479 50000
126 31479 50000
127 31479 50000
128 31479 50000
129 31479 50000
130 31479 50000
131 31479 50000
132 31479 50000
133 31479 50000
134 31479 50000
135 31479 45395
136 31479 39120
137 31479 38223
138 31479 50000
139 31479 41881
140 31479 50000
141 31479 46193
142 31479 50000
143 31479 49234
144 31479 40054
145 31479 40068
146 31479 37089
147 31479 50000
148 31479 50000
149 31479 43732
150 31479 50000
151 31479 50000
152 31479 50000
153 31479 43205
154 31479 50000
155 31479 50000
156 31479 50000
157 31479 50000
158 31479 50000
159 31479 50000
160 31479 50000
161 31479 50000
162 31479 50000
163 31479 50000
164 31479 37356
165 31479 50000
166 31479 50000
167 31479 50000
168 31479 47853
169 31479 50000
170 31479 50000
171 31479 50000
172 31479 50000
173 31479 50000
174 31479 50000
175 31479 50000
176 31479 50000
177 31479 50000
178 31479 46732
179 31479 50000
180 31479 50000
181 31479 50000
182 31479 24281
183 31479 50000
184 31479 50000
185 31479 50000
186 31479 50000
187 31479 45627
188 31479 45201
189 31479 50000
190 31479 50000
191 31479 47575
192 31479 39495
193 31479 50000
194 31479 50000
195 31479 31733
196 31479 50000
197 31479 50000
198 31479 38021
199 31479 50000
200 31479 50000
201 31479 41473
202 31479 50000
203 31479 50000
204 31479 50000
205 31479 50000
206 31479 44574
207 31479 22657
208 31479 50000
209 31479 48727
210 31479 50000
211 31479 50000
212 31479 50000
213 31479 47317
214 31479 48003
215 31479 47044
216 31479 50000
217 31479 50000
218 31479 50000
219 31479 50000
220 31479 40593
221 31479 50000
222 31479 50000
223 31479 32246
224 31479 41569
225 31479 45688
226 31479 50000
227 31479 50000
228 31479 28436
229 31479 50000
230 31479 34009
231 31479 50000
232 31479 50000
233 31479 48666
234 31479 50000
235 31479 50000
236 31479 50000
237 31479 50000
238 31479 45074
239 31479 50000
240 31479 50000
241 31479 46042
242 31479 45361
243 31479 50000
244 31479 50000
245 31479 50000
246 31479 41257
247 31479 41226
248 31479 50000
249 31479 50000
250 31479 50000
251 31479 50000
252 31479 50000
253 31479 38230
254 31479 47238
255 31479 44426
256 31479 50000
257 31479 50000
258 31479 28100
259 31479 50000
260 31479 50000
261 31479 50000
262 31479 50000
263 31479 50000
264 31479 50000
265 31479 50000
266 31479 50000
267 31479 50000
268 31479 26827
269 31479 50000
270 31479 50000
271 31479 50000
272 31479 50000
273 31479 50000
274 31479 50000
275 31479 50000
276 31479 50000
277 31479 49956
278 31479 50000
279 31479 50000
280 31479 37223
281 31479 50000
282 31479 50000
283 31479 50000
284 31479 50000
285 31479 37962
286 31479 50000
287 31479 50000
288 31479 50000
289 31479 50000
290 31479 19696
291 31479 50000
292 31479 50000
293 31479 50000
294 31479 50000
295 31479 48116
296 31479 50000
297 31479 50000
298 31479 34617
299 31479 50000
300 31479 50000
301 31479 37618
302 31479 42602
303 31479 50000
304 31479 50000
305 31479 47831
306 31479 50000
307 31479 50000
308 31479 50000
309 31479 35958
310 31479 46828
311 31479 50000
312 31479 50000
313 31479 24750
314 31479 50000
315 31479 50000
316 31479 50000
317 31479 50000
318 31479 50000
319 31479 40868
320 31479 32570
321 31479 49953
322 31479 50000
323 31479 50000
324 31479 50000
325 31479 50000
326 31479 42178
327 31479 50000
328 31479 50000
329 31479 50000
330 31479 50000
331 31479 50000
332 31479 50000
333 31479 50000
334 31479 50000
335 31479 45787
336 31479 50000
337 31479 50000
338 31479 46724
339 31479 50000
340 31479 50000
341 31479 50000
342 31479 50000
343 31479 50000
344 31479 50000
345 31479 50000
346 31479 50000
347 31479 50000
348 31479 50000
349 31479 33346
350 31479 50000
351 31479 50000
352 31479 44767
353 31479 32422
354 31479 50000
355 31479 50000
356 31479 50000
357 31479 45046
358 31479 45741
359 31479 50000
360 31479 50000
361 31479 50000
362 31479 50000
363 31479 50000
364 31479 50000
365 31479 50000
366 31479 50000
367 31479 50000
368 31479 50000
369 31479 39622
370 31479 50000
371 31479 49501
372 31479 50000
373 31479 50000
374 31479 37450
375 31479 49247
376 31479 50000
377 31479 41705
378 31479 50000
379 31479 50000
380 31479 48665
381 31479 50000
382 31479 50000
383 31479 50000
384 31479 50000
385 31479 23688
386 31479 50000
387 31479 50000
388 31479 50000
389 31479 50000
390 31479 50000
391 31479 50000
392 31479 50000
393 31479 50000
394 31479 50000
395 31479 50000
396 31479 47167
397 31479 50000
398 31479 50000
399 31479 34243
400 31479 50000
401 31479 45211
402 31479 50000
403 31479 50000
404 31479 27784
405 31479 36019
406 31479 50000
407 31479 50000
408 31479 40477
409 31479 35471
410 31479 50000
411 31479 50000
412 31479 50000
413 31479 50000
414 31479 50000
415 31479 46081
416 31479 50000
417 31479 50000
418 31479 50000
419 31479 50000
420 31479 50000
421 31479 49257
422 31479 50000
423 31479 50000
424 31479 50000
425 31479 50000
426 31479 50000
427 31479 50000
428 31479 50000
429 31479 45123
430 31479 50000
431 31479 50000
432 31479 50000
433 31479 50000
434 31479 50000
435 31479 50000
436 31479 50000
437 31479 50000
438 31479 47910
439 31479 50000
440 31479 50000
441 31479 50000
442 31479 50000
443 31479 50000
444 31479 49509
445 31479 50000
446 31479 50000
447 31479 50000
448 31479 50000
449 31479 32477
450 31479 44421
451 31479 41357
452 31479 42193
453 31479 50000
454 31479 50000
455 31479 50000
456 31479 50000
457 31479 43161
458 31479 50000
459 31479 48901
460 31479 50000
461 31479 50000
462 31479 50000
463 31479 50000
464 31479 50000
465 31479 50000
466 31479 50000
467 31479 50000
468 31479 44213
469 31479 45650
470 31479 50000
471 31479 50000
472 31479 50000
473 31479 50000
474 31479 45964
475 31479 50000
476 31479 50000
477 31479 50000
478 31479 47624
479 31479 50000
480 31479 47534
481 31479 50000
482 31479 50000
483 31479 35864
484 31479 50000
485 31479 50000
486 31479 48288
487 31479 46520
488 31479 50000
489 31479 50000
490 31479 33443
491 31479 50000
492 31479 37481
493 31479 50000
494 31479 50000
495 31479 50000
496 31479 34593
497 31479 50000
498 31479 50000
499 31479 50000
500 31479 50000
501 31479 50000
502 31479 50000
503 31479 40094
504 31479 50000
505 31479 40671
506 31479 50000
507 31479 40747
508 31479 47509
509 31479 50000
510 31479 42774
511 31479 50000
512 31479 -4373
513 31479 50000
514 31479 50000
515 31479 50000
516 31479 50000
517 31479 50000
518 31479 50000
519 31479 50000
520 31479 43225
521 31479 39510
522 31479 50000
523 31479 50000
524 31479 50000
525 31479 50000
526 31479 50000
527 31479 29094
528 31479 50000
529 31479 50000
530 31479 50000
531 31479 50000
532 31479 50000
533 31479 50000
534 31479 36949
535 31479 50000
536 31479 50000
537 31479 50000
538 31479 50000
539 31479 50000
540 31479 50000
541 31479 50000
542 31479 50000
543 31479 50000
544 31479 50000
545 31479 50000
546 31479 35121
547 31479 50000
548 31479 22114
549 31479 50000
550 31479 50000
551 31479 50000
552 31479 50000
553 31479 50000
554 31479 50000
555 31479 50000
556 31479 50000
557 31479 50000
558 31479 50000
559 31479 50000
560 31479 50000
561 31479 50000
562 31479 50000
563 31479 50000
564 31479 50000
565 31479 50000
566 31479 50000
567 31479 50000
