Documente Academic
Documente Profesional
Documente Cultură
Servicentro 1
Costo de mantener 0.3 h
Costo de ordenar 60000 A
Demanda 8350 D EOQ
Optimo 57505 57793
Servicentro 2
Costo de mantener 0.3 h
Costo de ordenar 63000 A
Demanda 12650 D EOQ
Optimo 68914 72890
Servicentro 3
Servicentro 3
Producto Total
1 $2,756,040
2 $3,155,426
3 $2,759,406
4 $1,314,001
ervicentro 1
57792.7331
3 4 5 6 7 8 9 10
8350 8350 8350 8350 8350 8350 8350 8350
40805 32455 24105 15755 7405 56559 48209 39859
-32455 -24105 -15755 -7405 945 -48209 -39859 -31509
32455 24105 15755 7405 56559 48209 39859 31509
0 0 0 0 57505 0 0 0
$ 12,241 $ 9,736 $ 7,231 $ 4,726 $ 2,221 $ 16,968 $ 14,463 $ 11,958
$ - $ - $ - $ - $ 60,000 $ - $ - $ -
$ 12,241 $ 9,736 $ 7,231 $ 4,726 $ 62,221 $ 16,968 $ 14,463 $ 11,958
3 4 5 6 7 8 9 10
2800 2800 2800 2800 2800 2800 2800 2800
18167 15367 12567 9767 6967 4167 1367 22335
-15367 -12567 -9767 -6967 -4167 -1367 1433 -19535
15367 12567 9767 6967 4167 1367 22335 19535
0 0 0 0 0 0 23767 0
$ 10,900 $ 9,220 $ 7,540 $ 5,860 $ 4,180 $ 2,500 $ 820 $ 13,401
$ - $ - $ - $ - $ - $ - $ 64,000 $ -
$ 10,900 $ 9,220 $ 7,540 $ 5,860 $ 4,180 $ 2,500 $ 64,820 $ 13,401
3 4 5 6 7 8 9 10
7200 7200 7200 7200 7200 7200 7200 7200
24247 17047 9847 2647 34094 26894 19694 12494
-17047 -9847 -2647 4553 -26894 -19694 -12494 -5294
17047 9847 2647 34094 26894 19694 12494 5294
0 0 0 38647 0 0 0 0
$ 12,124 $ 8,524 $ 4,924 $ 1,324 $ 17,047 $ 13,447 $ 9,847 $ 6,247
$ - $ - $ - $ 64,000 $ - $ - $ - $ -
$ 12,124 $ 8,524 $ 4,924 $ 65,324 $ 17,047 $ 13,447 $ 9,847 $ 6,247
3 4 5 6 7 8 9 10
1450 1450 1450 1450 1450 1450 1450 1450
15350 13900 12450 11000 9550 8100 6650 5200
-13900 -12450 -11000 -9550 -8100 -6650 -5200 -3750
13900 12450 11000 9550 8100 6650 5200 3750
0 0 0 0 0 0 0 0
$ 7,675 $ 6,950 $ 6,225 $ 5,500 $ 4,775 $ 4,050 $ 3,325 $ 2,600
$ - $ - $ - $ - $ - $ - $ - $ -
$ 7,675 $ 6,950 $ 6,225 $ 5,500 $ 4,775 $ 4,050 $ 3,325 $ 2,600
ervicentro 2
3 4 5 6 7 8 9 10
12650 12650 12650 12650 12650 12650 12650 12650
43614 30964 18314 5664 61928 49278 36628 23978
-30964 -18314 -5664 6986 -49278 -36628 -23978 -11328
30964 18314 5664 61928 49278 36628 23978 11328
0 0 0 68914 0 0 0 0
$ 13,084 $ 9,289 $ 5,494 $ 1,699 $ 18,579 $ 14,784 $ 10,989 $ 7,194
$ - $ - $ - $ 63,000 $ - $ - $ - $ -
$ 13,084 $ 9,289 $ 5,494 $ 64,699 $ 18,579 $ 14,784 $ 10,989 $ 7,194
3 4 5 6 7 8 9 10
4300 4300 4300 4300 4300 4300 4300 4300
21583 17283 12983 8683 4383 83 25965 21665
-17283 -12983 -8683 -4383 -83 4217 -21665 -17365
17283 12983 8683 4383 83 25965 21665 17365
0 0 0 0 0 30183 0 0
$ 12,950 $ 10,370 $ 7,790 $ 5,210 $ 2,630 $ 50 $ 15,579 $ 12,999
$ - $ - $ - $ - $ - $ 67,000 $ - $ -
$ 12,950 $ 10,370 $ 7,790 $ 5,210 $ 2,630 $ 67,050 $ 15,579 $ 12,999
3 4 5 6 7 8 9 10
14320 14320 14320 14320 14320 14320 14320 14320
30088 15768 1448 45856 31536 17216 2896 47304
-15768 -1448 12872 -31536 -17216 -2896 11424 -32984
15768 1448 45856 31536 17216 2896 47304 32984
0 0 58728 0 0 0 58728 0
$ 15,044 $ 7,884 $ 724 $ 22,928 $ 15,768 $ 8,608 $ 1,448 $ 23,652
$ - $ - $ 67,000 $ - $ - $ - $ 67,000 $ -
$ 15,044 $ 7,884 $ 67,724 $ 22,928 $ 15,768 $ 8,608 $ 68,448 $ 23,652
3 4 5 6 7 8 9 10
2360 2360 2360 2360 2360 2360 2360 2360
19891 17531 15171 12811 10451 8091 5731 3371
-17531 -15171 -12811 -10451 -8091 -5731 -3371 -1011
17531 15171 12811 10451 8091 5731 3371 1011
0 0 0 0 0 0 0 0
$ 9,946 $ 8,766 $ 7,586 $ 6,406 $ 5,226 $ 4,046 $ 2,866 $ 1,686
$ - $ - $ - $ - $ - $ - $ - $ -
$ 9,946 $ 8,766 $ 7,586 $ 6,406 $ 5,226 $ 4,046 $ 2,866 $ 1,686
ervicentro 3
3 4 5 6 7 8 9 10
5670 5670 5670 5670 5670 5670 5670 5670
39137 33467 27797 22127 16457 10787 5117 49924
-33467 -27797 -22127 -16457 -10787 -5117 553 -44254
33467 27797 22127 16457 10787 5117 49924 44254
0 0 0 0 0 0 50477 0
$ 11,741 $ 10,040 $ 8,339 $ 6,638 $ 4,937 $ 3,236 $ 1,535 $ 14,977
$ - $ - $ - $ - $ - $ - $ 72,000 $ -
$ 11,741 $ 10,040 $ 8,339 $ 6,638 $ 4,937 $ 3,236 $ 73,535 $ 14,977
3 4 5 6 7 8 9 10
3800 3800 3800 3800 3800 3800 3800 3800
21296 17496 13696 9896 6096 2296 27392 23592
-17496 -13696 -9896 -6096 -2296 1504 -23592 -19792
17496 13696 9896 6096 2296 27392 23592 19792
0 0 0 0 0 28896 0 0
$ 12,778 $ 10,498 $ 8,218 $ 5,938 $ 3,658 $ 1,378 $ 16,435 $ 14,155
$ - $ - $ - $ - $ - $ 74,000 $ - $ -
$ 12,778 $ 10,498 $ 8,218 $ 5,938 $ 3,658 $ 75,378 $ 16,435 $ 14,155
3 4 5 6 7 8 9 10
7560 7560 7560 7560 7560 7560 7560 7560
22680 15120 7560 0 30240 22680 15120 7560
-15120 -7560 0 7560 -22680 -15120 -7560 0
15120 7560 0 30240 22680 15120 7560 0
0 0 0 37800 0 0 0 0
$ 11,340 $ 7,560 $ 3,780 $ 0 $ 15,120 $ 11,340 $ 7,560 $ 3,780
$ - $ - $ - $ 74,000 $ - $ - $ - $ -
$ 11,340 $ 7,560 $ 3,780 $ 74,000 $ 15,120 $ 11,340 $ 7,560 $ 3,780
3 4 5 6 7 8 9 10
800 800 800 800 800 800 800 800
13000 12200 11400 10600 9800 9000 8200 7400
-12200 -11400 -10600 -9800 -9000 -8200 -7400 -6600
12200 11400 10600 9800 9000 8200 7400 6600
0 0 0 0 0 0 0 0
$ 6,500 $ 6,100 $ 5,700 $ 5,300 $ 4,900 $ 4,500 $ 4,100 $ 3,700
$ - $ - $ - $ - $ - $ - $ - $ -
$ 6,500 $ 6,100 $ 5,700 $ 5,300 $ 4,900 $ 4,500 $ 4,100 $ 3,700
Costo de ordenar Costo total
Servicentro 1 Servicentro 1
Producto Total Producto Total
1 $3,180,000 1 $ 6,319,758 Total servicentro 1
2 $2,752,000 2 $ 5,347,405 $ 24,883,449
3 $2,752,000 3 $ 5,347,405
4 $4,352,000 4 $ 7,868,882
Servicentro 2 Servicentro 2
Producto Total Producto Total
1 $4,221,000 1 $ 7,983,716 Total servicentro 2
2 $3,484,000 2 $ 6,779,952 $ 30,630,959
3 $5,963,000 3 $ 11,307,260
4 $2,345,000 4 $ 4,560,032
Servicentro 3 Servicentro 3
Producto Total Producto Total Total servicentro 3
1 $2,952,000 1 $ 5,708,040 $ 23,370,873
2 $3,552,000 2 $ 6,707,426
3 $5,402,000 3 $ 8,161,406
4 $1,480,000 4 $ 2,794,001
11 12 13 14 15 16 17 18
8350 8350 8350 8350 8350 8350 8350 8350
31509 23159 14809 6459 55614 47264 38914 30564
-23159 -14809 -6459 1891 -47264 -38914 -30564 -22214
23159 14809 6459 55614 47264 38914 30564 22214
0 0 0 57505 0 0 0 0
$ 9,453 $ 6,948 $ 4,443 $ 1,938 $ 16,684 $ 14,179 $ 11,674 $ 9,169
$ - $ - $ - $ 60,000 $ - $ - $ - $ -
$ 9,453 $ 6,948 $ 4,443 $ 61,938 $ 16,684 $ 14,179 $ 11,674 $ 9,169
11 12 13 14 15 16 17 18
2800 2800 2800 2800 2800 2800 2800 2800
19535 16735 13935 11135 8335 5535 2735 23702
-16735 -13935 -11135 -8335 -5535 -2735 65 -20902
16735 13935 11135 8335 5535 2735 23702 20902
0 0 0 0 0 0 23767 0
$ 11,721 $ 10,041 $ 8,361 $ 6,681 $ 5,001 $ 3,321 $ 1,641 $ 14,221
$ - $ - $ - $ - $ - $ - $ 64,000 $ -
$ 11,721 $ 10,041 $ 8,361 $ 6,681 $ 5,001 $ 3,321 $ 65,641 $ 14,221
11 12 13 14 15 16 17 18
7200 7200 7200 7200 7200 7200 7200 7200
5294 36741 29541 22341 15141 7941 741 32188
1906 -29541 -22341 -15141 -7941 -741 6459 -24988
36741 29541 22341 15141 7941 741 32188 24988
38647 0 0 0 0 0 38647 0
$ 2,647 $ 18,371 $ 14,771 $ 11,171 $ 7,571 $ 3,971 $ 371 $ 16,094
$ 64,000 $ - $ - $ - $ - $ - $ 64,000 $ -
$ 66,647 $ 18,371 $ 14,771 $ 11,171 $ 7,571 $ 3,971 $ 64,371 $ 16,094
11 12 13 14 15 16 17 18
1450 1450 1450 1450 1450 1450 1450 1450
3750 2300 850 17650 16200 14750 13300 11850
-2300 -850 600 -16200 -14750 -13300 -11850 -10400
2300 850 17650 16200 14750 13300 11850 10400
0 0 18250 0 0 0 0 0
$ 1,875 $ 1,150 $ 425 $ 8,825 $ 8,100 $ 7,375 $ 6,650 $ 5,925
$ - $ - $ 64,000 $ - $ - $ - $ - $ -
$ 1,875 $ 1,150 $ 64,425 $ 8,825 $ 8,100 $ 7,375 $ 6,650 $ 5,925
11 12 13 14 15 16 17 18
12650 12650 12650 12650 12650 12650 12650 12650
11328 67593 54943 42293 29643 16993 4343 60607
1322 -54943 -42293 -29643 -16993 -4343 8307 -47957
67593 54943 42293 29643 16993 4343 60607 47957
68914 0 0 0 0 0 68914 0
$ 3,399 $ 20,278 $ 16,483 $ 12,688 $ 8,893 $ 5,098 $ 1,303 $ 18,182
$ 63,000 $ - $ - $ - $ - $ - $ 63,000 $ -
$ 66,399 $ 20,278 $ 16,483 $ 12,688 $ 8,893 $ 5,098 $ 64,303 $ 18,182
11 12 13 14 15 16 17 18
4300 4300 4300 4300 4300 4300 4300 4300
17365 13065 8765 4465 165 26048 21748 17448
-13065 -8765 -4465 -165 4135 -21748 -17448 -13148
13065 8765 4465 165 26048 21748 17448 13148
0 0 0 0 30183 0 0 0
$ 10,419 $ 7,839 $ 5,259 $ 2,679 $ 99 $ 15,629 $ 13,049 $ 10,469
$ - $ - $ - $ - $ 67,000 $ - $ - $ -
$ 10,419 $ 7,839 $ 5,259 $ 2,679 $ 67,099 $ 15,629 $ 13,049 $ 10,469
11 12 13 14 15 16 17 18
14320 14320 14320 14320 14320 14320 14320 14320
32984 18664 4344 48752 34432 20112 5792 50200
-18664 -4344 9976 -34432 -20112 -5792 8528 -35880
18664 4344 48752 34432 20112 5792 50200 35880
0 0 58728 0 0 0 58728 0
$ 16,492 $ 9,332 $ 2,172 $ 24,376 $ 17,216 $ 10,056 $ 2,896 $ 25,100
$ - $ - $ 67,000 $ - $ - $ - $ 67,000 $ -
$ 16,492 $ 9,332 $ 69,172 $ 24,376 $ 17,216 $ 10,056 $ 69,896 $ 25,100
11 12 13 14 15 16 17 18
2360 2360 2360 2360 2360 2360 2360 2360
1011 23263 20903 18543 16183 13823 11463 9103
1349 -20903 -18543 -16183 -13823 -11463 -9103 -6743
23263 20903 18543 16183 13823 11463 9103 6743
24611 0 0 0 0 0 0 0
$ 506 $ 11,631 $ 10,451 $ 9,271 $ 8,091 $ 6,911 $ 5,731 $ 4,551
$ 67,000 $ - $ - $ - $ - $ - $ - $ -
$ 67,506 $ 11,631 $ 10,451 $ 9,271 $ 8,091 $ 6,911 $ 5,731 $ 4,551
11 12 13 14 15 16 17 18
5670 5670 5670 5670 5670 5670 5670 5670
44254 38584 32914 27244 21574 15904 10234 4564
-38584 -32914 -27244 -21574 -15904 -10234 -4564 1106
38584 32914 27244 21574 15904 10234 4564 49370
0 0 0 0 0 0 0 50477
$ 13,276 $ 11,575 $ 9,874 $ 8,173 $ 6,472 $ 4,771 $ 3,070 $ 1,369
$ - $ - $ - $ - $ - $ - $ - $ 72,000
$ 13,276 $ 11,575 $ 9,874 $ 8,173 $ 6,472 $ 4,771 $ 3,070 $ 73,369
11 12 13 14 15 16 17 18
3800 3800 3800 3800 3800 3800 3800 3800
19792 15992 12192 8392 4592 792 25888 22088
-15992 -12192 -8392 -4592 -792 3008 -22088 -18288
15992 12192 8392 4592 792 25888 22088 18288
0 0 0 0 0 28896 0 0
$ 11,875 $ 9,595 $ 7,315 $ 5,035 $ 2,755 $ 475 $ 15,533 $ 13,253
$ - $ - $ - $ - $ - $ 74,000 $ - $ -
$ 11,875 $ 9,595 $ 7,315 $ 5,035 $ 2,755 $ 74,475 $ 15,533 $ 13,253
11 12 13 14 15 16 17 18
7560 7560 7560 7560 7560 7560 7560 7560
0 30240 22680 15120 7560 0 30240 22680
7560 -22680 -15120 -7560 0 7560 -22680 -15120
30240 22680 15120 7560 0 30240 22680 15120
37800 0 0 0 0 37800 0 0
$ 0 $ 15,120 $ 11,340 $ 7,560 $ 3,780 $ 0 $ 15,120 $ 11,340
$ 74,000 $ - $ - $ - $ - $ 74,000 $ - $ -
$ 74,000 $ 15,120 $ 11,340 $ 7,560 $ 3,780 $ 74,000 $ 15,120 $ 11,340
11 12 13 14 15 16 17 18
800 800 800 800 800 800 800 800
6600 5800 5000 4200 3400 2600 1800 1000
-5800 -5000 -4200 -3400 -2600 -1800 -1000 -200
5800 5000 4200 3400 2600 1800 1000 200
0 0 0 0 0 0 0 0
$ 3,300 $ 2,900 $ 2,500 $ 2,100 $ 1,700 $ 1,300 $ 900 $ 500
$ - $ - $ - $ - $ - $ - $ - $ -
$ 3,300 $ 2,900 $ 2,500 $ 2,100 $ 1,700 $ 1,300 $ 900 $ 500
al servicentro 1
al servicentro 2
al servicentro 3
19 20 21 22 23 24 25 26
8350 8350 8350 8350 8350 8350 8350 8350
22214 13864 5514 54669 46319 37969 29619 21269
-13864 -5514 2836 -46319 -37969 -29619 -21269 -12919
13864 5514 54669 46319 37969 29619 21269 12919
0 0 57505 0 0 0 0 0
$ 6,664 $ 4,159 $ 1,654 $ 16,401 $ 13,896 $ 11,391 $ 8,886 $ 6,381
$ - $ - $ 60,000 $ - $ - $ - $ - $ -
$ 6,664 $ 4,159 $ 61,654 $ 16,401 $ 13,896 $ 11,391 $ 8,886 $ 6,381
19 20 21 22 23 24 25 26
2800 2800 2800 2800 2800 2800 2800 2800
20902 18102 15302 12502 9702 6902 4102 1302
-18102 -15302 -12502 -9702 -6902 -4102 -1302 1498
18102 15302 12502 9702 6902 4102 1302 22270
0 0 0 0 0 0 0 23767
$ 12,541 $ 10,861 $ 9,181 $ 7,501 $ 5,821 $ 4,141 $ 2,461 $ 781
$ - $ - $ - $ - $ - $ - $ - $ 64,000
$ 12,541 $ 10,861 $ 9,181 $ 7,501 $ 5,821 $ 4,141 $ 2,461 $ 64,781
19 20 21 22 23 24 25 26
7200 7200 7200 7200 7200 7200 7200 7200
24988 17788 10588 3388 34835 27635 20435 13235
-17788 -10588 -3388 3812 -27635 -20435 -13235 -6035
17788 10588 3388 34835 27635 20435 13235 6035
0 0 0 38647 0 0 0 0
$ 12,494 $ 8,894 $ 5,294 $ 1,694 $ 17,418 $ 13,818 $ 10,218 $ 6,618
$ - $ - $ - $ 64,000 $ - $ - $ - $ -
$ 12,494 $ 8,894 $ 5,294 $ 65,694 $ 17,418 $ 13,818 $ 10,218 $ 6,618
19 20 21 22 23 24 25 26
1450 1450 1450 1450 1450 1450 1450 1450
10400 8950 7500 6050 4600 3150 1700 250
-8950 -7500 -6050 -4600 -3150 -1700 -250 1200
8950 7500 6050 4600 3150 1700 250 17050
0 0 0 0 0 0 0 18250
$ 5,200 $ 4,475 $ 3,750 $ 3,025 $ 2,300 $ 1,575 $ 850 $ 125
$ - $ - $ - $ - $ - $ - $ - $ 64,000
$ 5,200 $ 4,475 $ 3,750 $ 3,025 $ 2,300 $ 1,575 $ 850 $ 64,125
19 20 21 22 23 24 25 26
12650 12650 12650 12650 12650 12650 12650 12650
47957 35307 22657 10007 66271 53621 40971 28321
-35307 -22657 -10007 2643 -53621 -40971 -28321 -15671
35307 22657 10007 66271 53621 40971 28321 15671
0 0 0 68914 0 0 0 0