568 31479 50000
569 31479 50000
570 31479 34871
571 31479 42516
572 31479 50000
573 31479 50000
574 31479 35135
575 31479 44476
576 31479 50000
577 31479 29360
578 31479 50000
579 31479 50000
580 31479 50000
581 31479 50000
582 31479 26009
583 31479 37509
584 31479 50000
585 31479 50000
586 31479 50000
587 31479 50000
588 31479 42299
589 31479 42947
590 31479 50000
591 31479 50000
592 31479 44124
593 31479 50000
594 31479 50000
595 31479 35612
596 31479 50000
597 31479 47865
598 31479 50000
599 31479 50000
600 31479 50000
601 31479 50000
602 31479 33958
603 31479 50000
604 31479 50000
605 31479 46843
606 31479 45297
607 31479 50000
608 31479 50000
609 31479 37335
610 31479 33356
611 31479 48743
612 31479 50000
613 31479 50000
614 31479 50000
615 31479 44034
616 31479 50000
617 31479 50000
618 31479 50000
619 31479 50000
620 31479 50000
621 31479 50000
622 31479 50000
623 31479 50000
624 31479 50000
625 31479 50000
626 31479 50000
627 31479 50000
628 31479 50000
629 31479 50000
630 31479 50000
631 31479 50000
632 31479 50000
633 31479 50000
634 31479 50000
635 31479 50000
636 31479 50000
637 31479 50000
638 31479 50000
639 31479 50000
640 31479 41232
641 31479 48570
642 31479 28106
643 31479 42921
644 31479 50000
645 31479 25434
646 31479 50000
647 31479 33616
648 31479 50000
649 31479 16381
650 31479 50000
651 31479 50000
652 31479 50000
653 31479 44696
654 31479 50000
655 31479 50000
656 31479 50000
657 31479 50000
658 31479 50000
659 31479 50000
660 31479 50000
661 31479 50000
662 31479 50000
663 31479 44419
664 31479 50000
665 31479 50000
666 31479 50000
667 31479 50000
668 31479 50000
669 31479 50000
670 31479 50000
671 31479 50000
672 31479 50000
673 31479 50000
674 31479 46713
675 31479 50000
676 31479 48617
677 31479 50000
678 31479 37991
679 31479 50000
680 31479 35950
681 31479 50000
682 31479 50000
683 31479 29988
684 31479 50000
685 31479 50000
686 31479 50000
687 31479 50000
688 31479 50000
689 31479 50000
690 31479 50000
691 31479 50000
692 31479 49194
693 31479 50000
694 31479 30085
695 31479 46070
696 31479 50000
697 31479 50000
698 31479 47855
699 31479 50000
700 31479 50000
701 31479 50000
702 31479 50000
703 31479 50000
704 31479 50000
705 31479 50000
706 31479 50000
707 31479 46894
708 31479 50000
709 31479 42061
710 31479 44579
711 31479 42120
712 31479 41272
713 31479 49498
714 31479 50000
715 31479 50000
716 31479 50000
717 31479 44957
718 31479 50000
719 31479 50000
720 31479 50000
721 31479 50000
722 31479 50000
723 31479 50000
724 31479 38587
725 31479 50000
726 31479 50000
727 31479 50000
728 31479 44960
729 31479 50000
730 31479 48357
731 31479 50000
732 31479 50000
733 31479 46945
734 31479 37885
735 31479 50000
736 31479 50000
737 31479 50000
738 31479 47871
739 31479 50000
740 31479 50000
741 31479 50000
742 31479 50000
743 31479 50000
744 31479 50000
745 31479 50000
746 31479 50000
747 31479 50000
748 31479 30975
749 31479 50000
750 31479 50000
751 31479 30302
752 31479 50000
753 31479 50000
754 31479 27861
755 31479 50000
756 31479 50000
757 31479 46763
758 31479 50000
759 31479 49300
760 31479 50000
761 31479 41157
762 31479 50000
763 31479 50000
764 31479 48087
765 31479 41782
766 31479 48704
767 31479 50000
768 31479 50000
769 31479 50000
770 31479 50000
771 31479 50000
772 31479 50000
773 31479 45165
774 31479 50000
775 31479 50000
776 31479 50000
777 31479 50000
778 31479 50000
779 31479 52
780 31479 50000
781 31479 50000
782 31479 48855
783 31479 50000
784 31479 38766
785 31479 50000
786 31479 50000
787 31479 50000
788 31479 50000
789 31479 47678
790 31479 50000
791 31479 50000
792 31479 50000
793 31479 43157
794 31479 49627
795 31479 50000
796 31479 50000
797 31479 48656
798 31479 44634
799 31479 50000
800 31479 42451
801 31479 32341
802 31479 50000
803 31479 39717
804 31479 50000
805 31479 50000
806 31479 50000
807 31479 50000
808 31479 50000
809 31479 50000
810 31479 50000
811 31479 50000
812 31479 50000
813 31479 50000
814 31479 50000
815 31479 48982
816 31479 49699
817 31479 50000
818 31479 50000
819 31479 50000
820 31479 50000
821 31479 50000
822 31479 50000
823 31479 50000
824 31479 50000
825 31479 50000
826 31479 50000
827 31479 50000
828 31479 38694
829 31479 35766
830 31479 50000
831 31479 49104
832 31479 50000
833 31479 50000
834 31479 50000
835 31479 50000
836 31479 50000
837 31479 50000
838 31479 50000
839 31479 41977
840 31479 50000
841 31479 40919
842 31479 50000
843 31479 50000
844 31479 48518
845 31479 50000
846 31479 42782
847 31479 50000
848 31479 50000
849 31479 50000
850 31479 38164
851 31479 50000
852 31479 50000
853 31479 50000
854 31479 50000
855 31479 50000
856 31479 50000
857 31479 50000
858 31479 50000
859 31479 42896
860 31479 22822
861 31479 44905
862 31479 50000
863 31479 50000
864 31479 41438
865 31479 49922
866 31479 50000
867 31479 50000
868 31479 45208
869 31479 50000
870 31479 39868
871 31479 42274
872 31479 49994
873 31479 50000
874 31479 50000
875 31479 42394
876 31479 50000
877 31479 50000
878 31479 50000
879 31479 48844
880 31479 50000
881 31479 50000
882 31479 50000
883 31479 39742
884 31479 50000
885 31479 50000
886 31479 38114
887 31479 50000
888 31479 22324
889 31479 33934
890 31479 50000
891 31479 50000
892 31479 50000
893 31479 50000
894 31479 50000
895 31479 50000
896 31479 50000
897 31479 50000
898 31479 44623
899 31479 50000
900 31479 50000
901 31479 50000
902 31479 50000
903 31479 50000
904 31479 42611
905 31479 50000
906 31479 50000
907 31479 50000
908 31479 50000
909 31479 50000
910 31479 50000
911 31479 40568
912 31479 50000
913 31479 50000
914 31479 40665
915 31479 38608
916 31479 50000
917 31479 50000
918 31479 36092
919 31479 50000
920 31479 50000
921 31479 50000
922 31479 50000
923 31479 49899
924 31479 50000
925 31479 48182
926 31479 50000
927 31479 33862
928 31479 47466
929 31479 42624
930 31479 50000
931 31479 37709
932 31479 50000
933 31479 50000
934 31479 50000
935 31479 50000
936 31479 50000
937 31479 26516
938 31479 50000
939 31479 50000
940 31479 50000
941 31479 50000
942 31479 50000
943 31479 50000
944 31479 50000
945 31479 50000
946 31479 50000
947 31479 44866
948 31479 50000
949 31479 50000
950 31479 50000
951 31479 35941
952 31479 50000
953 31479 50000
954 31479 50000
955 31479 50000
956 31479 50000
957 31479 50000
958 31479 50000
959 31479 50000
960 31479 50000
 961 31479 50000
962 31479 50000
963 31479 50000
964 31479 50000
965 31479 50000
966 31479 50000
967 31479 50000
968 31479 50000
969 31479 50000
970 31479 50000
971 31479 50000
972 31479 50000
973 31479 50000
974 31479 50000
975 31479 48781
976 31479 43225
977 31479 50000
978 31479 50000
979 31479 46575
980 31479 50000
981 31479 50000
982 31479 50000
983 31479 50000
984 31479 31140
985 31479 50000
986 31479 50000
987 31479 48286
988 31479 42586
989 31479 47601
990 31479 50000
991 31479 45569
992 31479 50000
993 31479 50000
994 31479 50000
995 31479 41936
996 31479 50000
997 31479 50000
998 31479 50000
999 31479 44991
1000 31479 50000
c. Suponga que la gerencia de LTC adopta su recomendación, ¿Cuál es la probabilidad de
que se agoten las existencias de los muñecos Freddy durante la temporada navideña?

Hacemos Montecarlo
UTILIDAD VENTAS
1 447533 1 50000
2 -367126 2 50000
3 526232 3 50000
4 -23572 4 49109
5 446037 5 50000
6 465116 6 50000
7 375652 7 38958
8 414905 8 50000
9 744182 9 48158
10 92238 10 50000
11 413566 11 50000
12 519881 12 50000
13 455735 13 50000
14 78031 14 45515
15 461091 15 50000
16 611799 16 37820
17 604623 17 50000
18 443203 18 50000
19 441149 19 47043
20 -99500 20 50000
21 322003 21 50000
22 232350 22 50000
23 497070 23 50000
24 -151938 24 50000
25 82901 25 50000
26 361207 26 46794
27 137866 27 50000
28 325321 28 48556
29 336490 29 50000
30 579266 30 50000
31 402850 31 50000
32 -181440 32 50000
33 32691 33 50000
34 80576 34 50000
35 342832 35 50000
36 -312740 36 50000
37 318781 37 50000
38 465603 38 50000
39 467427 39 50000
40 676605 40 50000
41 56378 41 50000
42 462460 42 27165
43 541835 43 50000
44 -245863 44 50000
45 254342 45 38961
46 594318 46 50000
47 481534 47 50000
48 316534 48 50000
49 523705 49 33620
50 226894 50 50000
51 392193 51 37902
52 424590 52 50000
53 418435 53 45553
54 461923 54 50000
55 542943 55 50000
56 732217 56 45042
57 475430 57 50000
58 466784 58 50000
59 205942 59 50000
60 317761 60 50000
61 472695 61 50000
62 279875 62 47471
63 336828 63 46597
64 387446 64 50000
65 421620 65 50000
66 175514 66 44083
67 398423 67 50000
68 -287410 68 29490
69 -322612 69 50000
70 418710 70 50000
71 307794 71 35683
72 330617 72 50000
73 527091 73 50000
74 -501994 74 50000
75 364734 75 50000
76 -484272 76 50000
77 458734 77 49894
78 434212 78 50000
79 1597 79 40650
80 -136316 80 50000
81 87016 81 50000
82 669987 82 33124
83 510206 83 50000
84 470335 84 50000
85 567851 85 50000
 86 -635498 86 41151
87 342544 87 50000
88 482468 88 50000
89 213026 89 50000
90 233731 90 50000
91 637142 91 50000
92 416337 92 50000
93 516189 93 50000
94 173790 94 50000
95 470076 95 32598
96 144959 96 50000
97 361429 97 49567
98 576643 98 50000
99 350425 99 50000
100 248856 100 50000
101 -37398 101 50000
102 501489 102 23015
103 420704 103 50000
104 387925 104 50000
105 551346 105 50000
106 554735 106 50000
107 549250 107 30204
108 669405 108 50000
109 559967 109 50000
110 640026 110 50000
111 482797 111 50000
112 683207 112 45291
113 543294 113 44682
114 461712 114 50000
115 307608 115 39539
116 410203 116 50000
117 -264965 117 50000
118 171754 118 50000
119 540545 119 50000
120 -82693 120 50000
121 377837 121 50000
122 -153325 122 50000
123 373581 123 50000
124 475650 124 28553
125 392606 125 50000
126 678018 126 50000
127 489883 127 50000
128 366774 128 50000
129 740481 129 50000
130 513530 130 50000
131 597214 131 50000
132 717813 132 50000
133 -179656 133 50000
134 387268 134 50000
135 517069 135 45395
136 526483 136 39120
137 534726 137 38223
138 391877 138 50000
139 585081 139 41881
140 311570 140 50000
141 344503 141 46193
142 -644017 142 50000
143 104887 143 49234
144 315761 144 40054
145 388517 145 40068
146 479639 146 37089
147 401593 147 50000
148 425709 148 50000
149 459990 149 43732
150 322627 150 50000
151 150553 151 50000
152 534363 152 50000
153 474643 153 43205
154 491051 154 50000
155 167445 155 50000
156 561995 156 50000
157 406417 157 50000
158 258135 158 50000
159 398212 159 50000
160 180091 160 50000
161 415391 161 50000
162 431427 162 50000
163 388891 163 50000
164 437814 164 37356
165 681336 165 50000
166 317341 166 50000
167 656910 167 50000
168 188840 168 47853
169 536794 169 50000
170 374126 170 50000
171 481686 171 50000
172 553491 172 50000
173 467128 173 50000
174 322578 174 50000
175 579977 175 50000
176 443900 176 50000
177 341305 177 50000
178 38037 178 46732
179 400105 179 50000
180 -767583 180 50000
181 405726 181 50000
182 111739 182 24281
183 418025 183 50000
184 723160 184 50000
185 251357 185 50000
186 504198 186 50000
187 -510456 187 45627
188 336035 188 45201
189 377113 189 50000
190 381843 190 50000
191 116036 191 47575
192 192281 192 39495
193 -132825 193 50000
194 589062 194 50000
195 502463 195 31733
196 7608 196 50000
197 387444 197 50000
198 -132988 198 38021
199 331454 199 50000
200 262569 200 50000
201 417642 201 41473
202 302309 202 50000
203 518139 203 50000
204 437154 204 50000
205 544141 205 50000
206 391728 206 44574
207 417220 207 22657
208 315561 208 50000
209 283767 209 48727
210 -641702 210 50000
211 392478 211 50000
212 536640 212 50000
213 -51380 213 47317
214 -933708 214 48003
215 -111254 215 47044
216 440977 216 50000
217 -262099 217 50000
218 365518 218 50000
219 554936 219 50000
220 353199 220 40593
221 456966 221 50000
222 511445 222 50000
223 -174960 223 32246
224 374112 224 41569
225 364534 225 45688
226 259024 226 50000
227 -55248 227 50000
228 -104345 228 28436
229 -614212 229 50000
230 463549 230 34009
231 -259100 231 50000
232 405679 232 50000
233 452489 233 48666
234 401035 234 50000
235 406082 235 50000
236 485833 236 50000
237 525688 237 50000
238 -57080 238 45074
239 448224 239 50000
240 678028 240 50000
241 538704 241 46042
242 327569 242 45361
243 -227326 243 50000
244 330508 244 50000
245 516487 245 50000
246 429475 246 41257
247 550595 247 41226
248 555216 248 50000
249 352479 249 50000
250 452412 250 50000
251 340773 251 50000
252 301711 252 50000
253 98163 253 38230
254 -1138454 254 47238
255 -210594 255 44426
256 -37288 256 50000
257 169073 257 50000
258 361934 258 28100
259 346019 259 50000
260 323354 260 50000
261 499669 261 50000
262 396836 262 50000
263 378014 263 50000