$ 14,387 $ 10,592 $ 6,797 $ 3,002 $ 19,881 $ 16,086 $ 12,291 $ 8,496
$ - $ - $ - $ 63,000 $ - $ - $ - $ -
$ 14,387 $ 10,592 $ 6,797 $ 66,002 $ 19,881 $ 16,086 $ 12,291 $ 8,496
19 20 21 22 23 24 25 26
4300 4300 4300 4300 4300 4300 4300 4300
13148 8848 4548 248 26131 21831 17531 13231
-8848 -4548 -248 4052 -21831 -17531 -13231 -8931
8848 4548 248 26131 21831 17531 13231 8931
0 0 0 30183 0 0 0 0
$ 7,889 $ 5,309 $ 2,729 $ 149 $ 15,678 $ 13,098 $ 10,518 $ 7,938
$ - $ - $ - $ 67,000 $ - $ - $ - $ -
$ 7,889 $ 5,309 $ 2,729 $ 67,149 $ 15,678 $ 13,098 $ 10,518 $ 7,938
19 20 21 22 23 24 25 26
14320 14320 14320 14320 14320 14320 14320 14320
35880 21560 7240 51649 37329 23009 8689 53097
-21560 -7240 7080 -37329 -23009 -8689 5631 -38777
21560 7240 51649 37329 23009 8689 53097 38777
0 0 58728 0 0 0 58728 0
$ 17,940 $ 10,780 $ 3,620 $ 25,824 $ 18,664 $ 11,504 $ 4,344 $ 26,548
$ - $ - $ 67,000 $ - $ - $ - $ 67,000 $ -
$ 17,940 $ 10,780 $ 70,620 $ 25,824 $ 18,664 $ 11,504 $ 71,344 $ 26,548
19 20 21 22 23 24 25 26
2360 2360 2360 2360 2360 2360 2360 2360
6743 4383 2023 24274 21914 19554 17194 14834
-4383 -2023 337 -21914 -19554 -17194 -14834 -12474
4383 2023 24274 21914 19554 17194 14834 12474
0 0 24611 0 0 0 0 0
$ 3,371 $ 2,191 $ 1,011 $ 12,137 $ 10,957 $ 9,777 $ 8,597 $ 7,417
$ - $ - $ 67,000 $ - $ - $ - $ - $ -
$ 3,371 $ 2,191 $ 68,011 $ 12,137 $ 10,957 $ 9,777 $ 8,597 $ 7,417
19 20 21 22 23 24 25 26
5670 5670 5670 5670 5670 5670 5670 5670
49370 43700 38030 32360 26690 21020 15350 9680
-43700 -38030 -32360 -26690 -21020 -15350 -9680 -4010
43700 38030 32360 26690 21020 15350 9680 4010
0 0 0 0 0 0 0 0
$ 14,811 $ 13,110 $ 11,409 $ 9,708 $ 8,007 $ 6,306 $ 4,605 $ 2,904
$ - $ - $ - $ - $ - $ - $ - $ -
$ 14,811 $ 13,110 $ 11,409 $ 9,708 $ 8,007 $ 6,306 $ 4,605 $ 2,904
19 20 21 22 23 24 25 26
3800 3800 3800 3800 3800 3800 3800 3800
18288 14488 10688 6888 3088 28183 24383 20583
-14488 -10688 -6888 -3088 712 -24383 -20583 -16783
14488 10688 6888 3088 28183 24383 20583 16783
0 0 0 0 28896 0 0 0
$ 10,973 $ 8,693 $ 6,413 $ 4,133 $ 1,853 $ 16,910 $ 14,630 $ 12,350
$ - $ - $ - $ - $ 74,000 $ - $ - $ -
$ 10,973 $ 8,693 $ 6,413 $ 4,133 $ 75,853 $ 16,910 $ 14,630 $ 12,350
19 20 21 22 23 24 25 26
7560 7560 7560 7560 7560 7560 7560 7560
15120 7560 0 30240 22680 15120 7560 0
-7560 0 7560 -22680 -15120 -7560 0 7560
7560 0 30240 22680 15120 7560 0 30240
0 0 37800 0 0 0 0 37800
$ 7,560 $ 3,780 $ 0 $ 15,120 $ 11,340 $ 7,560 $ 3,780 $ 0
$ - $ - $ 74,000 $ - $ - $ - $ - $ 74,000
$ 7,560 $ 3,780 $ 74,000 $ 15,120 $ 11,340 $ 7,560 $ 3,780 $ 74,000
19 20 21 22 23 24 25 26
800 800 800 800 800 800 800 800
200 14000 13200 12400 11600 10800 10000 9200
600 -13200 -12400 -11600 -10800 -10000 -9200 -8400
14000 13200 12400 11600 10800 10000 9200 8400
14600 0 0 0 0 0 0 0
$ 100 $ 7,000 $ 6,600 $ 6,200 $ 5,800 $ 5,400 $ 5,000 $ 4,600
$ 74,000 $ - $ - $ - $ - $ - $ - $ -
$ 74,100 $ 7,000 $ 6,600 $ 6,200 $ 5,800 $ 5,400 $ 5,000 $ 4,600
27 28 29 30 31 32 33 34
8350 8350 8350 8350 8350 8350 8350 8350
12919 4569 53724 45374 37024 28674 20324 11974
-4569 3781 -45374 -37024 -28674 -20324 -11974 -3624
4569 53724 45374 37024 28674 20324 11974 3624
0 57505 0 0 0 0 0 0
$ 3,876 $ 1,371 $ 16,117 $ 13,612 $ 11,107 $ 8,602 $ 6,097 $ 3,592
$ - $ 60,000 $ - $ - $ - $ - $ - $ -
$ 3,876 $ 61,371 $ 16,117 $ 13,612 $ 11,107 $ 8,602 $ 6,097 $ 3,592
27 28 29 30 31 32 33 34
2800 2800 2800 2800 2800 2800 2800 2800
22270 19470 16670 13870 11070 8270 5470 2670
-19470 -16670 -13870 -11070 -8270 -5470 -2670 130
19470 16670 13870 11070 8270 5470 2670 23637
0 0 0 0 0 0 0 23767
$ 13,362 $ 11,682 $ 10,002 $ 8,322 $ 6,642 $ 4,962 $ 3,282 $ 1,602
$ - $ - $ - $ - $ - $ - $ - $ 64,000
$ 13,362 $ 11,682 $ 10,002 $ 8,322 $ 6,642 $ 4,962 $ 3,282 $ 65,602
27 28 29 30 31 32 33 34
7200 7200 7200 7200 7200 7200 7200 7200
6035 37482 30282 23082 15882 8682 1482 32929
1165 -30282 -23082 -15882 -8682 -1482 5718 -25729
37482 30282 23082 15882 8682 1482 32929 25729
38647 0 0 0 0 0 38647 0
$ 3,018 $ 18,741 $ 15,141 $ 11,541 $ 7,941 $ 4,341 $ 741 $ 16,465
$ 64,000 $ - $ - $ - $ - $ - $ 64,000 $ -
$ 67,018 $ 18,741 $ 15,141 $ 11,541 $ 7,941 $ 4,341 $ 64,741 $ 16,465
27 28 29 30 31 32 33 34
1450 1450 1450 1450 1450 1450 1450 1450
17050 15600 14150 12700 11250 9800 8350 6900
-15600 -14150 -12700 -11250 -9800 -8350 -6900 -5450
15600 14150 12700 11250 9800 8350 6900 5450
0 0 0 0 0 0 0 0
$ 8,525 $ 7,800 $ 7,075 $ 6,350 $ 5,625 $ 4,900 $ 4,175 $ 3,450
$ - $ - $ - $ - $ - $ - $ - $ -
$ 8,525 $ 7,800 $ 7,075 $ 6,350 $ 5,625 $ 4,900 $ 4,175 $ 3,450
27 28 29 30 31 32 33 34
12650 12650 12650 12650 12650 12650 12650 12650
15671 3021 59285 46635 33985 21335 8685 64949
-3021 9629 -46635 -33985 -21335 -8685 3965 -52299
3021 59285 46635 33985 21335 8685 64949 52299
0 68914 0 0 0 0 68914 0
$ 4,701 $ 906 $ 17,786 $ 13,991 $ 10,196 $ 6,401 $ 2,606 $ 19,485
$ - $ 63,000 $ - $ - $ - $ - $ 63,000 $ -
$ 4,701 $ 63,906 $ 17,786 $ 13,991 $ 10,196 $ 6,401 $ 65,606 $ 19,485
27 28 29 30 31 32 33 34
4300 4300 4300 4300 4300 4300 4300 4300
8931 4631 331 26213 21913 17613 13313 9013
-4631 -331 3969 -21913 -17613 -13313 -9013 -4713
4631 331 26213 21913 17613 13313 9013 4713
0 0 30183 0 0 0 0 0
$ 5,358 $ 2,778 $ 198 $ 15,728 $ 13,148 $ 10,568 $ 7,988 $ 5,408
$ - $ - $ 67,000 $ - $ - $ - $ - $ -
$ 5,358 $ 2,778 $ 67,198 $ 15,728 $ 13,148 $ 10,568 $ 7,988 $ 5,408
27 28 29 30 31 32 33 34
14320 14320 14320 14320 14320 14320 14320 14320
38777 24457 10137 54545 40225 25905 11585 55993
-24457 -10137 4183 -40225 -25905 -11585 2735 -41673
24457 10137 54545 40225 25905 11585 55993 41673
0 0 58728 0 0 0 58728 0
$ 19,388 $ 12,228 $ 5,068 $ 27,272 $ 20,112 $ 12,952 $ 5,792 $ 27,996
$ - $ - $ 67,000 $ - $ - $ - $ 67,000 $ -
$ 19,388 $ 12,228 $ 72,068 $ 27,272 $ 20,112 $ 12,952 $ 72,792 $ 27,996
27 28 29 30 31 32 33 34
2360 2360 2360 2360 2360 2360 2360 2360
12474 10114 7754 5394 3034 674 22926 20566
-10114 -7754 -5394 -3034 -674 1686 -20566 -18206
10114 7754 5394 3034 674 22926 20566 18206
0 0 0 0 0 24611 0 0
$ 6,237 $ 5,057 $ 3,877 $ 2,697 $ 1,517 $ 337 $ 11,463 $ 10,283
$ - $ - $ - $ - $ - $ 67,000 $ - $ -
$ 6,237 $ 5,057 $ 3,877 $ 2,697 $ 1,517 $ 67,337 $ 11,463 $ 10,283
27 28 29 30 31 32 33 34
5670 5670 5670 5670 5670 5670 5670 5670
4010 48817 43147 37477 31807 26137 20467 14797
1660 -43147 -37477 -31807 -26137 -20467 -14797 -9127
48817 43147 37477 31807 26137 20467 14797 9127
50477 0 0 0 0 0 0 0
$ 1,203 $ 14,645 $ 12,944 $ 11,243 $ 9,542 $ 7,841 $ 6,140 $ 4,439
$ 72,000 $ - $ - $ - $ - $ - $ - $ -
$ 73,203 $ 14,645 $ 12,944 $ 11,243 $ 9,542 $ 7,841 $ 6,140 $ 4,439
27 28 29 30 31 32 33 34
3800 3800 3800 3800 3800 3800 3800 3800
16783 12983 9183 5383 1583 26679 22879 19079
-12983 -9183 -5383 -1583 2217 -22879 -19079 -15279
12983 9183 5383 1583 26679 22879 19079 15279
0 0 0 0 28896 0 0 0
$ 10,070 $ 7,790 $ 5,510 $ 3,230 $ 950 $ 16,008 $ 13,728 $ 11,448
$ - $ - $ - $ - $ 74,000 $ - $ - $ -
$ 10,070 $ 7,790 $ 5,510 $ 3,230 $ 74,950 $ 16,008 $ 13,728 $ 11,448
27 28 29 30 31 32 33 34
7560 7560 7560 7560 7560 7560 7560 7560
30240 22680 15120 7560 0 30240 22680 15120
-22680 -15120 -7560 0 7560 -22680 -15120 -7560
22680 15120 7560 0 30240 22680 15120 7560
0 0 0 0 37800 0 0 0
$ 15,120 $ 11,340 $ 7,560 $ 3,780 $ 0 $ 15,120 $ 11,340 $ 7,560
$ - $ - $ - $ - $ 74,000 $ - $ - $ -
$ 15,120 $ 11,340 $ 7,560 $ 3,780 $ 74,000 $ 15,120 $ 11,340 $ 7,560
27 28 29 30 31 32 33 34
800 800 800 800 800 800 800 800
8400 7600 6800 6000 5200 4400 3600 2800
-7600 -6800 -6000 -5200 -4400 -3600 -2800 -2000
7600 6800 6000 5200 4400 3600 2800 2000
0 0 0 0 0 0 0 0
$ 4,200 $ 3,800 $ 3,400 $ 3,000 $ 2,600 $ 2,200 $ 1,800 $ 1,400
$ - $ - $ - $ - $ - $ - $ - $ -
$ 4,200 $ 3,800 $ 3,400 $ 3,000 $ 2,600 $ 2,200 $ 1,800 $ 1,400
35 36 37 38 39 40 41 42
8350 8350 8350 8350 8350 8350 8350 8350
3624 52778 44428 36078 27728 19378 11028 2678
4726 -44428 -36078 -27728 -19378 -11028 -2678 5672
52778 44428 36078 27728 19378 11028 2678 51833
57505 0 0 0 0 0 0 57505
$ 1,087 $ 15,833 $ 13,328 $ 10,823 $ 8,318 $ 5,813 $ 3,308 $ 803
$ 60,000 $ - $ - $ - $ - $ - $ - $ 60,000
$ 61,087 $ 15,833 $ 13,328 $ 10,823 $ 8,318 $ 5,813 $ 3,308 $ 60,803
35 36 37 38 39 40 41 42
2800 2800 2800 2800 2800 2800 2800 2800
23637 20837 18037 15237 12437 9637 6837 4037
-20837 -18037 -15237 -12437 -9637 -6837 -4037 -1237
20837 18037 15237 12437 9637 6837 4037 1237
0 0 0 0 0 0 0 0
$ 14,182 $ 12,502 $ 10,822 $ 9,142 $ 7,462 $ 5,782 $ 4,102 $ 2,422
$ - $ - $ - $ - $ - $ - $ - $ -
$ 14,182 $ 12,502 $ 10,822 $ 9,142 $ 7,462 $ 5,782 $ 4,102 $ 2,422
35 36 37 38 39 40 41 42
7200 7200 7200 7200 7200 7200 7200 7200
25729 18529 11329 4129 35576 28376 21176 13976
-18529 -11329 -4129 3071 -28376 -21176 -13976 -6776
18529 11329 4129 35576 28376 21176 13976 6776
0 0 0 38647 0 0 0 0
$ 12,865 $ 9,265 $ 5,665 $ 2,065 $ 17,788 $ 14,188 $ 10,588 $ 6,988
$ - $ - $ - $ 64,000 $ - $ - $ - $ -
$ 12,865 $ 9,265 $ 5,665 $ 66,065 $ 17,788 $ 14,188 $ 10,588 $ 6,988
35 36 37 38 39 40 41 42
1450 1450 1450 1450 1450 1450 1450 1450
5450 4000 2550 1100 17900 16450 15000 13550
-4000 -2550 -1100 350 -16450 -15000 -13550 -12100
4000 2550 1100 17900 16450 15000 13550 12100
0 0 0 18250 0 0 0 0
$ 2,725 $ 2,000 $ 1,275 $ 550 $ 8,950 $ 8,225 $ 7,500 $ 6,775
$ - $ - $ - $ 64,000 $ - $ - $ - $ -
$ 2,725 $ 2,000 $ 1,275 $ 64,550 $ 8,950 $ 8,225 $ 7,500 $ 6,775
35 36 37 38 39 40 41 42
12650 12650 12650 12650 12650 12650 12650 12650
52299 39649 26999 14349 1699 57963 45313 32663
-39649 -26999 -14349 -1699 10951 -45313 -32663 -20013
39649 26999 14349 1699 57963 45313 32663 20013
0 0 0 0 68914 0 0 0
$ 15,690 $ 11,895 $ 8,100 $ 4,305 $ 510 $ 17,389 $ 13,594 $ 9,799
$ - $ - $ - $ - $ 63,000 $ - $ - $ -
$ 15,690 $ 11,895 $ 8,100 $ 4,305 $ 63,510 $ 17,389 $ 13,594 $ 9,799
35 36 37 38 39 40 41 42
4300 4300 4300 4300 4300 4300 4300 4300
4713 413 26296 21996 17696 13396 9096 4796
-413 3887 -21996 -17696 -13396 -9096 -4796 -496
413 26296 21996 17696 13396 9096 4796 496
0 30183 0 0 0 0 0 0
$ 2,828 $ 248 $ 15,778 $ 13,198 $ 10,618 $ 8,038 $ 5,458 $ 2,878
$ - $ 67,000 $ - $ - $ - $ - $ - $ -
$ 2,828 $ 67,248 $ 15,778 $ 13,198 $ 10,618 $ 8,038 $ 5,458 $ 2,878
35 36 37 38 39 40 41 42
14320 14320 14320 14320 14320 14320 14320 14320
41673 27353 13033 57441 43121 28801 14481 161
-27353 -13033 1287 -43121 -28801 -14481 -161 14159
27353 13033 57441 43121 28801 14481 161 44569
0 0 58728 0 0 0 0 58728
$ 20,836 $ 13,676 $ 6,516 $ 28,720 $ 21,560 $ 14,400 $ 7,240 $ 80
$ - $ - $ 67,000 $ - $ - $ - $ - $ 67,000
$ 20,836 $ 13,676 $ 73,516 $ 28,720 $ 21,560 $ 14,400 $ 7,240 $ 67,080
35 36 37 38 39 40 41 42
2360 2360 2360 2360 2360 2360 2360 2360
18206 15846 13486 11126 8766 6406 4046 1686
-15846 -13486 -11126 -8766 -6406 -4046 -1686 674
15846 13486 11126 8766 6406 4046 1686 23937
0 0 0 0 0 0 0 24611
$ 9,103 $ 7,923 $ 6,743 $ 5,563 $ 4,383 $ 3,203 $ 2,023 $ 843
$ - $ - $ - $ - $ - $ - $ - $ 67,000
$ 9,103 $ 7,923 $ 6,743 $ 5,563 $ 4,383 $ 3,203 $ 2,023 $ 67,843
35 36 37 38 39 40 41 42
5670 5670 5670 5670 5670 5670 5670 5670
9127 3457 48264 42594 36924 31254 25584 19914
-3457 2213 -42594 -36924 -31254 -25584 -19914 -14244
3457 48264 42594 36924 31254 25584 19914 14244
0 50477 0 0 0 0 0 0
$ 2,738 $ 1,037 $ 14,479 $ 12,778 $ 11,077 $ 9,376 $ 7,675 $ 5,974
$ - $ 72,000 $ - $ - $ - $ - $ - $ -
$ 2,738 $ 73,037 $ 14,479 $ 12,778 $ 11,077 $ 9,376 $ 7,675 $ 5,974
35 36 37 38 39 40 41 42
3800 3800 3800 3800 3800 3800 3800 3800
15279 11479 7679 3879 79 25175 21375 17575
-11479 -7679 -3879 -79 3721 -21375 -17575 -13775
11479 7679 3879 79 25175 21375 17575 13775
0 0 0 0 28896 0 0 0
$ 9,168 $ 6,888 $ 4,608 $ 2,328 $ 48 $ 15,105 $ 12,825 $ 10,545
$ - $ - $ - $ - $ 74,000 $ - $ - $ -
$ 9,168 $ 6,888 $ 4,608 $ 2,328 $ 74,048 $ 15,105 $ 12,825 $ 10,545
35 36 37 38 39 40 41 42
7560 7560 7560 7560 7560 7560 7560 7560
7560 0 30240 22680 15120 7560 0 30240
0 7560 -22680 -15120 -7560 0 7560 -22680
0 30240 22680 15120 7560 0 30240 22680
0 37800 0 0 0 0 37800 0
$ 3,780 $ 0 $ 15,120 $ 11,340 $ 7,560 $ 3,780 $ 0 $ 15,120
$ - $ 74,000 $ - $ - $ - $ - $ 74,000 $ -
$ 3,780 $ 74,000 $ 15,120 $ 11,340 $ 7,560 $ 3,780 $ 74,000 $ 15,120
35 36 37 38 39 40 41 42
800 800 800 800 800 800 800 800
2000 1200 400 14200 13400 12600 11800 11000
-1200 -400 400 -13400 -12600 -11800 -11000 -10200
1200 400 14200 13400 12600 11800 11000 10200
0 0 14600 0 0 0 0 0
$ 1,000 $ 600 $ 200 $ 7,100 $ 6,700 $ 6,300 $ 5,900 $ 5,500
$ - $ - $ 74,000 $ - $ - $ - $ - $ -