264 554230 264 50000
265 -560918 265 50000
266 340211 266 50000
267 -267067 267 50000
268 244655 268 26827
269 256222 269 50000
270 581793 270 50000
271 554151 271 50000
272 307085 272 50000
273 404818 273 50000
274 237014 274 50000
275 494269 275 50000
276 225592 276 50000
277 506867 277 49956
278 249823 278 50000
279 -220349 279 50000
280 497586 280 37223
281 208660 281 50000
282 535927 282 50000
283 491853 283 50000
284 331777 284 50000
285 419100 285 37962
286 363208 286 50000
287 395550 287 50000
288 375319 288 50000
289 400872 289 50000
290 487366 290 19696
291 483503 291 50000
292 558625 292 50000
293 363295 293 50000
294 387123 294 50000
295 355838 295 48116
296 560850 296 50000
297 607406 297 50000
298 331696 298 34617
299 577575 299 50000
300 340866 300 50000
301 384354 301 37618
302 573658 302 42602
303 445415 303 50000
304 366925 304 50000
305 -1388339 305 47831
306 589270 306 50000
307 598347 307 50000
308 539722 308 50000
309 486350 309 35958
310 533682 310 46828
311 400906 311 50000
312 109344 312 50000
313 -137347 313 24750
314 680069 314 50000
315 188971 315 50000
316 342865 316 50000
317 618412 317 50000
318 310226 318 50000
319 -447690 319 40868
320 472131 320 32570
321 456619 321 49953
322 444997 322 50000
323 431729 323 50000
324 -42729 324 50000
325 564769 325 50000
326 -482289 326 42178
327 391162 327 50000
328 479600 328 50000
329 196806 329 50000
330 556320 330 50000
331 350640 331 50000
332 422461 332 50000
333 465826 333 50000
334 535295 334 50000
335 685925 335 45787
336 469886 336 50000
337 583128 337 50000
338 606312 338 46724
339 31943 339 50000
340 384601 340 50000
341 308417 341 50000
342 646050 342 50000
343 384080 343 50000
344 -244927 344 50000
345 37712 345 50000
346 528356 346 50000
347 237293 347 50000
348 257559 348 50000
349 492398 349 33346
350 439444 350 50000
351 1438 351 50000
352 339539 352 44767
353 607993 353 32422
354 571882 354 50000
355 3010 355 50000
356 370075 356 50000
357 410970 357 45046
358 542543 358 45741
359 535066 359 50000
360 438858 360 50000
361 395853 361 50000
362 710395 362 50000
363 525918 363 50000
364 -244875 364 50000
365 69086 365 50000
366 393450 366 50000
367 -278121 367 50000
368 571713 368 50000
369 -159765 369 39622
370 378951 370 50000
371 307511 371 49501
372 550664 372 50000
373 -498163 373 50000
374 136772 374 37450
375 555223 375 49247
376 428389 376 50000
377 467989 377 41705
378 217113 378 50000
379 598348 379 50000
380 229737 380 48665
381 307708 381 50000
382 475853 382 50000
383 481610 383 50000
384 5708 384 50000
385 294127 385 23688
386 525876 386 50000
387 -551884 387 50000
388 19665 388 50000
389 369324 389 50000
390 428471 390 50000
391 147992 391 50000
392 643591 392 50000
393 590344 393 50000
394 487667 394 50000
395 353326 395 50000
396 342531 396 47167
397 514531 397 50000
398 421176 398 50000
399 624053 399 34243
400 320812 400 50000
401 -189001 401 45211
402 348721 402 50000
403 105962 403 50000
404 -109797 404 27784
405 375002 405 36019
406 600957 406 50000
407 359274 407 50000
408 486234 408 40477
409 497074 409 35471
410 -240519 410 50000
411 399853 411 50000
412 604060 412 50000
413 523445 413 50000
414 352686 414 50000
415 505785 415 46081
416 346818 416 50000
417 444287 417 50000
418 437973 418 50000
419 -184070 419 50000
420 473620 420 50000
421 341036 421 49257
422 256627 422 50000
423 542790 423 50000
424 365600 424 50000
425 440960 425 50000
426 494451 426 50000
427 507433 427 50000
428 345163 428 50000
429 372068 429 45123
430 415947 430 50000
431 433787 431 50000
432 499757 432 50000
433 201816 433 50000
434 331246 434 50000
435 371776 435 50000
436 768630 436 50000
437 513376 437 50000
438 -401116 438 47910
439 383772 439 50000
440 354713 440 50000
441 255186 441 50000
442 386036 442 50000
443 389285 443 50000
444 478219 444 49509
445 506734 445 50000
446 331444 446 50000
447 475405 447 50000
448 315883 448 50000
449 489850 449 32477
450 -284917 450 44421
451 489513 451 41357
452 -515888 452 42193
453 326485 453 50000
454 368888 454 50000
455 351764 455 50000
456 442506 456 50000
457 624399 457 43161
458 394094 458 50000
459 675891 459 48901
460 -385860 460 50000
461 488410 461 50000
462 443137 462 50000
463 896213 463 50000
464 110174 464 50000
465 714817 465 50000
466 527190 466 50000
467 448528 467 50000
468 546421 468 44213
469 353084 469 45650
470 713528 470 50000
471 478237 471 50000
472 312039 472 50000
473 417782 473 50000
474 426005 474 45964
475 537989 475 50000
476 471003 476 50000
477 437298 477 50000
478 -23504 478 47624
479 324653 479 50000
480 185361 480 47534
481 464157 481 50000
482 463221 482 50000
483 -594030 483 35864
484 290955 484 50000
485 523983 485 50000
486 248071 486 48288
487 357862 487 46520
488 -91136 488 50000
489 590611 489 50000
490 385043 490 33443
491 397622 491 50000
492 490242 492 37481
493 -705283 493 50000
494 120982 494 50000
495 535696 495 50000
496 581009 496 34593
497 412347 497 50000
498 437874 498 50000
499 537288 499 50000
500 410754 500 50000
501 341471 501 50000
502 547331 502 50000
503 527001 503 40094
504 409602 504 50000
505 -138020 505 40671
506 594393 506 50000
507 439832 507 40747
508 378929 508 47509
509 309006 509 50000
510 -844457 510 42774
511 523920 511 50000
512 391318 512 -4373
513 479254 513 50000
514 334677 514 50000
515 418124 515 50000
516 764272 516 50000
517 443323 517 50000
518 339851 518 50000
519 410796 519 50000
520 448541 520 43225
521 476282 521 39510
522 419463 522 50000
523 358056 523 50000
524 351190 524 50000
525 410967 525 50000
526 382967 526 50000
527 -205682 527 29094
528 335694 528 50000
529 403810 529 50000
530 700455 530 50000
531 305054 531 50000
532 313463 532 50000
533 482286 533 50000
534 561066 534 36949
535 228376 535 50000
536 633326 536 50000
537 359729 537 50000
538 417248 538 50000
539 422119 539 50000
540 696808 540 50000
541 397890 541 50000
542 418506 542 50000
543 407990 543 50000
544 413998 544 50000
545 128420 545 50000
546 421780 546 35121
547 544624 547 50000
548 370032 548 22114
549 608945 549 50000
550 -313032 550 50000
551 507930 551 50000
552 476038 552 50000
553 666348 553 50000
554 484614 554 50000
555 445547 555 50000
556 653328 556 50000
557 363720 557 50000
558 557321 558 50000
559 685110 559 50000
560 413823 560 50000
561 -367098 561 50000
562 -369123 562 50000
563 558046 563 50000
564 559435 564 50000
565 262171 565 50000
566 -923788 566 50000
567 472574 567 50000
568 10219 568 50000
569 -51909 569 50000
570 287529 570 34871
571 432918 571 42516
572 454052 572 50000
573 446992 573 50000
574 370524 574 35135
575 420871 575 44476
576 -219235 576 50000
577 -357169 577 29360
578 387275 578 50000
579 423512 579 50000
580 370647 580 50000
581 620581 581 50000
582 283367 582 26009
583 387780 583 37509
584 382085 584 50000
585 344841 585 50000
586 311238 586 50000
587 344333 587 50000
588 445523 588 42299
589 659704 589 42947
590 -113028 590 50000
591 -657235 591 50000
592 605032 592 44124
593 -205594 593 50000
594 317281 594 50000
595 -200655 595 35612
596 590250 596 50000
597 281086 597 47865
598 702512 598 50000
599 466019 599 50000
600 -120312 600 50000
601 216677 601 50000
602 516599 602 33958
603 377828 603 50000
604 758669 604 50000
605 307087 605 46843
606 290329 606 45297
607 405544 607 50000
608 580965 608 50000
609 549287 609 37335
610 546698 610 33356
611 376202 611 48743
612 556886 612 50000
613 606774 613 50000
614 458897 614 50000
615 -72274 615 44034
616 389179 616 50000
617 255525 617 50000
618 650400 618 50000
619 546422 619 50000
620 472811 620 50000
621 220384 621 50000
622 5637 622 50000
623 474024 623 50000
624 479837 624 50000
625 62192 625 50000
626 -358345 626 50000
627 463908 627 50000
628 186167 628 50000
629 38069 629 50000
630 310270 630 50000
631 443931 631 50000
632 -49838 632 50000
633 347817 633 50000
634 -91112 634 50000
635 387938 635 50000
636 607719 636 50000
637 374899 637 50000
638 401507 638 50000
639 331797 639 50000
640 -163565 640 41232
641 364880 641 48570
642 431984 642 28106
643 381747 643 42921
644 405145 644 50000
645 439051 645 25434
646 -390027 646 50000
647 455169 647 33616
648 168961 648 50000
649 509234 649 16381
650 -896470 650 50000
651 339434 651 50000
652 514423 652 50000
653 -193626 653 44696
654 -174169 654 50000
655 406530 655 50000
656 393326 656 50000
657 558152 657 50000
658 -1369806 658 50000
659 263540 659 50000
660 341614 660 50000
661 133881 661 50000
662 -201430 662 50000
663 339261 663 44419
664 660815 664 50000
665 426546 665 50000
666 -122705 666 50000
667 -218218 667 50000
668 528955 668 50000
669 111480 669 50000
670 309423 670 50000
671 387186 671 50000
672 691901 672 50000
673 319173 673 50000
674 -32990 674 46713
675 391277 675 50000
676 446306 676 48617
677 433513 677 50000
678 337095 678 37991
679 324054 679 50000
680 468597 680 35950
681 125549 681 50000
682 465182 682 50000
683 590553 683 29988
684 213848 684 50000
685 696746 685 50000
686 187327 686 50000
687 366207 687 50000
688 118807 688 50000
689 510477 689 50000
690 686391 690 50000
691 477896 691 50000
692 333311 692 49194
693 464346 693 50000
694 303819 694 30085
695 512357 695 46070
696 474650 696 50000
697 398496 697 50000
698 554795 698 47855
699 60969 699 50000
700 358348 700 50000
701 214843 701 50000
702 -114289 702 50000
703 362818 703 50000
704 610484 704 50000
705 -397268 705 50000
706 303937 706 50000
707 -471854 707 46894
708 629503 708 50000
709 427890 709 42061
710 345200 710 44579
711 81379 711 42120
712 499413 712 41272
713 390413 713 49498
714 525694 714 50000
715 492989 715 50000
716 471124 716 50000
717 317747 717 44957
718 610366 718 50000
719 683268 719 50000
720 605060 720 50000
721 391411 721 50000
722 378138 722 50000
723 355109 723 50000
724 -238629 724 38587
725 462483 725 50000
726 469422 726 50000
727 -336224 727 50000
728 364724 728 44960
729 431041 729 50000
730 59278 730 48357
731 -582296 731 50000
732 -626974 732 50000
733 372922 733 46945
734 368994 734 37885
735 554459 735 50000
736 357359 736 50000
737 498834 737 50000
738 418073 738 47871
739 481045 739 50000
740 603438 740 50000
741 493345 741 50000
742 303840 742 50000
743 411630 743 50000
744 -354768 744 50000
745 320077 745 50000
746 319906 746 50000
747 -74645 747 50000
748 320666 748 30975
749 404702 749 50000
750 547651 750 50000
751 449673 751 30302
752 418840 752 50000
753 377825 753 50000
754 340077 754 27861
755 -105274 755 50000
756 370089 756 50000
757 -873622 757 46763
758 704398 758 50000
759 625646 759 49300
760 370856 760 50000
761 589404 761 41157
762 423876 762 50000
763 328165 763 50000
764 -235732 764 48087
765 577740 765 41782
766 312452 766 48704
767 499276 767 50000
768 346526 768 50000
769 519215 769 50000
770 516585 770 50000
771 371347 771 50000