$ 1,000 $ 600 $ 74,200 $ 7,100 $ 6,700 $ 6,300 $ 5,900 $ 5,500
43 44 45 46 47 48 49 50
8350 8350 8350 8350 8350 8350 8350 8350
51833 43483 35133 26783 18433 10083 1733 50888
-43483 -35133 -26783 -18433 -10083 -1733 6617 -42538
43483 35133 26783 18433 10083 1733 50888 42538
0 0 0 0 0 0 57505 0
$ 15,550 $ 13,045 $ 10,540 $ 8,035 $ 5,530 $ 3,025 $ 520 $ 15,266
$ - $ - $ - $ - $ - $ - $ 60,000 $ -
$ 15,550 $ 13,045 $ 10,540 $ 8,035 $ 5,530 $ 3,025 $ 60,520 $ 15,266
43 44 45 46 47 48 49 50
2800 2800 2800 2800 2800 2800 2800 2800
1237 22205 19405 16605 13805 11005 8205 5405
1563 -19405 -16605 -13805 -11005 -8205 -5405 -2605
22205 19405 16605 13805 11005 8205 5405 2605
23767 0 0 0 0 0 0 0
$ 742 $ 13,323 $ 11,643 $ 9,963 $ 8,283 $ 6,603 $ 4,923 $ 3,243
$ 64,000 $ - $ - $ - $ - $ - $ - $ -
$ 64,742 $ 13,323 $ 11,643 $ 9,963 $ 8,283 $ 6,603 $ 4,923 $ 3,243
43 44 45 46 47 48 49 50
7200 7200 7200 7200 7200 7200 7200 7200
6776 38224 31024 23824 16624 9424 2224 33671
424 -31024 -23824 -16624 -9424 -2224 4976 -26471
38224 31024 23824 16624 9424 2224 33671 26471
38647 0 0 0 0 0 38647 0
$ 3,388 $ 19,112 $ 15,512 $ 11,912 $ 8,312 $ 4,712 $ 1,112 $ 16,835
$ 64,000 $ - $ - $ - $ - $ - $ 64,000 $ -
$ 67,388 $ 19,112 $ 15,512 $ 11,912 $ 8,312 $ 4,712 $ 65,112 $ 16,835
43 44 45 46 47 48 49 50
1450 1450 1450 1450 1450 1450 1450 1450
12100 10650 9200 7750 6300 4850 3400 1950
-10650 -9200 -7750 -6300 -4850 -3400 -1950 -500
10650 9200 7750 6300 4850 3400 1950 500
0 0 0 0 0 0 0 0
$ 6,050 $ 5,325 $ 4,600 $ 3,875 $ 3,150 $ 2,425 $ 1,700 $ 975
$ - $ - $ - $ - $ - $ - $ - $ -
$ 6,050 $ 5,325 $ 4,600 $ 3,875 $ 3,150 $ 2,425 $ 1,700 $ 975
43 44 45 46 47 48 49 50
12650 12650 12650 12650 12650 12650 12650 12650
20013 7363 63628 50978 38328 25678 13028 378
-7363 5287 -50978 -38328 -25678 -13028 -378 12272
7363 63628 50978 38328 25678 13028 378 56642
0 68914 0 0 0 0 0 68914
$ 6,004 $ 2,209 $ 19,088 $ 15,293 $ 11,498 $ 7,703 $ 3,908 $ 113
$ - $ 63,000 $ - $ - $ - $ - $ - $ 63,000
$ 6,004 $ 65,209 $ 19,088 $ 15,293 $ 11,498 $ 7,703 $ 3,908 $ 63,113
43 44 45 46 47 48 49 50
4300 4300 4300 4300 4300 4300 4300 4300
496 26379 22079 17779 13479 9179 4879 579
3804 -22079 -17779 -13479 -9179 -4879 -579 3721
26379 22079 17779 13479 9179 4879 579 26462
30183 0 0 0 0 0 0 30183
$ 298 $ 15,827 $ 13,247 $ 10,667 $ 8,087 $ 5,507 $ 2,927 $ 347
$ 67,000 $ - $ - $ - $ - $ - $ - $ 67,000
$ 67,298 $ 15,827 $ 13,247 $ 10,667 $ 8,087 $ 5,507 $ 2,927 $ 67,347
43 44 45 46 47 48 49 50
14320 14320 14320 14320 14320 14320 14320 14320
44569 30249 15929 1609 46017 31697 17377 3057
-30249 -15929 -1609 12711 -31697 -17377 -3057 11263
30249 15929 1609 46017 31697 17377 3057 47465
0 0 0 58728 0 0 0 58728
$ 22,284 $ 15,124 $ 7,964 $ 804 $ 23,009 $ 15,849 $ 8,689 $ 1,529
$ - $ - $ - $ 67,000 $ - $ - $ - $ 67,000
$ 22,284 $ 15,124 $ 7,964 $ 67,804 $ 23,009 $ 15,849 $ 8,689 $ 68,529
43 44 45 46 47 48 49 50
2360 2360 2360 2360 2360 2360 2360 2360
23937 21577 19217 16857 14497 12137 9777 7417
-21577 -19217 -16857 -14497 -12137 -9777 -7417 -5057
21577 19217 16857 14497 12137 9777 7417 5057
0 0 0 0 0 0 0 0
$ 11,969 $ 10,789 $ 9,609 $ 8,429 $ 7,249 $ 6,069 $ 4,889 $ 3,709
$ - $ - $ - $ - $ - $ - $ - $ -
$ 11,969 $ 10,789 $ 9,609 $ 8,429 $ 7,249 $ 6,069 $ 4,889 $ 3,709
43 44 45 46 47 48 49 50
5670 5670 5670 5670 5670 5670 5670 5670
14244 8574 2904 47711 42041 36371 30701 25031
-8574 -2904 2766 -42041 -36371 -30701 -25031 -19361
8574 2904 47711 42041 36371 30701 25031 19361
0 0 50477 0 0 0 0 0
$ 4,273 $ 2,572 $ 871 $ 14,313 $ 12,612 $ 10,911 $ 9,210 $ 7,509
$ - $ - $ 72,000 $ - $ - $ - $ - $ -
$ 4,273 $ 2,572 $ 72,871 $ 14,313 $ 12,612 $ 10,911 $ 9,210 $ 7,509
43 44 45 46 47 48 49 50
3800 3800 3800 3800 3800 3800 3800 3800
13775 9975 6175 2375 27471 23671 19871 16071
-9975 -6175 -2375 1425 -23671 -19871 -16071 -12271
9975 6175 2375 27471 23671 19871 16071 12271
0 0 0 28896 0 0 0 0
$ 8,265 $ 5,985 $ 3,705 $ 1,425 $ 16,483 $ 14,203 $ 11,923 $ 9,643
$ - $ - $ - $ 74,000 $ - $ - $ - $ -
$ 8,265 $ 5,985 $ 3,705 $ 75,425 $ 16,483 $ 14,203 $ 11,923 $ 9,643
43 44 45 46 47 48 49 50
7560 7560 7560 7560 7560 7560 7560 7560
22680 15120 7560 0 30240 22680 15120 7560
-15120 -7560 0 7560 -22680 -15120 -7560 0
15120 7560 0 30240 22680 15120 7560 0
0 0 0 37800 0 0 0 0
$ 11,340 $ 7,560 $ 3,780 $ 0 $ 15,120 $ 11,340 $ 7,560 $ 3,780
$ - $ - $ - $ 74,000 $ - $ - $ - $ -
$ 11,340 $ 7,560 $ 3,780 $ 74,000 $ 15,120 $ 11,340 $ 7,560 $ 3,780
43 44 45 46 47 48 49 50
800 800 800 800 800 800 800 800
10200 9400 8600 7800 7000 6200 5400 4600
-9400 -8600 -7800 -7000 -6200 -5400 -4600 -3800
9400 8600 7800 7000 6200 5400 4600 3800
0 0 0 0 0 0 0 0
$ 5,100 $ 4,700 $ 4,300 $ 3,900 $ 3,500 $ 3,100 $ 2,700 $ 2,300
$ - $ - $ - $ - $ - $ - $ - $ -
$ 5,100 $ 4,700 $ 4,300 $ 3,900 $ 3,500 $ 3,100 $ 2,700 $ 2,300
51 52 53 54 55 56 57 58
8350 8350 8350 8350 8350 8350 8350 8350
42538 34188 25838 17488 9138 788 49942 41592
-34188 -25838 -17488 -9138 -788 7562 -41592 -33242
34188 25838 17488 9138 788 49942 41592 33242
0 0 0 0 0 57505 0 0
$ 12,761 $ 10,256 $ 7,751 $ 5,246 $ 2,741 $ 236 $ 14,983 $ 12,478
$ - $ - $ - $ - $ - $ 60,000 $ - $ -
$ 12,761 $ 10,256 $ 7,751 $ 5,246 $ 2,741 $ 60,236 $ 14,983 $ 12,478
51 52 53 54 55 56 57 58
2800 2800 2800 2800 2800 2800 2800 2800
2605 23572 20772 17972 15172 12372 9572 6772
195 -20772 -17972 -15172 -12372 -9572 -6772 -3972
23572 20772 17972 15172 12372 9572 6772 3972
23767 0 0 0 0 0 0 0
$ 1,563 $ 14,143 $ 12,463 $ 10,783 $ 9,103 $ 7,423 $ 5,743 $ 4,063
$ 64,000 $ - $ - $ - $ - $ - $ - $ -
$ 65,563 $ 14,143 $ 12,463 $ 10,783 $ 9,103 $ 7,423 $ 5,743 $ 4,063
51 52 53 54 55 56 57 58
7200 7200 7200 7200 7200 7200 7200 7200
26471 19271 12071 4871 36318 29118 21918 14718
-19271 -12071 -4871 2329 -29118 -21918 -14718 -7518
19271 12071 4871 36318 29118 21918 14718 7518
0 0 0 38647 0 0 0 0
$ 13,235 $ 9,635 $ 6,035 $ 2,435 $ 18,159 $ 14,559 $ 10,959 $ 7,359
$ - $ - $ - $ 64,000 $ - $ - $ - $ -
$ 13,235 $ 9,635 $ 6,035 $ 66,435 $ 18,159 $ 14,559 $ 10,959 $ 7,359
51 52 53 54 55 56 57 58
1450 1450 1450 1450 1450 1450 1450 1450
500 17300 15850 14400 12950 11500 10050 8600
950 -15850 -14400 -12950 -11500 -10050 -8600 -7150
17300 15850 14400 12950 11500 10050 8600 7150
18250 0 0 0 0 0 0 0
$ 250 $ 8,650 $ 7,925 $ 7,200 $ 6,475 $ 5,750 $ 5,025 $ 4,300
$ 64,000 $ - $ - $ - $ - $ - $ - $ -
$ 64,250 $ 8,650 $ 7,925 $ 7,200 $ 6,475 $ 5,750 $ 5,025 $ 4,300
51 52 53 54 55 56 57 58
12650 12650 12650 12650 12650 12650 12650 12650
56642 43992 31342 18692 6042 62306 49656 37006
-43992 -31342 -18692 -6042 6608 -49656 -37006 -24356
43992 31342 18692 6042 62306 49656 37006 24356
0 0 0 0 68914 0 0 0
$ 16,993 $ 13,198 $ 9,403 $ 5,608 $ 1,813 $ 18,692 $ 14,897 $ 11,102
$ - $ - $ - $ - $ 63,000 $ - $ - $ -
$ 16,993 $ 13,198 $ 9,403 $ 5,608 $ 64,813 $ 18,692 $ 14,897 $ 11,102
51 52 53 54 55 56 57 58
4300 4300 4300 4300 4300 4300 4300 4300
26462 22162 17862 13562 9262 4962 662 26544
-22162 -17862 -13562 -9262 -4962 -662 3638 -22244
22162 17862 13562 9262 4962 662 26544 22244
0 0 0 0 0 0 30183 0
$ 15,877 $ 13,297 $ 10,717 $ 8,137 $ 5,557 $ 2,977 $ 397 $ 15,927
$ - $ - $ - $ - $ - $ - $ 67,000 $ -
$ 15,877 $ 13,297 $ 10,717 $ 8,137 $ 5,557 $ 2,977 $ 67,397 $ 15,927
51 52 53 54 55 56 57 58
14320 14320 14320 14320 14320 14320 14320 14320
47465 33145 18825 4505 48913 34593 20273 5953
-33145 -18825 -4505 9815 -34593 -20273 -5953 8367
33145 18825 4505 48913 34593 20273 5953 50361
0 0 0 58728 0 0 0 58728
$ 23,733 $ 16,573 $ 9,413 $ 2,253 $ 24,457 $ 17,297 $ 10,137 $ 2,977
$ - $ - $ - $ 67,000 $ - $ - $ - $ 67,000
$ 23,733 $ 16,573 $ 9,413 $ 69,253 $ 24,457 $ 17,297 $ 10,137 $ 69,977
51 52 53 54 55 56 57 58
2360 2360 2360 2360 2360 2360 2360 2360
5057 2697 337 22589 20229 17869 15509 13149
-2697 -337 2023 -20229 -17869 -15509 -13149 -10789
2697 337 22589 20229 17869 15509 13149 10789
0 0 24611 0 0 0 0 0
$ 2,529 $ 1,349 $ 169 $ 11,294 $ 10,114 $ 8,934 $ 7,754 $ 6,574
$ - $ - $ 67,000 $ - $ - $ - $ - $ -
$ 2,529 $ 1,349 $ 67,169 $ 11,294 $ 10,114 $ 8,934 $ 7,754 $ 6,574
51 52 53 54 55 56 57 58
5670 5670 5670 5670 5670 5670 5670 5670
19361 13691 8021 2351 47158 41488 35818 30148
-13691 -8021 -2351 3319 -41488 -35818 -30148 -24478
13691 8021 2351 47158 41488 35818 30148 24478
0 0 0 50477 0 0 0 0
$ 5,808 $ 4,107 $ 2,406 $ 705 $ 14,147 $ 12,446 $ 10,745 $ 9,044
$ - $ - $ - $ 72,000 $ - $ - $ - $ -
$ 5,808 $ 4,107 $ 2,406 $ 72,705 $ 14,147 $ 12,446 $ 10,745 $ 9,044
51 52 53 54 55 56 57 58
3800 3800 3800 3800 3800 3800 3800 3800
12271 8471 4671 871 25967 22167 18367 14567
-8471 -4671 -871 2929 -22167 -18367 -14567 -10767
8471 4671 871 25967 22167 18367 14567 10767
0 0 0 28896 0 0 0 0
$ 7,363 $ 5,083 $ 2,803 $ 523 $ 15,580 $ 13,300 $ 11,020 $ 8,740
$ - $ - $ - $ 74,000 $ - $ - $ - $ -
$ 7,363 $ 5,083 $ 2,803 $ 74,523 $ 15,580 $ 13,300 $ 11,020 $ 8,740
51 52 53 54 55 56 57 58
7560 7560 7560 7560 7560 7560 7560 7560
0 30240 22680 15120 7560 0 30240 22680
7560 -22680 -15120 -7560 0 7560 -22680 -15120
30240 22680 15120 7560 0 30240 22680 15120
37800 0 0 0 0 37800 0 0
$ 0 $ 15,120 $ 11,340 $ 7,560 $ 3,780 $ 0 $ 15,120 $ 11,340
$ 74,000 $ - $ - $ - $ - $ 74,000 $ - $ -
$ 74,000 $ 15,120 $ 11,340 $ 7,560 $ 3,780 $ 74,000 $ 15,120 $ 11,340
51 52 53 54 55 56 57 58
800 800 800 800 800 800 800 800
3800 3000 2200 1400 600 14400 13600 12800
-3000 -2200 -1400 -600 200 -13600 -12800 -12000
3000 2200 1400 600 14400 13600 12800 12000
0 0 0 0 14600 0 0 0
$ 1,900 $ 1,500 $ 1,100 $ 700 $ 300 $ 7,200 $ 6,800 $ 6,400
$ - $ - $ - $ - $ 74,000 $ - $ - $ -
$ 1,900 $ 1,500 $ 1,100 $ 700 $ 74,300 $ 7,200 $ 6,800 $ 6,400
59 60 61 62 63 64 65 66
8350 8350 8350 8350 8350 8350 8350 8350
33242 24892 16542 8192 57347 48997 40647 32297
-24892 -16542 -8192 158 -48997 -40647 -32297 -23947
24892 16542 8192 57347 48997 40647 32297 23947
0 0 0 57505 0 0 0 0
$ 9,973 $ 7,468 $ 4,963 $ 2,458 $ 17,204 $ 14,699 $ 12,194 $ 9,689
$ - $ - $ - $ 60,000 $ - $ - $ - $ -
$ 9,973 $ 7,468 $ 4,963 $ 62,458 $ 17,204 $ 14,699 $ 12,194 $ 9,689
59 60 61 62 63 64 65 66
2800 2800 2800 2800 2800 2800 2800 2800
3972 1172 22140 19340 16540 13740 10940 8140
-1172 1628 -19340 -16540 -13740 -10940 -8140 -5340
1172 22140 19340 16540 13740 10940 8140 5340
0 23767 0 0 0 0 0 0
$ 2,383 $ 703 $ 13,284 $ 11,604 $ 9,924 $ 8,244 $ 6,564 $ 4,884
$ - $ 64,000 $ - $ - $ - $ - $ - $ -
$ 2,383 $ 64,703 $ 13,284 $ 11,604 $ 9,924 $ 8,244 $ 6,564 $ 4,884
59 60 61 62 63 64 65 66
7200 7200 7200 7200 7200 7200 7200 7200
7518 318 31765 24565 17365 10165 2965 34412
-318 6882 -24565 -17365 -10165 -2965 4235 -27212
318 31765 24565 17365 10165 2965 34412 27212
0 38647 0 0 0 0 38647 0
$ 3,759 $ 159 $ 15,882 $ 12,282 $ 8,682 $ 5,082 $ 1,482 $ 17,206
$ - $ 64,000 $ - $ - $ - $ - $ 64,000 $ -
$ 3,759 $ 64,159 $ 15,882 $ 12,282 $ 8,682 $ 5,082 $ 65,482 $ 17,206
59 60 61 62 63 64 65 66
1450 1450 1450 1450 1450 1450 1450 1450
7150 5700 4250 2800 1350 18150 16700 15250
-5700 -4250 -2800 -1350 100 -16700 -15250 -13800
5700 4250 2800 1350 18150 16700 15250 13800
0 0 0 0 18250 0 0 0
$ 3,575 $ 2,850 $ 2,125 $ 1,400 $ 675 $ 9,075 $ 8,350 $ 7,625
$ - $ - $ - $ - $ 64,000 $ - $ - $ -
$ 3,575 $ 2,850 $ 2,125 $ 1,400 $ 64,675 $ 9,075 $ 8,350 $ 7,625
59 60 61 62 63 64 65 66
12650 12650 12650 12650 12650 12650 12650 12650
24356 11706 67970 55320 42670 30020 17370 4720
-11706 944 -55320 -42670 -30020 -17370 -4720 7930
11706 67970 55320 42670 30020 17370 4720 60984
0 68914 0 0 0 0 0 68914
$ 7,307 $ 3,512 $ 20,391 $ 16,596 $ 12,801 $ 9,006 $ 5,211 $ 1,416
$ - $ 63,000 $ - $ - $ - $ - $ - $ 63,000
$ 7,307 $ 66,512 $ 20,391 $ 16,596 $ 12,801 $ 9,006 $ 5,211 $ 64,416
59 60 61 62 63 64 65 66
4300 4300 4300 4300 4300 4300 4300 4300
22244 17944 13644 9344 5044 744 26627 22327
-17944 -13644 -9344 -5044 -744 3556 -22327 -18027
17944 13644 9344 5044 744 26627 22327 18027
0 0 0 0 0 30183 0 0
$ 13,347 $ 10,767 $ 8,187 $ 5,607 $ 3,027 $ 447 $ 15,976 $ 13,396
$ - $ - $ - $ - $ - $ 67,000 $ - $ -
$ 13,347 $ 10,767 $ 8,187 $ 5,607 $ 3,027 $ 67,447 $ 15,976 $ 13,396
59 60 61 62 63 64 65 66
14320 14320 14320 14320 14320 14320 14320 14320
50361 36041 21721 7401 51809 37489 23169 8849
-36041 -21721 -7401 6919 -37489 -23169 -8849 5471
36041 21721 7401 51809 37489 23169 8849 53258
0 0 0 58728 0 0 0 58728
$ 25,181 $ 18,021 $ 10,861 $ 3,701 $ 25,905 $ 18,745 $ 11,585 $ 4,425
$ - $ - $ - $ 67,000 $ - $ - $ - $ 67,000