772 393886 772 50000
773 424708 773 45165
774 455675 774 50000
775 352930 775 50000
776 500095 776 50000
777 583383 777 50000
778 -24293 778 50000
779 -365303 779 52
780 457445 780 50000
781 90993 781 50000
782 538219 782 48855
783 464263 783 50000
784 -466306 784 38766
785 588001 785 50000
786 -273812 786 50000
787 602079 787 50000
788 152243 788 50000
789 426306 789 47678
790 589728 790 50000
791 515410 791 50000
792 345576 792 50000
793 211952 793 43157
794 247104 794 49627
795 458664 795 50000
796 -55895 796 50000
797 389090 797 48656
798 502245 798 44634
799 601069 799 50000
800 379904 800 42451
801 277373 801 32341
802 459505 802 50000
803 338839 803 39717
804 -531891 804 50000
805 381988 805 50000
806 382423 806 50000
807 -369505 807 50000
808 710078 808 50000
809 586434 809 50000
810 495382 810 50000
811 386602 811 50000
812 377405 812 50000
813 355389 813 50000
814 372152 814 50000
815 301242 815 48982
816 -628258 816 49699
817 473397 817 50000
818 -158877 818 50000
819 246918 819 50000
820 533635 820 50000
821 689765 821 50000
822 367807 822 50000
823 569404 823 50000
824 210292 824 50000
825 397960 825 50000
826 492180 826 50000
827 389956 827 50000
828 670701 828 38694
829 -10145 829 35766
830 368683 830 50000
831 331385 831 49104
832 371556 832 50000
833 304710 833 50000
834 -351809 834 50000
835 542974 835 50000
836 233521 836 50000
837 393980 837 50000
838 -279462 838 50000
839 328025 839 41977
840 -301316 840 50000
841 -174016 841 40919
842 493060 842 50000
843 389590 843 50000
844 334122 844 48518
845 450589 845 50000
846 350192 846 42782
847 541994 847 50000
848 340142 848 50000
849 387881 849 50000
850 576431 850 38164
851 357540 851 50000
852 205974 852 50000
853 476353 853 50000
854 474602 854 50000
855 508211 855 50000
856 502860 856 50000
857 439943 857 50000
858 -125653 858 50000
859 329950 859 42896
860 107686 860 22822
861 369597 861 44905
862 437315 862 50000
863 466892 863 50000
864 333795 864 41438
865 75906 865 49922
866 652178 866 50000
867 395803 867 50000
868 443465 868 45208
869 315164 869 50000
870 609005 870 39868
871 274570 871 42274
872 424071 872 49994
873 367967 873 50000
874 311146 874 50000
875 -703529 875 42394
876 485995 876 50000
877 559470 877 50000
878 390056 878 50000
879 482596 879 48844
880 405505 880 50000
881 492892 881 50000
882 440772 882 50000
883 492451 883 39742
884 446444 884 50000
885 564256 885 50000
886 -398435 886 38114
887 250627 887 50000
888 329256 888 22324
889 698240 889 33934
890 307525 890 50000
891 602043 891 50000
892 483266 892 50000
893 134498 893 50000
894 335728 894 50000
895 434712 895 50000
896 472255 896 50000
897 573495 897 50000
898 456494 898 44623
899 304353 899 50000
900 376046 900 50000
901 540698 901 50000
902 -300774 902 50000
903 420528 903 50000
904 667865 904 42611
905 389572 905 50000
906 344315 906 50000
907 490517 907 50000
908 -142446 908 50000
909 82450 909 50000
910 461221 910 50000
911 -615365 911 40568
912 455850 912 50000
913 414109 913 50000
914 495878 914 40665
915 352881 915 38608
916 331842 916 50000
917 401168 917 50000
918 318138 918 36092
919 -431768 919 50000
920 396126 920 50000
921 343445 921 50000
922 457441 922 50000
923 -98323 923 49899
924 -658113 924 50000
925 36628 925 48182
926 548086 926 50000
927 -905435 927 33862
928 481144 928 47466
929 130497 929 42624
930 493347 930 50000
931 517363 931 37709
932 548350 932 50000
933 343816 933 50000
934 314896 934 50000
935 332058 935 50000
936 411490 936 50000
937 459547 937 26516
938 -418469 938 50000
939 214129 939 50000
940 207397 940 50000
941 625616 941 50000
942 300901 942 50000
943 534241 943 50000
944 422714 944 50000
945 382334 945 50000
946 632372 946 50000
947 484370 947 44866
948 157656 948 50000
949 428484 949 50000
950 171726 950 50000
951 -227591 951 35941
952 385155 952 50000
953 530736 953 50000
954 531303 954 50000
955 54760 955 50000
956 432070 956 50000
957 474980 957 50000
958 210761 958 50000
959 359863 959 50000
960 445540 960 50000
961 669001 961 50000
962 349094 962 50000
963 -605742 963 50000
964 562112 964 50000
965 472111 965 50000
966 137400 966 50000
967 340029 967 50000
968 370844 968 50000
969 737276 969 50000
970 531704 970 50000
971 368951 971 50000
972 510311 972 50000
973 431711 973 50000
974 -406396 974 50000
975 325274 975 48781
976 507030 976 43225
977 364926 977 50000
978 571030 978 50000
979 441110 979 46575
980 -100520 980 50000
981 312781 981 50000
982 -155447 982 50000
983 606363 983 50000
984 159882 984 31140
985 309175 985 50000
 986 356230 986 50000
987 427113 987 48286
988 118778 988 42586
989 457066 989 47601
990 322537 990 50000
991 275321 991 45569
992 -70493 992 50000
993 342069 993 50000
994 421090 994 50000
995 575936 995 41936
996 355154 996 50000
997 637274 997 50000
998 459665 998 50000
999 532899 999 44991
1000 366811 1000 50000
Resp.-
Aplicando la recomendación de producir 50.000 muñecos y realizando un Montecarlo para ello
Se obtiene que existe un 87.80% de probabilidad de que se agoten las existencias y por ende un 12.20% de que n
ecarlo para ello
s y por ende un 12.20% de que no se agoten.
 Ventas Frecuencia % acumulado
-1388338.9 1 0.10%
-1314643.7 1 0.20% Histograma
-1240948.5 0 0.20% 250 120.00
-1167253.2 0 0.20%
-1093558 1 0.30% 200 100.00
-1019862.8 0 0.30% 80.00%
-946167.61 0 0.30% 150
60.00%
-872472.4 5 0.80%
100
-798777.19 1 0.90% 40.00%

Frecuencia
-725081.98 1 1.00% 50 20.00%
-651386.77 4 1.40%
-577691.56 10 2.40% 0 0.00%
-503996.34 5 2.90% 4 8 9 9 5 1 6 2 7 5 3 7 1 6 1 5
7 8 5 6 2 3 6 2 1 0 0 5 8 9 8 7 3 8 5 7 7 4 1 7 2 5 6 9 6 2 64 2 2 2 4 3 8 5 54 5 7 0 6 86 6
-430301.13 8 3.70% 77 5 5 3 4 13 1 3 9 7 8 1 6 5 4 9 3 0 3 0 9 9 1 5 3 1 4 7 6 3
8 .8 8.4 .03 .61 89 66 44 22 00 83 38 65 88 10 32 54
-356605.92 14 5.10% 3 4 8 7 .1 .7 .3 .9 .5 07 34 .7 .1 .6 .0 .4
8 8 3 4 0 9 3 55 6 1 6 7 77 3 8 6 9 9 6 6 05 2 15 2 5 . 6 5 . 9 5 5 3 4 6 7 3 6 1 2 7 5 1 7
-282910.71 10 6.10% 3 2 9 4 8 1 3 6 9 8 5 2 0 7 5 2
-1 -1 -10 -9 -79 -65 -50 -35 -20 -61 85 23 38 52 67 82
-209215.5 19 8.00%
-135520.29 22 10.20% Clase
-61825.078 20 12.20% 87.80%
11870.1327 21 14.30%
85565.3438 19 16.20%
159260.555 28 19.00%
232955.766 36 22.60%
306650.977 44 27.00%
380346.188 192 46.20%
454041.399 188 65.00%
527736.61 167 81.70%
601431.821 106 92.30%
675127.032 44 96.70%
748822.244 29 99.60%
822517.455 3 99.90%
y mayor... 1 100.00%
 Histograma
120.00%