$ 25,181 $ 18,021 $ 10,861 $ 70,701 $ 25,905 $ 18,745 $ 11,585 $ 71,425
59 60 61 62 63 64 65 66
2360 2360 2360 2360 2360 2360 2360 2360
10789 8429 6069 3709 1349 23600 21240 18880
-8429 -6069 -3709 -1349 1011 -21240 -18880 -16520
8429 6069 3709 1349 23600 21240 18880 16520
0 0 0 0 24611 0 0 0
$ 5,394 $ 4,214 $ 3,034 $ 1,854 $ 674 $ 11,800 $ 10,620 $ 9,440
$ - $ - $ - $ - $ 67,000 $ - $ - $ -
$ 5,394 $ 4,214 $ 3,034 $ 1,854 $ 67,674 $ 11,800 $ 10,620 $ 9,440
59 60 61 62 63 64 65 66
5670 5670 5670 5670 5670 5670 5670 5670
24478 18808 13138 7468 1798 46605 40935 35265
-18808 -13138 -7468 -1798 3872 -40935 -35265 -29595
18808 13138 7468 1798 46605 40935 35265 29595
0 0 0 0 50477 0 0 0
$ 7,343 $ 5,642 $ 3,941 $ 2,240 $ 539 $ 13,981 $ 12,280 $ 10,579
$ - $ - $ - $ - $ 72,000 $ - $ - $ -
$ 7,343 $ 5,642 $ 3,941 $ 2,240 $ 72,539 $ 13,981 $ 12,280 $ 10,579
59 60 61 62 63 64 65 66
3800 3800 3800 3800 3800 3800 3800 3800
10767 6967 3167 28263 24463 20663 16863 13063
-6967 -3167 633 -24463 -20663 -16863 -13063 -9263
6967 3167 28263 24463 20663 16863 13063 9263
0 0 28896 0 0 0 0 0
$ 6,460 $ 4,180 $ 1,900 $ 16,958 $ 14,678 $ 12,398 $ 10,118 $ 7,838
$ - $ - $ 74,000 $ - $ - $ - $ - $ -
$ 6,460 $ 4,180 $ 75,900 $ 16,958 $ 14,678 $ 12,398 $ 10,118 $ 7,838
59 60 61 62 63 64 65 66
7560 7560 7560 7560 7560 7560 7560 7560
15120 7560 0 30240 22680 15120 7560 0
-7560 0 7560 -22680 -15120 -7560 0 7560
7560 0 30240 22680 15120 7560 0 30240
0 0 37800 0 0 0 0 37800
$ 7,560 $ 3,780 $ 0 $ 15,120 $ 11,340 $ 7,560 $ 3,780 $ 0
$ - $ - $ 74,000 $ - $ - $ - $ - $ 74,000
$ 7,560 $ 3,780 $ 74,000 $ 15,120 $ 11,340 $ 7,560 $ 3,780 $ 74,000
59 60 61 62 63 64 65 66
800 800 800 800 800 800 800 800
12000 11200 10400 9600 8800 8000 7200 6400
-11200 -10400 -9600 -8800 -8000 -7200 -6400 -5600
11200 10400 9600 8800 8000 7200 6400 5600
0 0 0 0 0 0 0 0
$ 6,000 $ 5,600 $ 5,200 $ 4,800 $ 4,400 $ 4,000 $ 3,600 $ 3,200
$ - $ - $ - $ - $ - $ - $ - $ -
$ 6,000 $ 5,600 $ 5,200 $ 4,800 $ 4,400 $ 4,000 $ 3,600 $ 3,200
67 68 69 70 71 72 73 74
8350 8350 8350 8350 8350 8350 8350 8350
23947 15597 7247 56402 48052 39702 31352 23002
-15597 -7247 1103 -48052 -39702 -31352 -23002 -14652
15597 7247 56402 48052 39702 31352 23002 14652
0 0 57505 0 0 0 0 0
$ 7,184 $ 4,679 $ 2,174 $ 16,921 $ 14,416 $ 11,911 $ 9,406 $ 6,901
$ - $ - $ 60,000 $ - $ - $ - $ - $ -
$ 7,184 $ 4,679 $ 62,174 $ 16,921 $ 14,416 $ 11,911 $ 9,406 $ 6,901
67 68 69 70 71 72 73 74
2800 2800 2800 2800 2800 2800 2800 2800
5340 2540 23507 20707 17907 15107 12307 9507
-2540 260 -20707 -17907 -15107 -12307 -9507 -6707
2540 23507 20707 17907 15107 12307 9507 6707
0 23767 0 0 0 0 0 0
$ 3,204 $ 1,524 $ 14,104 $ 12,424 $ 10,744 $ 9,064 $ 7,384 $ 5,704
$ - $ 64,000 $ - $ - $ - $ - $ - $ -
$ 3,204 $ 65,524 $ 14,104 $ 12,424 $ 10,744 $ 9,064 $ 7,384 $ 5,704
67 68 69 70 71 72 73 74
7200 7200 7200 7200 7200 7200 7200 7200
27212 20012 12812 5612 37059 29859 22659 15459
-20012 -12812 -5612 1588 -29859 -22659 -15459 -8259
20012 12812 5612 37059 29859 22659 15459 8259
0 0 0 38647 0 0 0 0
$ 13,606 $ 10,006 $ 6,406 $ 2,806 $ 18,529 $ 14,929 $ 11,329 $ 7,729
$ - $ - $ - $ 64,000 $ - $ - $ - $ -
$ 13,606 $ 10,006 $ 6,406 $ 66,806 $ 18,529 $ 14,929 $ 11,329 $ 7,729
67 68 69 70 71 72 73 74
1450 1450 1450 1450 1450 1450 1450 1450
13800 12350 10900 9450 8000 6550 5100 3650
-12350 -10900 -9450 -8000 -6550 -5100 -3650 -2200
12350 10900 9450 8000 6550 5100 3650 2200
0 0 0 0 0 0 0 0
$ 6,900 $ 6,175 $ 5,450 $ 4,725 $ 4,000 $ 3,275 $ 2,550 $ 1,825
$ - $ - $ - $ - $ - $ - $ - $ -
$ 6,900 $ 6,175 $ 5,450 $ 4,725 $ 4,000 $ 3,275 $ 2,550 $ 1,825
67 68 69 70 71 72 73 74
12650 12650 12650 12650 12650 12650 12650 12650
60984 48334 35684 23034 10384 66649 53999 41349
-48334 -35684 -23034 -10384 2266 -53999 -41349 -28699
48334 35684 23034 10384 66649 53999 41349 28699
0 0 0 0 68914 0 0 0
$ 18,295 $ 14,500 $ 10,705 $ 6,910 $ 3,115 $ 19,995 $ 16,200 $ 12,405
$ - $ - $ - $ - $ 63,000 $ - $ - $ -
$ 18,295 $ 14,500 $ 10,705 $ 6,910 $ 66,115 $ 19,995 $ 16,200 $ 12,405
67 68 69 70 71 72 73 74
4300 4300 4300 4300 4300 4300 4300 4300
18027 13727 9427 5127 827 26710 22410 18110
-13727 -9427 -5127 -827 3473 -22410 -18110 -13810
13727 9427 5127 827 26710 22410 18110 13810
0 0 0 0 30183 0 0 0
$ 10,816 $ 8,236 $ 5,656 $ 3,076 $ 496 $ 16,026 $ 13,446 $ 10,866
$ - $ - $ - $ - $ 67,000 $ - $ - $ -
$ 10,816 $ 8,236 $ 5,656 $ 3,076 $ 67,496 $ 16,026 $ 13,446 $ 10,866
67 68 69 70 71 72 73 74
14320 14320 14320 14320 14320 14320 14320 14320
53258 38938 24618 10298 54706 40386 26066 11746
-38938 -24618 -10298 4022 -40386 -26066 -11746 2574
38938 24618 10298 54706 40386 26066 11746 56154
0 0 0 58728 0 0 0 58728
$ 26,629 $ 19,469 $ 12,309 $ 5,149 $ 27,353 $ 20,193 $ 13,033 $ 5,873
$ - $ - $ - $ 67,000 $ - $ - $ - $ 67,000
$ 26,629 $ 19,469 $ 12,309 $ 72,149 $ 27,353 $ 20,193 $ 13,033 $ 72,873
67 68 69 70 71 72 73 74
2360 2360 2360 2360 2360 2360 2360 2360
16520 14160 11800 9440 7080 4720 2360 0
-14160 -11800 -9440 -7080 -4720 -2360 0 2360
14160 11800 9440 7080 4720 2360 0 22251
0 0 0 0 0 0 0 24611
$ 8,260 $ 7,080 $ 5,900 $ 4,720 $ 3,540 $ 2,360 $ 1,180 $ 0
$ - $ - $ - $ - $ - $ - $ - $ 67,000
$ 8,260 $ 7,080 $ 5,900 $ 4,720 $ 3,540 $ 2,360 $ 1,180 $ 67,000
67 68 69 70 71 72 73 74
5670 5670 5670 5670 5670 5670 5670 5670
29595 23925 18255 12585 6915 1245 46051 40381
-23925 -18255 -12585 -6915 -1245 4425 -40381 -34711
23925 18255 12585 6915 1245 46051 40381 34711
0 0 0 0 0 50477 0 0
$ 8,878 $ 7,177 $ 5,476 $ 3,775 $ 2,074 $ 373 $ 13,815 $ 12,114
$ - $ - $ - $ - $ - $ 72,000 $ - $ -
$ 8,878 $ 7,177 $ 5,476 $ 3,775 $ 2,074 $ 72,373 $ 13,815 $ 12,114
67 68 69 70 71 72 73 74
3800 3800 3800 3800 3800 3800 3800 3800
9263 5463 1663 26758 22958 19158 15358 11558
-5463 -1663 2137 -22958 -19158 -15358 -11558 -7758
5463 1663 26758 22958 19158 15358 11558 7758
0 0 28896 0 0 0 0 0
$ 5,558 $ 3,278 $ 998 $ 16,055 $ 13,775 $ 11,495 $ 9,215 $ 6,935
$ - $ - $ 74,000 $ - $ - $ - $ - $ -
$ 5,558 $ 3,278 $ 74,998 $ 16,055 $ 13,775 $ 11,495 $ 9,215 $ 6,935
67 68 69 70 71 72 73 74
7560 7560 7560 7560 7560 7560 7560 7560
30240 22680 15120 7560 0 30240 22680 15120
-22680 -15120 -7560 0 7560 -22680 -15120 -7560
22680 15120 7560 0 30240 22680 15120 7560
0 0 0 0 37800 0 0 0
$ 15,120 $ 11,340 $ 7,560 $ 3,780 $ 0 $ 15,120 $ 11,340 $ 7,560
$ - $ - $ - $ - $ 74,000 $ - $ - $ -
$ 15,120 $ 11,340 $ 7,560 $ 3,780 $ 74,000 $ 15,120 $ 11,340 $ 7,560
67 68 69 70 71 72 73 74
800 800 800 800 800 800 800 800
5600 4800 4000 3200 2400 1600 800 0
-4800 -4000 -3200 -2400 -1600 -800 0 800
4800 4000 3200 2400 1600 800 0 13800
0 0 0 0 0 0 0 14600
$ 2,800 $ 2,400 $ 2,000 $ 1,600 $ 1,200 $ 800 $ 400 $ 0
$ - $ - $ - $ - $ - $ - $ - $ 74,000
$ 2,800 $ 2,400 $ 2,000 $ 1,600 $ 1,200 $ 800 $ 400 $ 74,000
75 76 77 78 79 80 81 82
8350 8350 8350 8350 8350 8350 8350 8350
14652 6302 55457 47107 38757 30407 22057 13707
-6302 2048 -47107 -38757 -30407 -22057 -13707 -5357
6302 55457 47107 38757 30407 22057 13707 5357
0 57505 0 0 0 0 0 0
$ 4,396 $ 1,891 $ 16,637 $ 14,132 $ 11,627 $ 9,122 $ 6,617 $ 4,112
$ - $ 60,000 $ - $ - $ - $ - $ - $ -
$ 4,396 $ 61,891 $ 16,637 $ 14,132 $ 11,627 $ 9,122 $ 6,617 $ 4,112
75 76 77 78 79 80 81 82
2800 2800 2800 2800 2800 2800 2800 2800
6707 3907 1107 22074 19274 16474 13674 10874
-3907 -1107 1693 -19274 -16474 -13674 -10874 -8074
3907 1107 22074 19274 16474 13674 10874 8074
0 0 23767 0 0 0 0 0
$ 4,024 $ 2,344 $ 664 $ 13,245 $ 11,565 $ 9,885 $ 8,205 $ 6,525
$ - $ - $ 64,000 $ - $ - $ - $ - $ -
$ 4,024 $ 2,344 $ 64,664 $ 13,245 $ 11,565 $ 9,885 $ 8,205 $ 6,525
75 76 77 78 79 80 81 82
7200 7200 7200 7200 7200 7200 7200 7200
8259 1059 32506 25306 18106 10906 3706 35153
-1059 6141 -25306 -18106 -10906 -3706 3494 -27953
1059 32506 25306 18106 10906 3706 35153 27953
0 38647 0 0 0 0 38647 0
$ 4,129 $ 529 $ 16,253 $ 12,653 $ 9,053 $ 5,453 $ 1,853 $ 17,576
$ - $ 64,000 $ - $ - $ - $ - $ 64,000 $ -
$ 4,129 $ 64,529 $ 16,253 $ 12,653 $ 9,053 $ 5,453 $ 65,853 $ 17,576
75 76 77 78 79 80 81 82
1450 1450 1450 1450 1450 1450 1450 1450
2200 750 17550 16100 14650 13200 11750 10300
-750 700 -16100 -14650 -13200 -11750 -10300 -8850
750 17550 16100 14650 13200 11750 10300 8850
0 18250 0 0 0 0 0 0
$ 1,100 $ 375 $ 8,775 $ 8,050 $ 7,325 $ 6,600 $ 5,875 $ 5,150
$ - $ 64,000 $ - $ - $ - $ - $ - $ -
$ 1,100 $ 64,375 $ 8,775 $ 8,050 $ 7,325 $ 6,600 $ 5,875 $ 5,150
75 76 77 78 79 80 81 82
12650 12650 12650 12650 12650 12650 12650 12650
28699 16049 3399 59663 47013 34363 21713 9063
-16049 -3399 9251 -47013 -34363 -21713 -9063 3587
16049 3399 59663 47013 34363 21713 9063 65327
0 0 68914 0 0 0 0 68914
$ 8,610 $ 4,815 $ 1,020 $ 17,899 $ 14,104 $ 10,309 $ 6,514 $ 2,719
$ - $ - $ 63,000 $ - $ - $ - $ - $ 63,000
$ 8,610 $ 4,815 $ 64,020 $ 17,899 $ 14,104 $ 10,309 $ 6,514 $ 65,719
75 76 77 78 79 80 81 82
4300 4300 4300 4300 4300 4300 4300 4300
13810 9510 5210 910 26792 22492 18192 13892
-9510 -5210 -910 3390 -22492 -18192 -13892 -9592
9510 5210 910 26792 22492 18192 13892 9592
0 0 0 30183 0 0 0 0
$ 8,286 $ 5,706 $ 3,126 $ 546 $ 16,075 $ 13,495 $ 10,915 $ 8,335
$ - $ - $ - $ 67,000 $ - $ - $ - $ -
$ 8,286 $ 5,706 $ 3,126 $ 67,546 $ 16,075 $ 13,495 $ 10,915 $ 8,335
75 76 77 78 79 80 81 82
14320 14320 14320 14320 14320 14320 14320 14320
56154 41834 27514 13194 57602 43282 28962 14642
-41834 -27514 -13194 1126 -43282 -28962 -14642 -322
41834 27514 13194 57602 43282 28962 14642 322
0 0 0 58728 0 0 0 0
$ 28,077 $ 20,917 $ 13,757 $ 6,597 $ 28,801 $ 21,641 $ 14,481 $ 7,321
$ - $ - $ - $ 67,000 $ - $ - $ - $ -
$ 28,077 $ 20,917 $ 13,757 $ 73,597 $ 28,801 $ 21,641 $ 14,481 $ 7,321
75 76 77 78 79 80 81 82
2360 2360 2360 2360 2360 2360 2360 2360
22251 19891 17531 15171 12811 10451 8091 5731
-19891 -17531 -15171 -12811 -10451 -8091 -5731 -3371
19891 17531 15171 12811 10451 8091 5731 3371
0 0 0 0 0 0 0 0
$ 11,126 $ 9,946 $ 8,766 $ 7,586 $ 6,406 $ 5,226 $ 4,046 $ 2,866
$ - $ - $ - $ - $ - $ - $ - $ -
$ 11,126 $ 9,946 $ 8,766 $ 7,586 $ 6,406 $ 5,226 $ 4,046 $ 2,866
75 76 77 78 79 80 81 82
5670 5670 5670 5670 5670 5670 5670 5670
34711 29041 23371 17701 12031 6361 691 45498
-29041 -23371 -17701 -12031 -6361 -691 4979 -39828
29041 23371 17701 12031 6361 691 45498 39828
0 0 0 0 0 0 50477 0
$ 10,413 $ 8,712 $ 7,011 $ 5,310 $ 3,609 $ 1,908 $ 207 $ 13,649
$ - $ - $ - $ - $ - $ - $ 72,000 $ -
$ 10,413 $ 8,712 $ 7,011 $ 5,310 $ 3,609 $ 1,908 $ 72,207 $ 13,649
75 76 77 78 79 80 81 82
3800 3800 3800 3800 3800 3800 3800 3800
7758 3958 158 25254 21454 17654 13854 10054
-3958 -158 3642 -21454 -17654 -13854 -10054 -6254
3958 158 25254 21454 17654 13854 10054 6254
0 0 28896 0 0 0 0 0
$ 4,655 $ 2,375 $ 95 $ 15,153 $ 12,873 $ 10,593 $ 8,313 $ 6,033
$ - $ - $ 74,000 $ - $ - $ - $ - $ -
$ 4,655 $ 2,375 $ 74,095 $ 15,153 $ 12,873 $ 10,593 $ 8,313 $ 6,033
75 76 77 78 79 80 81 82
7560 7560 7560 7560 7560 7560 7560 7560
7560 0 30240 22680 15120 7560 0 30240
0 7560 -22680 -15120 -7560 0 7560 -22680
0 30240 22680 15120 7560 0 30240 22680
0 37800 0 0 0 0 37800 0
$ 3,780 $ 0 $ 15,120 $ 11,340 $ 7,560 $ 3,780 $ 0 $ 15,120
$ - $ 74,000 $ - $ - $ - $ - $ 74,000 $ -
$ 3,780 $ 74,000 $ 15,120 $ 11,340 $ 7,560 $ 3,780 $ 74,000 $ 15,120
75 76 77 78 79 80 81 82
800 800 800 800 800 800 800 800
13800 13000 12200 11400 10600 9800 9000 8200
-13000 -12200 -11400 -10600 -9800 -9000 -8200 -7400
13000 12200 11400 10600 9800 9000 8200 7400
0 0 0 0 0 0 0 0
$ 6,900 $ 6,500 $ 6,100 $ 5,700 $ 5,300 $ 4,900 $ 4,500 $ 4,100
$ - $ - $ - $ - $ - $ - $ - $ -
$ 6,900 $ 6,500 $ 6,100 $ 5,700 $ 5,300 $ 4,900 $ 4,500 $ 4,100
83 84 85 86 87 88 89 90
8350 8350 8350 8350 8350 8350 8350 8350
5357 54511 46161 37811 29461 21111 12761 4411
2993 -46161 -37811 -29461 -21111 -12761 -4411 3939
54511 46161 37811 29461 21111 12761 4411 53566
57505 0 0 0 0 0 0 57505
$ 1,607 $ 16,353 $ 13,848 $ 11,343 $ 8,838 $ 6,333 $ 3,828 $ 1,323
$ 60,000 $ - $ - $ - $ - $ - $ - $ 60,000
$ 61,607 $ 16,353 $ 13,848 $ 11,343 $ 8,838 $ 6,333 $ 3,828 $ 61,323
83 84 85 86 87 88 89 90
2800 2800 2800 2800 2800 2800 2800 2800
8074 5274 2474 23442 20642 17842 15042 12242
-5274 -2474 326 -20642 -17842 -15042 -12242 -9442
5274 2474 23442 20642 17842 15042 12242 9442
0 0 23767 0 0 0 0 0
$ 4,845 $ 3,165 $ 1,485 $ 14,065 $ 12,385 $ 10,705 $ 9,025 $ 7,345
$ - $ - $ 64,000 $ - $ - $ - $ - $ -
$ 4,845 $ 3,165 $ 65,485 $ 14,065 $ 12,385 $ 10,705 $ 9,025 $ 7,345
83 84 85 86 87 88 89 90
7200 7200 7200 7200 7200 7200 7200 7200
27953 20753 13553 6353 37800 30600 23400 16200
-20753 -13553 -6353 847 -30600 -23400 -16200 -9000
20753 13553 6353 37800 30600 23400 16200 9000
0 0 0 38647 0 0 0 0
$ 13,976 $ 10,376 $ 6,776 $ 3,176 $ 18,900 $ 15,300 $ 11,700 $ 8,100
$ - $ - $ - $ 64,000 $ - $ - $ - $ -
$ 13,976 $ 10,376 $ 6,776 $ 67,176 $ 18,900 $ 15,300 $ 11,700 $ 8,100
83 84 85 86 87 88 89 90
1450 1450 1450 1450 1450 1450 1450 1450
8850 7400 5950 4500 3050 1600 150 16950
-7400 -5950 -4500 -3050 -1600 -150 1300 -15500
7400 5950 4500 3050 1600 150 16950 15500
0 0 0 0 0 0 18250 0
$ 4,425 $ 3,700 $ 2,975 $ 2,250 $ 1,525 $ 800 $ 75 $ 8,475
$ - $ - $ - $ - $ - $ - $ 64,000 $ -
$ 4,425 $ 3,700 $ 2,975 $ 2,250 $ 1,525 $ 800 $ 64,075 $ 8,475
83 84 85 86 87 88 89 90
12650 12650 12650 12650 12650 12650 12650 12650
65327 52677 40027 27377 14727 2077 58341 45691
-52677 -40027 -27377 -14727 -2077 10573 -45691 -33041
52677 40027 27377 14727 2077 58341 45691 33041
0 0 0 0 0 68914 0 0
$ 19,598 $ 15,803 $ 12,008 $ 8,213 $ 4,418 $ 623 $ 17,502 $ 13,707
$ - $ - $ - $ - $ - $ 63,000 $ - $ -
$ 19,598 $ 15,803 $ 12,008 $ 8,213 $ 4,418 $ 63,623 $ 17,502 $ 13,707
83 84 85 86 87 88 89 90
4300 4300 4300 4300 4300 4300 4300 4300
9592 5292 992 26875 22575 18275 13975 9675
-5292 -992 3308 -22575 -18275 -13975 -9675 -5375
5292 992 26875 22575 18275 13975 9675 5375
0 0 30183 0 0 0 0 0
$ 5,755 $ 3,175 $ 595 $ 16,125 $ 13,545 $ 10,965 $ 8,385 $ 5,805
$ - $ - $ 67,000 $ - $ - $ - $ - $ -
$ 5,755 $ 3,175 $ 67,595 $ 16,125 $ 13,545 $ 10,965 $ 8,385 $ 5,805
83 84 85 86 87 88 89 90
14320 14320 14320 14320 14320 14320 14320 14320
322 44730 30410 16090 1770 46178 31858 17538
13998 -30410 -16090 -1770 12550 -31858 -17538 -3218
44730 30410 16090 1770 46178 31858 17538 3218
58728 0 0 0 58728 0 0 0
$ 161 $ 22,365 $ 15,205 $ 8,045 $ 885 $ 23,089 $ 15,929 $ 8,769
$ 67,000 $ - $ - $ - $ 67,000 $ - $ - $ -
$ 67,161 $ 22,365 $ 15,205 $ 8,045 $ 67,885 $ 23,089 $ 15,929 $ 8,769
83 84 85 86 87 88 89 90
2360 2360 2360 2360 2360 2360 2360 2360
3371 1011 23263 20903 18543 16183 13823 11463
-1011 1349 -20903 -18543 -16183 -13823 -11463 -9103
1011 23263 20903 18543 16183 13823 11463 9103
0 24611 0 0 0 0 0 0
$ 1,686 $ 506 $ 11,631 $ 10,451 $ 9,271 $ 8,091 $ 6,911 $ 5,731
$ - $ 67,000 $ - $ - $ - $ - $ - $ -
$ 1,686 $ 67,506 $ 11,631 $ 10,451 $ 9,271 $ 8,091 $ 6,911 $ 5,731
83 84 85 86 87 88 89 90
5670 5670 5670 5670 5670 5670 5670 5670
39828 34158 28488 22818 17148 11478 5808 138
-34158 -28488 -22818 -17148 -11478 -5808 -138 5532
34158 28488 22818 17148 11478 5808 138 44945
0 0 0 0 0 0 0 50477
$ 11,948 $ 10,247 $ 8,546 $ 6,845 $ 5,144 $ 3,443 $ 1,742 $ 41
$ - $ - $ - $ - $ - $ - $ - $ 72,000
$ 11,948 $ 10,247 $ 8,546 $ 6,845 $ 5,144 $ 3,443 $ 1,742 $ 72,041
83 84 85 86 87 88 89 90
3800 3800 3800 3800 3800 3800 3800 3800
6254 2454 27550 23750 19950 16150 12350 8550
-2454 1346 -23750 -19950 -16150 -12350 -8550 -4750
2454 27550 23750 19950 16150 12350 8550 4750
0 28896 0 0 0 0 0 0
$ 3,753 $ 1,473 $ 16,530 $ 14,250 $ 11,970 $ 9,690 $ 7,410 $ 5,130
$ - $ 74,000 $ - $ - $ - $ - $ - $ -
$ 3,753 $ 75,473 $ 16,530 $ 14,250 $ 11,970 $ 9,690 $ 7,410 $ 5,130
83 84 85 86 87 88 89 90
7560 7560 7560 7560 7560 7560 7560 7560
22680 15120 7560 0 30240 22680 15120 7560
-15120 -7560 0 7560 -22680 -15120 -7560 0
15120 7560 0 30240 22680 15120 7560 0
0 0 0 37800 0 0 0 0
$ 11,340 $ 7,560 $ 3,780 $ 0 $ 15,120 $ 11,340 $ 7,560 $ 3,780
$ - $ - $ - $ 74,000 $ - $ - $ - $ -
$ 11,340 $ 7,560 $ 3,780 $ 74,000 $ 15,120 $ 11,340 $ 7,560 $ 3,780
83 84 85 86 87 88 89 90
800 800 800 800 800 800 800 800
7400 6600 5800 5000 4200 3400 2600 1800
-6600 -5800 -5000 -4200 -3400 -2600 -1800 -1000
6600 5800 5000 4200 3400 2600 1800 1000
0 0 0 0 0 0 0 0
$ 3,700 $ 3,300 $ 2,900 $ 2,500 $ 2,100 $ 1,700 $ 1,300 $ 900
$ - $ - $ - $ - $ - $ - $ - $ -
$ 3,700 $ 3,300 $ 2,900 $ 2,500 $ 2,100 $ 1,700 $ 1,300 $ 900
91 92 93 94 95 96 97 98
8350 8350 8350 8350 8350 8350 8350 8350
53566 45216 36866 28516 20166 11816 3466 52621
-45216 -36866 -28516 -20166 -11816 -3466 4884 -44271
45216 36866 28516 20166 11816 3466 52621 44271
0 0 0 0 0 0 57505 0
$ 16,070 $ 13,565 $ 11,060 $ 8,555 $ 6,050 $ 3,545 $ 1,040 $ 15,786
$ - $ - $ - $ - $ - $ - $ 60,000 $ -
$ 16,070 $ 13,565 $ 11,060 $ 8,555 $ 6,050 $ 3,545 $ 61,040 $ 15,786
91 92 93 94 95 96 97 98
2800 2800 2800 2800 2800 2800 2800 2800
9442 6642 3842 1042 22009 19209 16409 13609
-6642 -3842 -1042 1758 -19209 -16409 -13609 -10809
6642 3842 1042 22009 19209 16409 13609 10809
0 0 0 23767 0 0 0 0
$ 5,665 $ 3,985 $ 2,305 $ 625 $ 13,206 $ 11,526 $ 9,846 $ 8,166
$ - $ - $ - $ 64,000 $ - $ - $ - $ -
$ 5,665 $ 3,985 $ 2,305 $ 64,625 $ 13,206 $ 11,526 $ 9,846 $ 8,166
91 92 93 94 95 96 97 98
7200 7200 7200 7200 7200 7200 7200 7200
9000 1800 33247 26047 18847 11647 4447 35894
-1800 5400 -26047 -18847 -11647 -4447 2753 -28694
1800 33247 26047 18847 11647 4447 35894 28694
0 38647 0 0 0 0 38647 0
$ 4,500 $ 900 $ 16,624 $ 13,024 $ 9,424 $ 5,824 $ 2,224 $ 17,947
$ - $ 64,000 $ - $ - $ - $ - $ 64,000 $ -
$ 4,500 $ 64,900 $ 16,624 $ 13,024 $ 9,424 $ 5,824 $ 66,224 $ 17,947
91 92 93 94 95 96 97 98
1450 1450 1450 1450 1450 1450 1450 1450
15500 14050 12600 11150 9700 8250 6800 5350
-14050 -12600 -11150 -9700 -8250 -6800 -5350 -3900
14050 12600 11150 9700 8250 6800 5350 3900
0 0 0 0 0 0 0 0
$ 7,750 $ 7,025 $ 6,300 $ 5,575 $ 4,850 $ 4,125 $ 3,400 $ 2,675
$ - $ - $ - $ - $ - $ - $ - $ -
$ 7,750 $ 7,025 $ 6,300 $ 5,575 $ 4,850 $ 4,125 $ 3,400 $ 2,675
91 92 93 94 95 96 97 98
12650 12650 12650 12650 12650 12650 12650 12650
33041 20391 7741 64005 51355 38705 26055 13405
-20391 -7741 4909 -51355 -38705 -26055 -13405 -755
20391 7741 64005 51355 38705 26055 13405 755
0 0 68914 0 0 0 0 0
$ 9,912 $ 6,117 $ 2,322 $ 19,202 $ 15,407 $ 11,612 $ 7,817 $ 4,022
$ - $ - $ 63,000 $ - $ - $ - $ - $ -
$ 9,912 $ 6,117 $ 65,322 $ 19,202 $ 15,407 $ 11,612 $ 7,817 $ 4,022
91 92 93 94 95 96 97 98
4300 4300 4300 4300 4300 4300 4300 4300
5375 1075 26958 22658 18358 14058 9758 5458
-1075 3225 -22658 -18358 -14058 -9758 -5458 -1158
1075 26958 22658 18358 14058 9758 5458 1158
0 30183 0 0 0 0 0 0
$ 3,225 $ 645 $ 16,175 $ 13,595 $ 11,015 $ 8,435 $ 5,855 $ 3,275
$ - $ 67,000 $ - $ - $ - $ - $ - $ -
$ 3,225 $ 67,645 $ 16,175 $ 13,595 $ 11,015 $ 8,435 $ 5,855 $ 3,275
91 92 93 94 95 96 97 98
14320 14320 14320 14320 14320 14320 14320 14320
3218 47626 33306 18986 4666 49074 34754 20434
11102 -33306 -18986 -4666 9654 -34754 -20434 -6114
47626 33306 18986 4666 49074 34754 20434 6114
58728 0 0 0 58728 0 0 0
$ 1,609 $ 23,813 $ 16,653 $ 9,493 $ 2,333 $ 24,537 $ 17,377 $ 10,217
$ 67,000 $ - $ - $ - $ 67,000 $ - $ - $ -
$ 68,609 $ 23,813 $ 16,653 $ 9,493 $ 69,333 $ 24,537 $ 17,377 $ 10,217
91 92 93 94 95 96 97 98
2360 2360 2360 2360 2360 2360 2360 2360
9103 6743 4383 2023 24274 21914 19554 17194
-6743 -4383 -2023 337 -21914 -19554 -17194 -14834
6743 4383 2023 24274 21914 19554 17194 14834
0 0 0 24611 0 0 0 0
$ 4,551 $ 3,371 $ 2,191 $ 1,011 $ 12,137 $ 10,957 $ 9,777 $ 8,597
$ - $ - $ - $ 67,000 $ - $ - $ - $ -
$ 4,551 $ 3,371 $ 2,191 $ 68,011 $ 12,137 $ 10,957 $ 9,777 $ 8,597
91 92 93 94 95 96 97 98
5670 5670 5670 5670 5670 5670 5670 5670
44945 39275 33605 27935 22265 16595 10925 5255
-39275 -33605 -27935 -22265 -16595 -10925 -5255 415
39275 33605 27935 22265 16595 10925 5255 50062
0 0 0 0 0 0 0 50477
$ 13,484 $ 11,783 $ 10,082 $ 8,381 $ 6,680 $ 4,979 $ 3,278 $ 1,577
$ - $ - $ - $ - $ - $ - $ - $ 72,000
$ 13,484 $ 11,783 $ 10,082 $ 8,381 $ 6,680 $ 4,979 $ 3,278 $ 73,577
91 92 93 94 95 96 97 98
3800 3800 3800 3800 3800 3800 3800 3800
4750 950 26046 22246 18446 14646 10846 7046
-950 2850 -22246 -18446 -14646 -10846 -7046 -3246
950 26046 22246 18446 14646 10846 7046 3246
0 28896 0 0 0 0 0 0
$ 2,850 $ 570 $ 15,628 $ 13,348 $ 11,068 $ 8,788 $ 6,508 $ 4,228
$ - $ 74,000 $ - $ - $ - $ - $ - $ -
$ 2,850 $ 74,570 $ 15,628 $ 13,348 $ 11,068 $ 8,788 $ 6,508 $ 4,228
91 92 93 94 95 96 97 98
7560 7560 7560 7560 7560 7560 7560 7560
0 30240 22680 15120 7560 0 30240 22680
7560 -22680 -15120 -7560 0 7560 -22680 -15120
30240 22680 15120 7560 0 30240 22680 15120
37800 0 0 0 0 37800 0 0
$ 0 $ 15,120 $ 11,340 $ 7,560 $ 3,780 $ 0 $ 15,120 $ 11,340
$ 74,000 $ - $ - $ - $ - $ 74,000 $ - $ -
$ 74,000 $ 15,120 $ 11,340 $ 7,560 $ 3,780 $ 74,000 $ 15,120 $ 11,340
91 92 93 94 95 96 97 98
800 800 800 800 800 800 800 800
1000 200 14000 13200 12400 11600 10800 10000
-200 600 -13200 -12400 -11600 -10800 -10000 -9200
200 14000 13200 12400 11600 10800 10000 9200
0 14600 0 0 0 0 0 0
$ 500 $ 100 $ 7,000 $ 6,600 $ 6,200 $ 5,800 $ 5,400 $ 5,000
$ - $ 74,000 $ - $ - $ - $ - $ - $ -
$ 500 $ 74,100 $ 7,000 $ 6,600 $ 6,200 $ 5,800 $ 5,400 $ 5,000
99 100 101 102 103 104 105 106
8350 8350 8350 8350 8350 8350 8350 8350
44271 35921 27571 19221 10871 2521 51675 43325
-35921 -27571 -19221 -10871 -2521 5829 -43325 -34975
35921 27571 19221 10871 2521 51675 43325 34975
0 0 0 0 0 57505 0 0
$ 13,281 $ 10,776 $ 8,271 $ 5,766 $ 3,261 $ 756 $ 15,503 $ 12,998
$ - $ - $ - $ - $ - $ 60,000 $ - $ -
$ 13,281 $ 10,776 $ 8,271 $ 5,766 $ 3,261 $ 60,756 $ 15,503 $ 12,998
99 100 101 102 103 104 105 106
2800 2800 2800 2800 2800 2800 2800 2800
10809 8009 5209 2409 23377 20577 17777 14977
-8009 -5209 -2409 391 -20577 -17777 -14977 -12177
8009 5209 2409 23377 20577 17777 14977 12177
0 0 0 23767 0 0 0 0
$ 6,486 $ 4,806 $ 3,126 $ 1,446 $ 14,026 $ 12,346 $ 10,666 $ 8,986
$ - $ - $ - $ 64,000 $ - $ - $ - $ -
$ 6,486 $ 4,806 $ 3,126 $ 65,446 $ 14,026 $ 12,346 $ 10,666 $ 8,986
Servicentro 1
Costo de mantener 1.3 h
Costo de ordenar 60000 A
Demanda 8350 D
EOQ 27707
Servicentro 2
Costo de mantener 1.3 h
Costo de ordenar 63000 A
Demanda 12650 D
EOQ 34979
Servicentro 3
Servicentro 2 Servicentro 2
Producto Total Producto
1 $ 8,276,112 1
2 $ 6,141,528 2
3 $ 12,205,329 3
4 $ 4,872,753 4
Servicentro 3 Servicentro 3
Producto Total Producto
1 $ 5,628,229 1
2 $ 6,570,029 2
3 $ 9,416,467 3
4 $ 2,777,983 4
rvicentro 1
EOQ
27762.730967
4 5 6 7 8 9 10 11
8350 8350 8350 8350 8350 8350 8350 8350
2657 22014 13664 5314 24670 16320 7970 27327
5693 -13664 -5314 3036 -16320 -7970 380 -18977
22014 13664 5314 24670 16320 7970 27327 18977
27707 0 0 27707 0 0 27707 0
$ 3,454 $ 28,618 $ 17,763 $ 6,908 $ 32,072 $ 21,217 $ 10,362 $ 35,525
$ 60,000 $ - $ - $ 60,000 $ - $ - $ 60,000 $ -
$ 63,454 $ 28,618 $ 17,763 $ 66,908 $ 32,072 $ 21,217 $ 70,362 $ 35,525
EOQ
11973.303638
4 5 6 7 8 9 10 11
2800 2800 2800 2800 2800 2800 2800 2800
2358 10316 7516 4716 1916 9874 7074 4274
442 -7516 -4716 -1916 884 -7074 -4274 -1474
10316 7516 4716 1916 9874 7074 4274 1474
10758 0 0 0 10758 0 0 0
$ 5,895 $ 25,789 $ 18,789 $ 11,789 $ 4,789 $ 24,684 $ 17,684 $ 10,684
$ 64,000 $ - $ - $ - $ 64,000 $ - $ - $ -
$ 69,895 $ 25,789 $ 18,789 $ 11,789 $ 68,789 $ 24,684 $ 17,684 $ 10,684
EOQ
19595.917942
4 5 6 7 8 9 10 11
7200 7200 7200 7200 7200 7200 7200 7200
14648 7448 248 11172 3972 14897 7697 497
-7448 -248 6952 -3972 3228 -7697 -497 6703
7448 248 11172 3972 14897 7697 497 11421
0 0 18124 0 18124 0 0 18124
$ 35,156 $ 17,876 $ 596 $ 26,814 $ 9,534 $ 35,752 $ 18,472 $ 1,192
$ - $ - $ 64,000 $ - $ 64,000 $ - $ - $ 64,000
$ 35,156 $ 17,876 $ 64,596 $ 26,814 $ 73,534 $ 35,752 $ 18,472 $ 65,192
EOQ
8983.0758749
4 5 6 7 8 9 10 11
1450 1450 1450 1450 1450 1450 1450 1450
4620 3170 1720 270 7791 6341 4891 3441
-3170 -1720 -270 1180 -6341 -4891 -3441 -1991
3170 1720 270 7791 6341 4891 3441 1991
0 0 0 8970 0 0 0 0
$ 10,627 $ 7,292 $ 3,957 $ 622 $ 17,919 $ 14,584 $ 11,249 $ 7,914
$ - $ - $ - $ 64,000 $ - $ - $ - $ -
$ 10,627 $ 7,292 $ 3,957 $ 64,622 $ 17,919 $ 14,584 $ 11,249 $ 7,914
rvicentro 2
EOQ
35015
4 5 6 7 8 9 10 11
12650 12650 12650 12650 12650 12650 12650 12650
32008 19358 6708 29038 16388 3738 26067 13417
-19358 -6708 5942 -16388 -3738 8912 -13417 -767
19358 6708 29038 16388 3738 26067 13417 767
0 0 34979 0 0 34979 0 0
$ 41,611 $ 25,166 $ 8,721 $ 37,749 $ 21,304 $ 4,859 $ 33,887 $ 17,442
$ - $ - $ 63,000 $ - $ - $ 63,000 $ - $ -
$ 41,611 $ 25,166 $ 71,721 $ 37,749 $ 21,304 $ 67,859 $ 33,887 $ 17,442
EOQ
15182
4 5 6 7 8 9 10 11
4300 4300 4300 4300 4300 4300 4300 4300
748 10096 5796 1496 10843 6543 2243 11591
3552 -5796 -1496 2804 -6543 -2243 2057 -7291
10096 5796 1496 10843 6543 2243 11591 7291
13648 0 0 13648 0 0 13648 0
$ 1,870 $ 25,239 $ 14,489 $ 3,739 $ 27,109 $ 16,359 $ 5,609 $ 28,978
$ 67,000 $ - $ - $ 67,000 $ - $ - $ 67,000 $ -
$ 68,870 $ 25,239 $ 14,489 $ 70,739 $ 27,109 $ 16,359 $ 72,609 $ 28,978