100.00%

80.00%

60.00%

40.00%
Frecuencia
20.00% % acumulado

0.00%
67 2 5 23 47 51 56 61 65
2 5 0 9 6 0 64 9 2 2 5 3 8 1 54 7 7 0 3 86
33 3 8 3 6 5 9 8 8 1 1 0 3 3 2 4 5 46
4 7 1 6 0 4
.3 55. 46. 36. 27. 17.
9 3 7 1 5
3 2 3 8 0 52 7 6 7 5 82 2

Clase
 Utilidad Frecuencia % acumulado
-1388338.9 1 0.10%
-1314643.7 1 0.20% Histograma
-1240948.5 0 0.20% 250 120.00
-1167253.2 0 0.20%
-1093558 1 0.30% 200 100.00
-1019862.8 0 0.30% 80.00%
-946167.61 0 0.30% 150
60.00%
-872472.4 5 0.80%
100
-798777.19 1 0.90% 40.00%

Frecuencia
-725081.98 1 1.00% 50 20.00%
-651386.77 4 1.40%
-577691.56 10 2.40% 0 0.00%
-503996.34 5 2.90% 54 38 1 9 59 8 5 81 7 6 72 67 2 5 23 47 51 56 61 6 5
7 7 8 5 6 2 4 6 2 3 0 0 3 8 9 7 7 3 1 5 7 5 4 1 9 2 5 0 9 6 0 6 4 9 2 2 5 38 1 5 4 7 7 0 3 86
-430301.13 8 3.70% 8 7 4 5 33 1 1 91 6 9 48 2 6 0 4 33 8 3 5 9 8 1 0 3 2 4 46
3 8. 48. 8.0 7.6 .18 .76 .34 .92 .50 78 43 .76 .18 .61 .03 .45
-356605.92 14 5.10% 3 9 5 6 7 6 6 5 5 .0 .3 5 6 6 7 7
3 8 8 240 9 35 461 8 77 13 8 39 9 66 0 92 1 8 25 565 295 034 77 3 512 2 51
-282910.71 10 6.10% -1 -1 -10 -9 -79 -65 -50 -35 -20 -61 85 23 38 52 67 82
-209215.5 19 8.00%
-135520.29 22 10.20% Clase
-61825.078 20 12.20% 87.80%
11870.1327 21 14.30%
85565.3438 19 16.20%
159260.555 28 19.00%
232955.766 36 22.60%
306650.977 44 27.00%
380346.188 192 46.20%
454041.399 188 65.00%
527736.61 167 81.70%
601431.821 106 92.30%
675127.032 44 96.70%
748822.244 29 99.60%
822517.455 3 99.90%
y mayor... 1 100.00%
 Histograma
120.00%

100.00%

80.00%

60.00%

40.00%
Frecuencia
20.00% % acumulado

0.00%
7 5 3 7 1 6 1 5
5 6 9 6 2 6 4 2 2 2 4 38 5 5 4 5 7 0 6 86 6
0 0 9 5 1 7 3
33 3 8 3 6 5 9 8 8 1 1 0 3 3 2 4 5 46
4 7 1 6 0 4
.3 55. 46. 36. 27. 17.
9 3 7 1 5
3 2 38 0 5 2 7 67 5 82 2

Clase