EOQ
28276
4 5 6 7 8 9 10 11
14320 14320 14320 14320 14320 14320 14320 14320
13546 27479 13159 27092 12772 26705 12385 26318
774 -13159 1161 -12772 1548 -12385 1935 -11998
27479 13159 27092 12772 26705 12385 26318 11998
28253 0 28253 0 28253 0 28253 0
$ 32,510 $ 65,949 $ 31,581 $ 65,021 $ 30,653 $ 64,092 $ 29,724 $ 63,163
$ 67,000 $ - $ 67,000 $ - $ 67,000 $ - $ 67,000 $ -
$ 99,510 $ 65,949 $ 98,581 $ 65,021 $ 97,653 $ 64,092 $ 96,724 $ 63,163
EOQ
11726
4 5 6 7 8 9 10 11
2360 2360 2360 2360 2360 2360 2360 2360
4561 2201 11481 9121 6761 4401 2041 11322
-2201 159 -9121 -6761 -4401 -2041 319 -8962
2201 11481 9121 6761 4401 2041 11322 8962
0 11641 0 0 0 0 11641 0
$ 10,489 $ 5,061 $ 26,406 $ 20,978 $ 15,550 $ 10,122 $ 4,694 $ 26,040
$ - $ 67,000 $ - $ - $ - $ - $ 67,000 $ -
$ 10,489 $ 72,061 $ 26,406 $ 20,978 $ 15,550 $ 10,122 $ 71,694 $ 26,040
rvicentro 3
EOQ
25061
4 5 6 7 8 9 10 11
5670 5670 5670 5670 5670 5670 5670 5670
6778 1108 19226 13556 7886 2216 20334 14664
-1108 4562 -13556 -7886 -2216 3454 -14664 -8994
1108 19226 13556 7886 2216 20334 14664 8994
0 23788 0 0 0 23788 0 0
$ 8,811 $ 1,440 $ 24,994 $ 17,623 $ 10,252 $ 2,881 $ 26,434 $ 19,063
$ - $ 72,000 $ - $ - $ - $ 72,000 $ - $ -
$ 8,811 $ 73,440 $ 24,994 $ 17,623 $ 10,252 $ 74,881 $ 26,434 $ 19,063
EOQ
14999
4 5 6 7 8 9 10 11
3800 3800 3800 3800 3800 3800 3800 3800
3200 14000 10200 6400 2600 13400 9600 5800
600 -10200 -6400 -2600 1200 -9600 -5800 -2000
14000 10200 6400 2600 13400 9600 5800 2000
14600 0 0 0 14600 0 0 0
$ 8,000 $ 35,000 $ 25,500 $ 16,000 $ 6,500 $ 33,500 $ 24,000 $ 14,500
$ 74,000 $ - $ - $ - $ 74,000 $ - $ - $ -
$ 82,000 $ 35,000 $ 25,500 $ 16,000 $ 80,500 $ 33,500 $ 24,000 $ 14,500
EOQ
21592
4 5 6 7 8 9 10 11
7560 7560 7560 7560 7560 7560 7560 7560
20436 12876 5316 19313 11753 4193 18191 10631
-12876 -5316 2244 -11753 -4193 3367 -10631 -3071
12876 5316 19313 11753 4193 18191 10631 3071
0 0 21558 0 0 21558 0 0
$ 49,046 $ 30,902 $ 12,758 $ 46,352 $ 28,208 $ 10,064 $ 43,659 $ 25,515
$ - $ - $ 74,000 $ - $ - $ 74,000 $ - $ -
$ 49,046 $ 30,902 $ 86,758 $ 46,352 $ 28,208 $ 84,064 $ 43,659 $ 25,515
EOQ
7175
4 5 6 7 8 9 10 11
800 800 800 800 800 800 800 800
4236 3436 2636 1836 1036 236 6073 5273
-3436 -2636 -1836 -1036 -236 564 -5273 -4473
3436 2636 1836 1036 236 6073 5273 4473
0 0 0 0 0 6636 0 0
$ 9,744 $ 7,904 $ 6,064 $ 4,224 $ 2,384 $ 544 $ 13,967 $ 12,127
$ - $ - $ - $ - $ - $ 74,000 $ - $ -
$ 9,744 $ 7,904 $ 6,064 $ 4,224 $ 2,384 $ 74,544 $ 13,967 $ 12,127
Costo de ordenar Costo total
Servicentro 1 Servicentro 1
Total Producto Total
$ 6,600,000 1 $ 13,083,399
$ 6,080,000 2 $ 10,921,059 Total servicentro 1
$ 9,280,000 3 $ 17,109,697 $ 48,645,141
$ 3,776,000 4 $ 7,530,986
Servicentro 2 Servicentro 2
Total Producto Total
$ 8,316,000 1 $ 16,592,112
$ 7,705,000 2 $ 13,846,528 Total servicentro 2
$ 12,395,000 3 $ 24,600,329 $ 64,869,722
$ 4,958,000 4 $ 9,830,753
Servicentro 3 Servicentro 3
Total Producto Total
$ 6,264,000 1 $ 11,892,229 Total servicentro 3
$ 7,030,000 2 $ 13,600,029 $ 50,414,708
$ 9,472,000 3 $ 18,888,467
$ 3,256,000 4 $ 6,033,983
12 13 14 15 16 17 18 19
8350 8350 8350 8350 8350 8350 8350 8350
18977 10627 2277 21634 13284 4934 24291 15941
-10627 -2277 6073 -13284 -4934 3416 -15941 -7591
10627 2277 21634 13284 4934 24291 15941 7591
0 0 27707 0 0 27707 0 0
$ 24,670 $ 13,815 $ 2,960 $ 28,124 $ 17,269 $ 6,414 $ 31,578 $ 20,723
$ - $ - $ 60,000 $ - $ - $ 60,000 $ - $ -
$ 24,670 $ 13,815 $ 62,960 $ 28,124 $ 17,269 $ 66,414 $ 31,578 $ 20,723
12 13 14 15 16 17 18 19
2800 2800 2800 2800 2800 2800 2800 2800
1474 9432 6632 3832 1032 8989 6189 3389
1326 -6632 -3832 -1032 1768 -6189 -3389 -589
9432 6632 3832 1032 8989 6189 3389 589
10758 0 0 0 10758 0 0 0
$ 3,684 $ 23,579 $ 16,579 $ 9,579 $ 2,579 $ 22,474 $ 15,474 $ 8,474
$ 64,000 $ - $ - $ - $ 64,000 $ - $ - $ -
$ 67,684 $ 23,579 $ 16,579 $ 9,579 $ 66,579 $ 22,474 $ 15,474 $ 8,474
12 13 14 15 16 17 18 19
7200 7200 7200 7200 7200 7200 7200 7200
11421 4221 15145 7945 745 11669 4469 15393
-4221 2979 -7945 -745 6455 -4469 2731 -8193
4221 15145 7945 745 11669 4469 15393 8193
0 18124 0 0 18124 0 18124 0
$ 27,410 $ 10,130 $ 36,348 $ 19,068 $ 1,788 $ 28,006 $ 10,726 $ 36,943
$ - $ 64,000 $ - $ - $ 64,000 $ - $ 64,000 $ -
$ 27,410 $ 74,130 $ 36,348 $ 19,068 $ 65,788 $ 28,006 $ 74,726 $ 36,943
12 13 14 15 16 17 18 19
1450 1450 1450 1450 1450 1450 1450 1450
1991 541 8061 6611 5161 3711 2261 811
-541 909 -6611 -5161 -3711 -2261 -811 639
541 8061 6611 5161 3711 2261 811 8331
0 8970 0 0 0 0 0 8970
$ 4,579 $ 1,244 $ 18,540 $ 15,205 $ 11,870 $ 8,535 $ 5,200 $ 1,865
$ - $ 64,000 $ - $ - $ - $ - $ - $ 64,000
$ 4,579 $ 65,244 $ 18,540 $ 15,205 $ 11,870 $ 8,535 $ 5,200 $ 65,865
12 13 14 15 16 17 18 19
12650 12650 12650 12650 12650 12650 12650 12650
767 23096 10446 32775 20125 7475 29804 17154
11883 -10446 2204 -20125 -7475 5175 -17154 -4504
23096 10446 32775 20125 7475 29804 17154 4504
34979 0 34979 0 0 34979 0 0
$ 997 $ 30,025 $ 13,580 $ 42,608 $ 26,163 $ 9,718 $ 38,745 $ 22,300
$ 63,000 $ - $ 63,000 $ - $ - $ 63,000 $ - $ -
$ 63,997 $ 30,025 $ 76,580 $ 42,608 $ 26,163 $ 72,718 $ 38,745 $ 22,300
12 13 14 15 16 17 18 19
4300 4300 4300 4300 4300 4300 4300 4300
7291 2991 12339 8039 3739 13087 8787 4487
-2991 1309 -8039 -3739 561 -8787 -4487 -187
2991 12339 8039 3739 13087 8787 4487 187
0 13648 0 0 13648 0 0 0
$ 18,228 $ 7,478 $ 30,848 $ 20,098 $ 9,348 $ 32,717 $ 21,967 $ 11,217
$ - $ 67,000 $ - $ - $ 67,000 $ - $ - $ -
$ 18,228 $ 74,478 $ 30,848 $ 20,098 $ 76,348 $ 32,717 $ 21,967 $ 11,217
12 13 14 15 16 17 18 19
14320 14320 14320 14320 14320 14320 14320 14320
11998 25931 11611 25544 11224 25157 10837 24770
2322 -11611 2709 -11224 3096 -10837 3483 -10450
25931 11611 25544 11224 25157 10837 24770 10450
28253 0 28253 0 28253 0 28253 0
$ 28,795 $ 62,234 $ 27,866 $ 61,305 $ 26,937 $ 60,376 $ 26,008 $ 59,447
$ 67,000 $ - $ 67,000 $ - $ 67,000 $ - $ 67,000 $ -
$ 95,795 $ 62,234 $ 94,866 $ 61,305 $ 93,937 $ 60,376 $ 93,008 $ 59,447
12 13 14 15 16 17 18 19
2360 2360 2360 2360 2360 2360 2360 2360
8962 6602 4242 1882 11162 8802 6442 4082
-6602 -4242 -1882 478 -8802 -6442 -4082 -1722
6602 4242 1882 11162 8802 6442 4082 1722
0 0 0 11641 0 0 0 0
$ 20,612 $ 15,184 $ 9,756 $ 4,328 $ 25,673 $ 20,245 $ 14,817 $ 9,389
$ - $ - $ - $ 67,000 $ - $ - $ - $ -
$ 20,612 $ 15,184 $ 9,756 $ 71,328 $ 25,673 $ 20,245 $ 14,817 $ 9,389
12 13 14 15 16 17 18 19
5670 5670 5670 5670 5670 5670 5670 5670
8994 3324 21442 15772 10102 4432 22550 16880
-3324 2346 -15772 -10102 -4432 1238 -16880 -11210
3324 21442 15772 10102 4432 22550 16880 11210
0 23788 0 0 0 23788 0 0
$ 11,692 $ 4,321 $ 27,874 $ 20,503 $ 13,132 $ 5,761 $ 29,315 $ 21,944
$ - $ 72,000 $ - $ - $ - $ 72,000 $ - $ -
$ 11,692 $ 76,321 $ 27,874 $ 20,503 $ 13,132 $ 77,761 $ 29,315 $ 21,944
12 13 14 15 16 17 18 19
3800 3800 3800 3800 3800 3800 3800 3800
2000 12800 9000 5200 1400 12200 8400 4600
1800 -9000 -5200 -1400 2400 -8400 -4600 -800
12800 9000 5200 1400 12200 8400 4600 800
14600 0 0 0 14600 0 0 0
$ 5,000 $ 32,000 $ 22,500 $ 13,000 $ 3,500 $ 30,500 $ 21,000 $ 11,500
$ 74,000 $ - $ - $ - $ 74,000 $ - $ - $ -
$ 79,000 $ 32,000 $ 22,500 $ 13,000 $ 77,500 $ 30,500 $ 21,000 $ 11,500
12 13 14 15 16 17 18 19
7560 7560 7560 7560 7560 7560 7560 7560
3071 17069 9509 1949 15947 8387 827 14825
4489 -9509 -1949 5611 -8387 -827 6733 -7265
17069 9509 1949 15947 8387 827 14825 7265
21558 0 0 21558 0 0 21558 0
$ 7,371 $ 40,966 $ 22,822 $ 4,678 $ 38,273 $ 20,129 $ 1,985 $ 35,579
$ 74,000 $ - $ - $ 74,000 $ - $ - $ 74,000 $ -
$ 81,371 $ 40,966 $ 22,822 $ 78,678 $ 38,273 $ 20,129 $ 75,985 $ 35,579
12 13 14 15 16 17 18 19
800 800 800 800 800 800 800 800
4473 3673 2873 2073 1273 473 6309 5509
-3673 -2873 -2073 -1273 -473 327 -5509 -4709
3673 2873 2073 1273 473 6309 5509 4709
0 0 0 0 0 6636 0 0
$ 10,287 $ 8,447 $ 6,607 $ 4,767 $ 2,927 $ 1,087 $ 14,511 $ 12,671
$ - $ - $ - $ - $ - $ 74,000 $ - $ -
$ 10,287 $ 8,447 $ 6,607 $ 4,767 $ 2,927 $ 75,087 $ 14,511 $ 12,671
20 21 22 23 24 25 26 27
8350 8350 8350 8350 8350 8350 8350 8350
7591 26948 18598 10248 1898 21255 12905 4555
759 -18598 -10248 -1898 6452 -12905 -4555 3795
26948 18598 10248 1898 21255 12905 4555 23911
27707 0 0 0 27707 0 0 27707
$ 9,868 $ 35,032 $ 24,177 $ 13,322 $ 2,467 $ 27,631 $ 16,776 $ 5,921
$ 60,000 $ - $ - $ - $ 60,000 $ - $ - $ 60,000
$ 69,868 $ 35,032 $ 24,177 $ 13,322 $ 62,467 $ 27,631 $ 16,776 $ 65,921
20 21 22 23 24 25 26 27
2800 2800 2800 2800 2800 2800 2800 2800
589 8547 5747 2947 147 8105 5305 2505
2211 -5747 -2947 -147 2653 -5305 -2505 295
8547 5747 2947 147 8105 5305 2505 10463
10758 0 0 0 10758 0 0 10758
$ 1,474 $ 21,368 $ 14,368 $ 7,368 $ 368 $ 20,263 $ 13,263 $ 6,263
$ 64,000 $ - $ - $ - $ 64,000 $ - $ - $ 64,000
$ 65,474 $ 21,368 $ 14,368 $ 7,368 $ 64,368 $ 20,263 $ 13,263 $ 70,263
20 21 22 23 24 25 26 27
7200 7200 7200 7200 7200 7200 7200 7200
8193 993 11917 4717 15641 8441 1241 12166
-993 6207 -4717 2483 -8441 -1241 5959 -4966
993 11917 4717 15641 8441 1241 12166 4966
0 18124 0 18124 0 0 18124 0
$ 19,663 $ 2,383 $ 28,601 $ 11,321 $ 37,539 $ 20,259 $ 2,979 $ 29,197
$ - $ 64,000 $ - $ 64,000 $ - $ - $ 64,000 $ -
$ 19,663 $ 66,383 $ 28,601 $ 75,321 $ 37,539 $ 20,259 $ 66,979 $ 29,197
20 21 22 23 24 25 26 27
1450 1450 1450 1450 1450 1450 1450 1450
8331 6881 5431 3981 2531 1081 8602 7152
-6881 -5431 -3981 -2531 -1081 369 -7152 -5702
6881 5431 3981 2531 1081 8602 7152 5702
0 0 0 0 0 8970 0 0
$ 19,162 $ 15,827 $ 12,492 $ 9,157 $ 5,822 $ 2,487 $ 19,784 $ 16,449
$ - $ - $ - $ - $ - $ 64,000 $ - $ -
$ 19,162 $ 15,827 $ 12,492 $ 9,157 $ 5,822 $ 66,487 $ 19,784 $ 16,449
20 21 22 23 24 25 26 27
12650 12650 12650 12650 12650 12650 12650 12650
4504 26833 14183 1533 23863 11213 33542 20892
8146 -14183 -1533 11117 -11213 1437 -20892 -8242
26833 14183 1533 23863 11213 33542 20892 8242
34979 0 0 34979 0 34979 0 0
$ 5,855 $ 34,883 $ 18,438 $ 1,993 $ 31,021 $ 14,576 $ 43,604 $ 27,159
$ 63,000 $ - $ - $ 63,000 $ - $ 63,000 $ - $ -
$ 68,855 $ 34,883 $ 18,438 $ 64,993 $ 31,021 $ 77,576 $ 43,604 $ 27,159
20 21 22 23 24 25 26 27
4300 4300 4300 4300 4300 4300 4300 4300
187 9535 5235 935 10283 5983 1683 11030
4113 -5235 -935 3365 -5983 -1683 2617 -6730
9535 5235 935 10283 5983 1683 11030 6730
13648 0 0 13648 0 0 13648 0
$ 467 $ 23,837 $ 13,087 $ 2,337 $ 25,707 $ 14,957 $ 4,207 $ 27,576
$ 67,000 $ - $ - $ 67,000 $ - $ - $ 67,000 $ -
$ 67,467 $ 23,837 $ 13,087 $ 69,337 $ 25,707 $ 14,957 $ 71,207 $ 27,576
20 21 22 23 24 25 26 27
14320 14320 14320 14320 14320 14320 14320 14320
10450 24383 10063 23996 9676 23609 9289 23222
3870 -10063 4257 -9676 4644 -9289 5031 -8902
24383 10063 23996 9676 23609 9289 23222 8902
28253 0 28253 0 28253 0 28253 0
$ 25,079 $ 58,519 $ 24,151 $ 57,590 $ 23,222 $ 56,661 $ 22,293 $ 55,732
$ 67,000 $ - $ 67,000 $ - $ 67,000 $ - $ 67,000 $ -
$ 92,079 $ 58,519 $ 91,151 $ 57,590 $ 90,222 $ 56,661 $ 89,293 $ 55,732
20 21 22 23 24 25 26 27
2360 2360 2360 2360 2360 2360 2360 2360
1722 11003 8643 6283 3923 1563 10843 8483
638 -8643 -6283 -3923 -1563 797 -8483 -6123
11003 8643 6283 3923 1563 10843 8483 6123
11641 0 0 0 0 11641 0 0
$ 3,961 $ 25,306 $ 19,878 $ 14,450 $ 9,022 $ 3,594 $ 24,939 $ 19,511
$ 67,000 $ - $ - $ - $ - $ 67,000 $ - $ -
$ 70,961 $ 25,306 $ 19,878 $ 14,450 $ 9,022 $ 70,594 $ 24,939 $ 19,511
20 21 22 23 24 25 26 27
5670 5670 5670 5670 5670 5670 5670 5670
11210 5540 23658 17988 12318 6648 978 19096
-5540 130 -17988 -12318 -6648 -978 4692 -13426
5540 23658 17988 12318 6648 978 19096 13426
0 23788 0 0 0 0 23788 0
$ 14,573 $ 7,202 $ 30,755 $ 23,384 $ 16,013 $ 8,642 $ 1,271 $ 24,824
$ - $ 72,000 $ - $ - $ - $ - $ 72,000 $ -
$ 14,573 $ 79,202 $ 30,755 $ 23,384 $ 16,013 $ 8,642 $ 73,271 $ 24,824
20 21 22 23 24 25 26 27
3800 3800 3800 3800 3800 3800 3800 3800
800 11600 7800 4000 200 11000 7200 3400
3000 -7800 -4000 -200 3600 -7200 -3400 400
11600 7800 4000 200 11000 7200 3400 14200
14600 0 0 0 14600 0 0 14600
$ 2,000 $ 29,000 $ 19,500 $ 10,000 $ 500 $ 27,500 $ 18,000 $ 8,500
$ 74,000 $ - $ - $ - $ 74,000 $ - $ - $ 74,000
$ 76,000 $ 29,000 $ 19,500 $ 10,000 $ 74,500 $ 27,500 $ 18,000 $ 82,500
20 21 22 23 24 25 26 27
7560 7560 7560 7560 7560 7560 7560 7560
7265 21263 13703 6143 20140 12580 5020 19018
295 -13703 -6143 1417 -12580 -5020 2540 -11458
21263 13703 6143 20140 12580 5020 19018 11458
21558 0 0 21558 0 0 21558 0
$ 17,435 $ 51,030 $ 32,886 $ 14,742 $ 48,337 $ 30,193 $ 12,049 $ 45,644
$ 74,000 $ - $ - $ 74,000 $ - $ - $ 74,000 $ -
$ 91,435 $ 51,030 $ 32,886 $ 88,742 $ 48,337 $ 30,193 $ 86,049 $ 45,644
20 21 22 23 24 25 26 27
800 800 800 800 800 800 800 800
4709 3909 3109 2309 1509 709 6545 5745
-3909 -3109 -2309 -1509 -709 91 -5745 -4945
3909 3109 2309 1509 709 6545 5745 4945
0 0 0 0 0 6636 0 0
$ 10,831 $ 8,991 $ 7,151 $ 5,311 $ 3,471 $ 1,631 $ 15,055 $ 13,215
$ - $ - $ - $ - $ - $ 74,000 $ - $ -
$ 10,831 $ 8,991 $ 7,151 $ 5,311 $ 3,471 $ 75,631 $ 15,055 $ 13,215
28 29 30 31 32 33 34 35
8350 8350 8350 8350 8350 8350 8350 8350
23911 15561 7211 26568 18218 9868 1518 20875
-15561 -7211 1139 -18218 -9868 -1518 6832 -12525
15561 7211 26568 18218 9868 1518 20875 12525
0 0 27707 0 0 0 27707 0
$ 31,085 $ 20,230 $ 9,375 $ 34,539 $ 23,684 $ 12,829 $ 1,974 $ 27,138
$ - $ - $ 60,000 $ - $ - $ - $ 60,000 $ -
$ 31,085 $ 20,230 $ 69,375 $ 34,539 $ 23,684 $ 12,829 $ 61,974 $ 27,138
28 29 30 31 32 33 34 35
2800 2800 2800 2800 2800 2800 2800 2800
10463 7663 4863 2063 10021 7221 4421 1621
-7663 -4863 -2063 737 -7221 -4421 -1621 1179
7663 4863 2063 10021 7221 4421 1621 9579
0 0 0 10758 0 0 0 10758
$ 26,158 $ 19,158 $ 12,158 $ 5,158 $ 25,053 $ 18,053 $ 11,053 $ 4,053
$ - $ - $ - $ 64,000 $ - $ - $ - $ 64,000
$ 26,158 $ 19,158 $ 12,158 $ 69,158 $ 25,053 $ 18,053 $ 11,053 $ 68,053
28 29 30 31 32 33 34 35
7200 7200 7200 7200 7200 7200 7200 7200
4966 15890 8690 1490 12414 5214 16138 8938
2234 -8690 -1490 5710 -5214 1986 -8938 -1738
15890 8690 1490 12414 5214 16138 8938 1738
18124 0 0 18124 0 18124 0 0
$ 11,917 $ 38,135 $ 20,855 $ 3,575 $ 29,793 $ 12,513 $ 38,731 $ 21,451
$ 64,000 $ - $ - $ 64,000 $ - $ 64,000 $ - $ -
$ 75,917 $ 38,135 $ 20,855 $ 67,575 $ 29,793 $ 76,513 $ 38,731 $ 21,451
28 29 30 31 32 33 34 35
1450 1450 1450 1450 1450 1450 1450 1450
5702 4252 2802 1352 8872 7422 5972 4522
-4252 -2802 -1352 98 -7422 -5972 -4522 -3072
4252 2802 1352 8872 7422 5972 4522 3072
0 0 0 8970 0 0 0 0
$ 13,114 $ 9,779 $ 6,444 $ 3,109 $ 20,406 $ 17,071 $ 13,736 $ 10,401
$ - $ - $ - $ 64,000 $ - $ - $ - $ -
$ 13,114 $ 9,779 $ 6,444 $ 67,109 $ 20,406 $ 17,071 $ 13,736 $ 10,401
28 29 30 31 32 33 34 35
12650 12650 12650 12650 12650 12650 12650 12650
8242 30571 17921 5271 27600 14950 2300 24629
4408 -17921 -5271 7379 -14950 -2300 10350 -11979
30571 17921 5271 27600 14950 2300 24629 11979
34979 0 0 34979 0 0 34979 0
$ 10,714 $ 39,742 $ 23,297 $ 6,852 $ 35,880 $ 19,435 $ 2,990 $ 32,018
$ 63,000 $ - $ - $ 63,000 $ - $ - $ 63,000 $ -
$ 73,714 $ 39,742 $ 23,297 $ 69,852 $ 35,880 $ 19,435 $ 65,990 $ 32,018
28 29 30 31 32 33 34 35
4300 4300 4300 4300 4300 4300 4300 4300
6730 2430 11778 7478 3178 12526 8226 3926
-2430 1870 -7478 -3178 1122 -8226 -3926 374
2430 11778 7478 3178 12526 8226 3926 13274
0 13648 0 0 13648 0 0 13648
$ 16,826 $ 6,076 $ 29,446 $ 18,696 $ 7,946 $ 31,315 $ 20,565 $ 9,815
$ - $ 67,000 $ - $ - $ 67,000 $ - $ - $ 67,000
$ 16,826 $ 73,076 $ 29,446 $ 18,696 $ 74,946 $ 31,315 $ 20,565 $ 76,815
28 29 30 31 32 33 34 35
14320 14320 14320 14320 14320 14320 14320 14320
8902 22835 8515 22448 8128 22061 7741 21674
5418 -8515 5805 -8128 6192 -7741 6579 -7354
22835 8515 22448 8128 22061 7741 21674 7354
28253 0 28253 0 28253 0 28253 0
$ 21,364 $ 54,803 $ 20,435 $ 53,874 $ 19,506 $ 52,945 $ 18,577 $ 52,016
$ 67,000 $ - $ 67,000 $ - $ 67,000 $ - $ 67,000 $ -
$ 88,364 $ 54,803 $ 87,435 $ 53,874 $ 86,506 $ 52,945 $ 85,577 $ 52,016
28 29 30 31 32 33 34 35
2360 2360 2360 2360 2360 2360 2360 2360
6123 3763 1403 10684 8324 5964 3604 1244
-3763 -1403 957 -8324 -5964 -3604 -1244 1116
3763 1403 10684 8324 5964 3604 1244 10524
0 0 11641 0 0 0 0 11641
$ 14,083 $ 8,655 $ 3,227 $ 24,573 $ 19,145 $ 13,717 $ 8,289 $ 2,861
$ - $ - $ 67,000 $ - $ - $ - $ - $ 67,000
$ 14,083 $ 8,655 $ 70,227 $ 24,573 $ 19,145 $ 13,717 $ 8,289 $ 69,861
28 29 30 31 32 33 34 35
5670 5670 5670 5670 5670 5670 5670 5670
13426 7756 2086 20203 14533 8863 3193 21311
-7756 -2086 3584 -14533 -8863 -3193 2477 -15641
7756 2086 20203 14533 8863 3193 21311 15641
0 0 23788 0 0 0 23788 0
$ 17,453 $ 10,082 $ 2,711 $ 26,264 $ 18,893 $ 11,522 $ 4,151 $ 27,705
$ - $ - $ 72,000 $ - $ - $ - $ 72,000 $ -
$ 17,453 $ 10,082 $ 74,711 $ 26,264 $ 18,893 $ 11,522 $ 76,151 $ 27,705
28 29 30 31 32 33 34 35
3800 3800 3800 3800 3800 3800 3800 3800
14200 10400 6600 2800 13600 9800 6000 2200
-10400 -6600 -2800 1000 -9800 -6000 -2200 1600
10400 6600 2800 13600 9800 6000 2200 13000
0 0 0 14600 0 0 0 14600
$ 35,500 $ 26,000 $ 16,500 $ 7,000 $ 34,000 $ 24,500 $ 15,000 $ 5,500
$ - $ - $ - $ 74,000 $ - $ - $ - $ 74,000
$ 35,500 $ 26,000 $ 16,500 $ 81,000 $ 34,000 $ 24,500 $ 15,000 $ 79,500
28 29 30 31 32 33 34 35
7560 7560 7560 7560 7560 7560 7560 7560
11458 3898 17896 10336 2776 16774 9214 1654
-3898 3662 -10336 -2776 4784 -9214 -1654 5906
3898 17896 10336 2776 16774 9214 1654 15652
0 21558 0 0 21558 0 0 21558
$ 27,500 $ 9,356 $ 42,950 $ 24,806 $ 6,662 $ 40,257 $ 22,113 $ 3,969
$ - $ 74,000 $ - $ - $ 74,000 $ - $ - $ 74,000
$ 27,500 $ 83,356 $ 42,950 $ 24,806 $ 80,662 $ 40,257 $ 22,113 $ 77,969
28 29 30 31 32 33 34 35
800 800 800 800 800 800 800 800
4945 4145 3345 2545 1745 945 145 5982
-4145 -3345 -2545 -1745 -945 -145 655 -5182
4145 3345 2545 1745 945 145 5982 5182
0 0 0 0 0 0 6636 0
$ 11,375 $ 9,535 $ 7,695 $ 5,855 $ 4,015 $ 2,175 $ 335 $ 13,758
$ - $ - $ - $ - $ - $ - $ 74,000 $ -
$ 11,375 $ 9,535 $ 7,695 $ 5,855 $ 4,015 $ 2,175 $ 74,335 $ 13,758
36 37 38 39 40 41 42 43
8350 8350 8350 8350 8350 8350 8350 8350
12525 4175 23532 15182 6832 26189 17839 9489
-4175 4175 -15182 -6832 1518 -17839 -9489 -1139
4175 23532 15182 6832 26189 17839 9489 1139
0 27707 0 0 27707 0 0 0
$ 16,283 $ 5,428 $ 30,591 $ 19,736 $ 8,881 $ 34,045 $ 23,190 $ 12,335
$ - $ 60,000 $ - $ - $ 60,000 $ - $ - $ -
$ 16,283 $ 65,428 $ 30,591 $ 19,736 $ 68,881 $ 34,045 $ 23,190 $ 12,335
36 37 38 39 40 41 42 43
2800 2800 2800 2800 2800 2800 2800 2800
9579 6779 3979 1179 9137 6337 3537 737
-6779 -3979 -1179 1621 -6337 -3537 -737 2063
6779 3979 1179 9137 6337 3537 737 8695
0 0 0 10758 0 0 0 10758
$ 23,947 $ 16,947 $ 9,947 $ 2,947 $ 22,842 $ 15,842 $ 8,842 $ 1,842
$ - $ - $ - $ 64,000 $ - $ - $ - $ 64,000
$ 23,947 $ 16,947 $ 9,947 $ 66,947 $ 22,842 $ 15,842 $ 8,842 $ 65,842
36 37 38 39 40 41 42 43
7200 7200 7200 7200 7200 7200 7200 7200
1738 12662 5462 16386 9186 1986 12910 5710
5462 -5462 1738 -9186 -1986 5214 -5710 1490
12662 5462 16386 9186 1986 12910 5710 16635
18124 0 18124 0 0 18124 0 18124
$ 4,171 $ 30,389 $ 13,109 $ 39,327 $ 22,047 $ 4,767 $ 30,985 $ 13,705
$ 64,000 $ - $ 64,000 $ - $ - $ 64,000 $ - $ 64,000
$ 68,171 $ 30,389 $ 77,109 $ 39,327 $ 22,047 $ 68,767 $ 30,985 $ 77,705
36 37 38 39 40 41 42 43
1450 1450 1450 1450 1450 1450 1450 1450
3072 1622 172 7692 6242 4792 3342 1892
-1622 -172 1278 -6242 -4792 -3342 -1892 -442
1622 172 7692 6242 4792 3342 1892 442
0 0 8970 0 0 0 0 0
$ 7,066 $ 3,731 $ 396 $ 17,692 $ 14,357 $ 11,022 $ 7,687 $ 4,352
$ - $ - $ 64,000 $ - $ - $ - $ - $ -
$ 7,066 $ 3,731 $ 64,396 $ 17,692 $ 14,357 $ 11,022 $ 7,687 $ 4,352
36 37 38 39 40 41 42 43
12650 12650 12650 12650 12650 12650 12650 12650
11979 34308 21658 9008 31338 18688 6038 28367
671 -21658 -9008 3642 -18688 -6038 6612 -15717
34308 21658 9008 31338 18688 6038 28367 15717
34979 0 0 34979 0 0 34979 0
$ 15,573 $ 44,601 $ 28,156 $ 11,711 $ 40,739 $ 24,294 $ 7,849 $ 36,877
$ 63,000 $ - $ - $ 63,000 $ - $ - $ 63,000 $ -
$ 78,573 $ 44,601 $ 28,156 $ 74,711 $ 40,739 $ 24,294 $ 70,849 $ 36,877
36 37 38 39 40 41 42 43
4300 4300 4300 4300 4300 4300 4300 4300
13274 8974 4674 374 9722 5422 1122 10470
-8974 -4674 -374 3926 -5422 -1122 3178 -6170
8974 4674 374 9722 5422 1122 10470 6170
0 0 0 13648 0 0 13648 0
$ 33,185 $ 22,435 $ 11,685 $ 935 $ 24,304 $ 13,554 $ 2,804 $ 26,174
$ - $ - $ - $ 67,000 $ - $ - $ 67,000 $ -
$ 33,185 $ 22,435 $ 11,685 $ 67,935 $ 24,304 $ 13,554 $ 69,804 $ 26,174
36 37 38 39 40 41 42 43
14320 14320 14320 14320 14320 14320 14320 14320
7354 21286 6966 20899 6579 20512 6192 20125
6966 -6966 7354 -6579 7741 -6192 8128 -5805
21286 6966 20899 6579 20512 6192 20125 5805
28253 0 28253 0 28253 0 28253 0
$ 17,648 $ 51,088 $ 16,720 $ 50,159 $ 15,791 $ 49,230 $ 14,862 $ 48,301
$ 67,000 $ - $ 67,000 $ - $ 67,000 $ - $ 67,000 $ -
$ 84,648 $ 51,088 $ 83,720 $ 50,159 $ 82,791 $ 49,230 $ 81,862 $ 48,301
36 37 38 39 40 41 42 43
2360 2360 2360 2360 2360 2360 2360 2360
10524 8164 5804 3444 1084 10365 8005 5645
-8164 -5804 -3444 -1084 1276 -8005 -5645 -3285
8164 5804 3444 1084 10365 8005 5645 3285
0 0 0 0 11641 0 0 0
$ 24,206 $ 18,778 $ 13,350 $ 7,922 $ 2,494 $ 23,839 $ 18,411 $ 12,983
$ - $ - $ - $ - $ 67,000 $ - $ - $ -
$ 24,206 $ 18,778 $ 13,350 $ 7,922 $ 69,494 $ 23,839 $ 18,411 $ 12,983
36 37 38 39 40 41 42 43
5670 5670 5670 5670 5670 5670 5670 5670
15641 9971 4301 22419 16749 11079 5409 23527
-9971 -4301 1369 -16749 -11079 -5409 261 -17857
9971 4301 22419 16749 11079 5409 23527 17857
0 0 23788 0 0 0 23788 0
$ 20,334 $ 12,963 $ 5,592 $ 29,145 $ 21,774 $ 14,403 $ 7,032 $ 30,585
$ - $ - $ 72,000 $ - $ - $ - $ 72,000 $ -
$ 20,334 $ 12,963 $ 77,592 $ 29,145 $ 21,774 $ 14,403 $ 79,032 $ 30,585
36 37 38 39 40 41 42 43
3800 3800 3800 3800 3800 3800 3800 3800
13000 9200 5400 1600 12400 8600 4800 1000
-9200 -5400 -1600 2200 -8600 -4800 -1000 2800
9200 5400 1600 12400 8600 4800 1000 11800
0 0 0 14600 0 0 0 14600
$ 32,500 $ 23,000 $ 13,500 $ 4,000 $ 31,000 $ 21,500 $ 12,000 $ 2,500
$ - $ - $ - $ 74,000 $ - $ - $ - $ 74,000
$ 32,500 $ 23,000 $ 13,500 $ 78,000 $ 31,000 $ 21,500 $ 12,000 $ 76,500
36 37 38 39 40 41 42 43
7560 7560 7560 7560 7560 7560 7560 7560
15652 8092 532 14529 6969 20967 13407 5847
-8092 -532 7028 -6969 591 -13407 -5847 1713
8092 532 14529 6969 20967 13407 5847 19845
0 0 21558 0 21558 0 0 21558
$ 37,564 $ 19,420 $ 1,276 $ 34,871 $ 16,727 $ 50,321 $ 32,177 $ 14,033
$ - $ - $ 74,000 $ - $ 74,000 $ - $ - $ 74,000
$ 37,564 $ 19,420 $ 75,276 $ 34,871 $ 90,727 $ 50,321 $ 32,177 $ 88,033
36 37 38 39 40 41 42 43
800 800 800 800 800 800 800 800
5182 4382 3582 2782 1982 1182 382 6218
-4382 -3582 -2782 -1982 -1182 -382 418 -5418
4382 3582 2782 1982 1182 382 6218 5418
0 0 0 0 0 0 6636 0
$ 11,918 $ 10,078 $ 8,238 $ 6,398 $ 4,558 $ 2,718 $ 878 $ 14,302
$ - $ - $ - $ - $ - $ - $ 74,000 $ -
$ 11,918 $ 10,078 $ 8,238 $ 6,398 $ 4,558 $ 2,718 $ 74,878 $ 14,302
44 45 46 47 48 49 50 51
8350 8350 8350 8350 8350 8350 8350 8350
1139 20495 12145 3795 23152 14802 6452 25809
7211 -12145 -3795 4555 -14802 -6452 1898 -17459
20495 12145 3795 23152 14802 6452 25809 17459
27707 0 0 27707 0 0 27707 0
$ 1,480 $ 26,644 $ 15,789 $ 4,934 $ 30,098 $ 19,243 $ 8,388 $ 33,552
$ 60,000 $ - $ - $ 60,000 $ - $ - $ 60,000 $ -
$ 61,480 $ 26,644 $ 15,789 $ 64,934 $ 30,098 $ 19,243 $ 68,388 $ 33,552
44 45 46 47 48 49 50 51
2800 2800 2800 2800 2800 2800 2800 2800
8695 5895 3095 295 8253 5453 2653 10611
-5895 -3095 -295 2505 -5453 -2653 147 -7811
5895 3095 295 8253 5453 2653 10611 7811
0 0 0 10758 0 0 10758 0
$ 21,737 $ 14,737 $ 7,737 $ 737 $ 20,632 $ 13,632 $ 6,632 $ 26,526
$ - $ - $ - $ 64,000 $ - $ - $ 64,000 $ -
$ 21,737 $ 14,737 $ 7,737 $ 64,737 $ 20,632 $ 13,632 $ 70,632 $ 26,526
44 45 46 47 48 49 50 51
7200 7200 7200 7200 7200 7200 7200 7200
16635 9435 2235 13159 5959 16883 9683 2483
-9435 -2235 4965 -5959 1241 -9683 -2483 4717
9435 2235 13159 5959 16883 9683 2483 13407
0 0 18124 0 18124 0 0 18124
$ 39,923 $ 22,643 $ 5,363 $ 31,581 $ 14,301 $ 40,519 $ 23,239 $ 5,959
$ - $ - $ 64,000 $ - $ 64,000 $ - $ - $ 64,000
$ 39,923 $ 22,643 $ 69,363 $ 31,581 $ 78,301 $ 40,519 $ 23,239 $ 69,959
44 45 46 47 48 49 50 51
1450 1450 1450 1450 1450 1450 1450 1450
442 7963 6513 5063 3613 2163 713 8233
1008 -6513 -5063 -3613 -2163 -713 737 -6783
7963 6513 5063 3613 2163 713 8233 6783
8970 0 0 0 0 0 8970 0
$ 1,017 $ 18,314 $ 14,979 $ 11,644 $ 8,309 $ 4,974 $ 1,639 $ 18,936
$ 64,000 $ - $ - $ - $ - $ - $ 64,000 $ -
$ 65,017 $ 18,314 $ 14,979 $ 11,644 $ 8,309 $ 4,974 $ 65,639 $ 18,936
44 45 46 47 48 49 50 51
12650 12650 12650 12650 12650 12650 12650 12650
15717 3067 25396 12746 96 22425 9775 32104
-3067 9583 -12746 -96 12554 -9775 2875 -19454
3067 25396 12746 96 22425 9775 32104 19454
0 34979 0 0 34979 0 34979 0
$ 20,432 $ 3,987 $ 33,015 $ 16,570 $ 125 $ 29,153 $ 12,708 $ 41,735
$ - $ 63,000 $ - $ - $ 63,000 $ - $ 63,000 $ -
$ 20,432 $ 66,987 $ 33,015 $ 16,570 $ 63,125 $ 29,153 $ 75,708 $ 41,735
44 45 46 47 48 49 50 51
4300 4300 4300 4300 4300 4300 4300 4300
6170 1870 11217 6917 2617 11965 7665 3365
-1870 2430 -6917 -2617 1683 -7665 -3365 935
1870 11217 6917 2617 11965 7665 3365 12713
0 13648 0 0 13648 0 0 13648
$ 15,424 $ 4,674 $ 28,043 $ 17,293 $ 6,543 $ 29,913 $ 19,163 $ 8,413
$ - $ 67,000 $ - $ - $ 67,000 $ - $ - $ 67,000
$ 15,424 $ 71,674 $ 28,043 $ 17,293 $ 73,543 $ 29,913 $ 19,163 $ 75,413
44 45 46 47 48 49 50 51
14320 14320 14320 14320 14320 14320 14320 14320
5805 19738 5418 19351 5031 18964 4644 18577
8515 -5418 8902 -5031 9289 -4644 9676 -4257
19738 5418 19351 5031 18964 4644 18577 4257
28253 0 28253 0 28253 0 28253 0
$ 13,933 $ 47,372 $ 13,004 $ 46,443 $ 12,075 $ 45,514 $ 11,146 $ 44,586
$ 67,000 $ - $ 67,000 $ - $ 67,000 $ - $ 67,000 $ -
$ 80,933 $ 47,372 $ 80,004 $ 46,443 $ 79,075 $ 45,514 $ 78,146 $ 44,586
44 45 46 47 48 49 50 51
2360 2360 2360 2360 2360 2360 2360 2360
3285 925 10205 7845 5485 3125 765 10046
-925 1435 -7845 -5485 -3125 -765 1595 -7686
925 10205 7845 5485 3125 765 10046 7686
0 11641 0 0 0 0 11641 0
$ 7,555 $ 2,127 $ 23,472 $ 18,044 $ 12,616 $ 7,188 $ 1,760 $ 23,106
$ - $ 67,000 $ - $ - $ - $ - $ 67,000 $ -
$ 7,555 $ 69,127 $ 23,472 $ 18,044 $ 12,616 $ 7,188 $ 68,760 $ 23,106
44 45 46 47 48 49 50 51
5670 5670 5670 5670 5670 5670 5670 5670
17857 12187 6517 847 18965 13295 7625 1955
-12187 -6517 -847 4823 -13295 -7625 -1955 3715
12187 6517 847 18965 13295 7625 1955 20073
0 0 0 23788 0 0 0 23788
$ 23,214 $ 15,843 $ 8,472 $ 1,101 $ 24,655 $ 17,284 $ 9,913 $ 2,542
$ - $ - $ - $ 72,000 $ - $ - $ - $ 72,000
$ 23,214 $ 15,843 $ 8,472 $ 73,101 $ 24,655 $ 17,284 $ 9,913 $ 74,542
44 45 46 47 48 49 50 51
3800 3800 3800 3800 3800 3800 3800 3800
11800 8000 4200 400 11200 7400 3600 14400
-8000 -4200 -400 3400 -7400 -3600 200 -10600
8000 4200 400 11200 7400 3600 14400 10600
0 0 0 14600 0 0 14600 0
$ 29,500 $ 20,000 $ 10,500 $ 1,000 $ 28,000 $ 18,500 $ 9,000 $ 36,000
$ - $ - $ - $ 74,000 $ - $ - $ 74,000 $ -
$ 29,500 $ 20,000 $ 10,500 $ 75,000 $ 28,000 $ 18,500 $ 83,000 $ 36,000
44 45 46 47 48 49 50 51
7560 7560 7560 7560 7560 7560 7560 7560
19845 12285 4725 18723 11163 3603 17601 10041
-12285 -4725 2835 -11163 -3603 3957 -10041 -2481
12285 4725 18723 11163 3603 17601 10041 2481
0 0 21558 0 0 21558 0 0
$ 47,628 $ 29,484 $ 11,340 $ 44,935 $ 26,791 $ 8,647 $ 42,242 $ 24,098
$ - $ - $ 74,000 $ - $ - $ 74,000 $ - $ -
$ 47,628 $ 29,484 $ 85,340 $ 44,935 $ 26,791 $ 82,647 $ 42,242 $ 24,098
44 45 46 47 48 49 50 51
800 800 800 800 800 800 800 800
5418 4618 3818 3018 2218 1418 618 6455
-4618 -3818 -3018 -2218 -1418 -618 182 -5655
4618 3818 3018 2218 1418 618 6455 5655
0 0 0 0 0 0 6636 0
$ 12,462 $ 10,622 $ 8,782 $ 6,942 $ 5,102 $ 3,262 $ 1,422 $ 14,845
$ - $ - $ - $ - $ - $ - $ 74,000 $ -
$ 12,462 $ 10,622 $ 8,782 $ 6,942 $ 5,102 $ 3,262 $ 75,422 $ 14,845
52 53 54 55 56 57 58 59
8350 8350 8350 8350 8350 8350 8350 8350
17459 9109 759 20116 11766 3416 22773 14423
-9109 -759 7591 -11766 -3416 4934 -14423 -6073
9109 759 20116 11766 3416 22773 14423 6073
0 0 27707 0 0 27707 0 0
$ 22,697 $ 11,842 $ 987 $ 26,151 $ 15,296 $ 4,441 $ 29,605 $ 18,750
$ - $ - $ 60,000 $ - $ - $ 60,000 $ - $ -
$ 22,697 $ 11,842 $ 60,987 $ 26,151 $ 15,296 $ 64,441 $ 29,605 $ 18,750
52 53 54 55 56 57 58 59
2800 2800 2800 2800 2800 2800 2800 2800
7811 5011 2211 10168 7368 4568 1768 9726
-5011 -2211 589 -7368 -4568 -1768 1032 -6926
5011 2211 10168 7368 4568 1768 9726 6926
0 0 10758 0 0 0 10758 0
$ 19,526 $ 12,526 $ 5,526 $ 25,421 $ 18,421 $ 11,421 $ 4,421 $ 24,316
$ - $ - $ 64,000 $ - $ - $ - $ 64,000 $ -
$ 19,526 $ 12,526 $ 69,526 $ 25,421 $ 18,421 $ 11,421 $ 68,421 $ 24,316
52 53 54 55 56 57 58 59
7200 7200 7200 7200 7200 7200 7200 7200
13407 6207 17131 9931 2731 13655 6455 17379
-6207 993 -9931 -2731 4469 -6455 745 -10179
6207 17131 9931 2731 13655 6455 17379 10179
0 18124 0 0 18124 0 18124 0
$ 32,177 $ 14,897 $ 41,115 $ 23,835 $ 6,555 $ 32,772 $ 15,492 $ 41,710
$ - $ 64,000 $ - $ - $ 64,000 $ - $ 64,000 $ -
$ 32,177 $ 78,897 $ 41,115 $ 23,835 $ 70,555 $ 32,772 $ 79,492 $ 41,710
52 53 54 55 56 57 58 59
1450 1450 1450 1450 1450 1450 1450 1450
6783 5333 3883 2433 983 8503 7053 5603
-5333 -3883 -2433 -983 467 -7053 -5603 -4153
5333 3883 2433 983 8503 7053 5603 4153
0 0 0 0 8970 0 0 0
$ 15,601 $ 12,266 $ 8,931 $ 5,596 $ 2,261 $ 19,558 $ 16,223 $ 12,888
$ - $ - $ - $ - $ 64,000 $ - $ - $ -
$ 15,601 $ 12,266 $ 8,931 $ 5,596 $ 66,261 $ 19,558 $ 16,223 $ 12,888
52 53 54 55 56 57 58 59
12650 12650 12650 12650 12650 12650 12650 12650
19454 6804 29133 16483 3833 26163 13513 863
-6804 5846 -16483 -3833 8817 -13513 -863 11787
6804 29133 16483 3833 26163 13513 863 23192
0 34979 0 0 34979 0 0 34979
$ 25,290 $ 8,845 $ 37,873 $ 21,428 $ 4,983 $ 34,011 $ 17,566 $ 1,121
$ - $ 63,000 $ - $ - $ 63,000 $ - $ - $ 63,000
$ 25,290 $ 71,845 $ 37,873 $ 21,428 $ 67,983 $ 34,011 $ 17,566 $ 64,121
52 53 54 55 56 57 58 59
4300 4300 4300 4300 4300 4300 4300 4300
12713 8413 4113 13461 9161 4861 561 9909
-8413 -4113 187 -9161 -4861 -561 3739 -5609
8413 4113 13461 9161 4861 561 9909 5609
0 0 13648 0 0 0 13648 0
$ 31,783 $ 21,033 $ 10,283 $ 33,652 $ 22,902 $ 12,152 $ 1,402 $ 24,772
$ - $ - $ 67,000 $ - $ - $ - $ 67,000 $ -
$ 31,783 $ 21,033 $ 77,283 $ 33,652 $ 22,902 $ 12,152 $ 68,402 $ 24,772
52 53 54 55 56 57 58 59
14320 14320 14320 14320 14320 14320 14320 14320
4257 18190 3870 17803 3483 17416 3096 17029
10063 -3870 10450 -3483 10837 -3096 11224 -2709
18190 3870 17803 3483 17416 3096 17029 2709
28253 0 28253 0 28253 0 28253 0
$ 10,218 $ 43,657 $ 9,289 $ 42,728 $ 8,360 $ 41,799 $ 7,431 $ 40,870
$ 67,000 $ - $ 67,000 $ - $ 67,000 $ - $ 67,000 $ -
$ 77,218 $ 43,657 $ 76,289 $ 42,728 $ 75,360 $ 41,799 $ 74,431 $ 40,870
52 53 54 55 56 57 58 59
2360 2360 2360 2360 2360 2360 2360 2360
7686 5326 2966 606 9886 7526 5166 2806
-5326 -2966 -606 1754 -7526 -5166 -2806 -446
5326 2966 606 9886 7526 5166 2806 446
0 0 0 11641 0 0 0 0
$ 17,678 $ 12,250 $ 6,822 $ 1,394 $ 22,739 $ 17,311 $ 11,883 $ 6,455
$ - $ - $ - $ 67,000 $ - $ - $ - $ -
$ 17,678 $ 12,250 $ 6,822 $ 68,394 $ 22,739 $ 17,311 $ 11,883 $ 6,455
52 53 54 55 56 57 58 59
5670 5670 5670 5670 5670 5670 5670 5670
20073 14403 8733 3063 21181 15511 9841 4171
-14403 -8733 -3063 2607 -15511 -9841 -4171 1499
14403 8733 3063 21181 15511 9841 4171 22289
0 0 0 23788 0 0 0 23788
$ 26,095 $ 18,724 $ 11,353 $ 3,982 $ 27,535 $ 20,164 $ 12,793 $ 5,422
$ - $ - $ - $ 72,000 $ - $ - $ - $ 72,000
$ 26,095 $ 18,724 $ 11,353 $ 75,982 $ 27,535 $ 20,164 $ 12,793 $ 77,422
52 53 54 55 56 57 58 59
3800 3800 3800 3800 3800 3800 3800 3800
10600 6800 3000 13800 10000 6200 2400 13200
-6800 -3000 800 -10000 -6200 -2400 1400 -9400
6800 3000 13800 10000 6200 2400 13200 9400
0 0 14600 0 0 0 14600 0
$ 26,500 $ 17,000 $ 7,500 $ 34,500 $ 25,000 $ 15,500 $ 6,000 $ 33,000
$ - $ - $ 74,000 $ - $ - $ - $ 74,000 $ -
$ 26,500 $ 17,000 $ 81,500 $ 34,500 $ 25,000 $ 15,500 $ 80,000 $ 33,000
52 53 54 55 56 57 58 59
7560 7560 7560 7560 7560 7560 7560 7560
2481 16478 8918 1358 15356 7796 236 14234
5079 -8918 -1358 6202 -7796 -236 7324 -6674
16478 8918 1358 15356 7796 236 14234 6674
21558 0 0 21558 0 0 21558 0
$ 5,954 $ 39,548 $ 21,404 $ 3,260 $ 36,855 $ 18,711 $ 567 $ 34,162
$ 74,000 $ - $ - $ 74,000 $ - $ - $ 74,000 $ -
$ 79,954 $ 39,548 $ 21,404 $ 77,260 $ 36,855 $ 18,711 $ 74,567 $ 34,162
52 53 54 55 56 57 58 59
800 800 800 800 800 800 800 800
5655 4855 4055 3255 2455 1655 855 55
-4855 -4055 -3255 -2455 -1655 -855 -55 745
4855 4055 3255 2455 1655 855 55 5891
0 0 0 0 0 0 0 6636
$ 13,005 $ 11,165 $ 9,325 $ 7,485 $ 5,645 $ 3,805 $ 1,965 $ 125
$ - $ - $ - $ - $ - $ - $ - $ 74,000
$ 13,005 $ 11,165 $ 9,325 $ 7,485 $ 5,645 $ 3,805 $ 1,965 $ 74,125
60 61 62 63 64 65 66 67
8350 8350 8350 8350 8350 8350 8350 8350
6073 25430 17080 8730 380 19736 11386 3036
2277 -17080 -8730 -380 7970 -11386 -3036 5314
25430 17080 8730 380 19736 11386 3036 22393
27707 0 0 0 27707 0 0 27707
$ 7,895 $ 33,058 $ 22,203 $ 11,348 $ 493 $ 25,657 $ 14,802 $ 3,947
$ 60,000 $ - $ - $ - $ 60,000 $ - $ - $ 60,000
$ 67,895 $ 33,058 $ 22,203 $ 11,348 $ 60,493 $ 25,657 $ 14,802 $ 63,947
60 61 62 63 64 65 66 67
2800 2800 2800 2800 2800 2800 2800 2800
6926 4126 1326 9284 6484 3684 884 8842
-4126 -1326 1474 -6484 -3684 -884 1916 -6042
4126 1326 9284 6484 3684 884 8842 6042
0 0 10758 0 0 0 10758 0
$ 17,316 $ 10,316 $ 3,316 $ 23,211 $ 16,211 $ 9,211 $ 2,211 $ 22,105
$ - $ - $ 64,000 $ - $ - $ - $ 64,000 $ -
$ 17,316 $ 10,316 $ 67,316 $ 23,211 $ 16,211 $ 9,211 $ 66,211 $ 22,105
60 61 62 63 64 65 66 67
7200 7200 7200 7200 7200 7200 7200 7200
10179 2979 13903 6703 17628 10428 3228 14152
-2979 4221 -6703 497 -10428 -3228 3972 -6952
2979 13903 6703 17628 10428 3228 14152 6952
0 18124 0 18124 0 0 18124 0
$ 24,430 $ 7,150 $ 33,368 $ 16,088 $ 42,306 $ 25,026 $ 7,746 $ 33,964
$ - $ 64,000 $ - $ 64,000 $ - $ - $ 64,000 $ -
$ 24,430 $ 71,150 $ 33,368 $ 80,088 $ 42,306 $ 25,026 $ 71,746 $ 33,964
60 61 62 63 64 65 66 67
1450 1450 1450 1450 1450 1450 1450 1450
4153 2703 1253 8774 7324 5874 4424 2974
-2703 -1253 197 -7324 -5874 -4424 -2974 -1524
2703 1253 8774 7324 5874 4424 2974 1524
0 0 8970 0 0 0 0 0
$ 9,553 $ 6,218 $ 2,883 $ 20,180 $ 16,845 $ 13,510 $ 10,175 $ 6,840
$ - $ - $ 64,000 $ - $ - $ - $ - $ -
$ 9,553 $ 6,218 $ 66,883 $ 20,180 $ 16,845 $ 13,510 $ 10,175 $ 6,840
60 61 62 63 64 65 66 67
12650 12650 12650 12650 12650 12650 12650 12650
23192 10542 32871 20221 7571 29900 17250 4600
-10542 2108 -20221 -7571 5079 -17250 -4600 8050
10542 32871 20221 7571 29900 17250 4600 26929
0 34979 0 0 34979 0 0 34979
$ 30,149 $ 13,704 $ 42,732 $ 26,287 $ 9,842 $ 38,870 $ 22,425 $ 5,980
$ - $ 63,000 $ - $ - $ 63,000 $ - $ - $ 63,000
$ 30,149 $ 76,704 $ 42,732 $ 26,287 $ 72,842 $ 38,870 $ 22,425 $ 68,980
60 61 62 63 64 65 66 67
4300 4300 4300 4300 4300 4300 4300 4300
5609 1309 10657 6357 2057 11404 7104 2804
-1309 2991 -6357 -2057 2243 -7104 -2804 1496
1309 10657 6357 2057 11404 7104 2804 12152
0 13648 0 0 13648 0 0 13648
$ 14,022 $ 3,272 $ 26,641 $ 15,891 $ 5,141 $ 28,511 $ 17,761 $ 7,011
$ - $ 67,000 $ - $ - $ 67,000 $ - $ - $ 67,000
$ 14,022 $ 70,272 $ 26,641 $ 15,891 $ 72,141 $ 28,511 $ 17,761 $ 74,011
60 61 62 63 64 65 66 67
14320 14320 14320 14320 14320 14320 14320 14320
2709 16642 2322 16255 1935 15868 1548 15481
11611 -2322 11998 -1935 12385 -1548 12772 -1161
16642 2322 16255 1935 15868 1548 15481 1161
28253 0 28253 0 28253 0 28253 0
$ 6,502 $ 39,941 $ 5,573 $ 39,012 $ 4,644 $ 38,084 $ 3,716 $ 37,155
$ 67,000 $ - $ 67,000 $ - $ 67,000 $ - $ 67,000 $ -
$ 73,502 $ 39,941 $ 72,573 $ 39,012 $ 71,644 $ 38,084 $ 70,716 $ 37,155
60 61 62 63 64 65 66 67
2360 2360 2360 2360 2360 2360 2360 2360
446 9727 7367 5007 2647 287 9568 7208
1914 -7367 -5007 -2647 -287 2073 -7208 -4848
9727 7367 5007 2647 287 9568 7208 4848
11641 0 0 0 0 11641 0 0
$ 1,027 $ 22,372 $ 16,944 $ 11,516 $ 6,088 $ 660 $ 22,005 $ 16,577
$ 67,000 $ - $ - $ - $ - $ 67,000 $ - $ -
$ 68,027 $ 22,372 $ 16,944 $ 11,516 $ 6,088 $ 67,660 $ 22,005 $ 16,577
60 61 62 63 64 65 66 67
5670 5670 5670 5670 5670 5670 5670 5670
22289 16619 10949 5279 23397 17727 12057 6387
-16619 -10949 -5279 391 -17727 -12057 -6387 -717
16619 10949 5279 23397 17727 12057 6387 717
0 0 0 23788 0 0 0 0
$ 28,976 $ 21,605 $ 14,234 $ 6,863 $ 30,416 $ 23,045 $ 15,674 $ 8,303
$ - $ - $ - $ 72,000 $ - $ - $ - $ -
$ 28,976 $ 21,605 $ 14,234 $ 78,863 $ 30,416 $ 23,045 $ 15,674 $ 8,303
60 61 62 63 64 65 66 67
3800 3800 3800 3800 3800 3800 3800 3800
9400 5600 1800 12600 8800 5000 1200 12000
-5600 -1800 2000 -8800 -5000 -1200 2600 -8200
5600 1800 12600 8800 5000 1200 12000 8200
0 0 14600 0 0 0 14600 0
$ 23,500 $ 14,000 $ 4,500 $ 31,500 $ 22,000 $ 12,500 $ 3,000 $ 30,000
$ - $ - $ 74,000 $ - $ - $ - $ 74,000 $ -
$ 23,500 $ 14,000 $ 78,500 $ 31,500 $ 22,000 $ 12,500 $ 77,000 $ 30,000
60 61 62 63 64 65 66 67
7560 7560 7560 7560 7560 7560 7560 7560
6674 20672 13112 5552 19550 11990 4430 18428
886 -13112 -5552 2008 -11990 -4430 3130 -10868
20672 13112 5552 19550 11990 4430 18428 10868
21558 0 0 21558 0 0 21558 0
$ 16,018 $ 49,613 $ 31,469 $ 13,325 $ 46,919 $ 28,775 $ 10,631 $ 44,226
$ 74,000 $ - $ - $ 74,000 $ - $ - $ 74,000 $ -
$ 90,018 $ 49,613 $ 31,469 $ 87,325 $ 46,919 $ 28,775 $ 84,631 $ 44,226
60 61 62 63 64 65 66 67
800 800 800 800 800 800 800 800
5891 5091 4291 3491 2691 1891 1091 291
-5091 -4291 -3491 -2691 -1891 -1091 -291 509
5091 4291 3491 2691 1891 1091 291 6127
0 0 0 0 0 0 0 6636
$ 13,549 $ 11,709 $ 9,869 $ 8,029 $ 6,189 $ 4,349 $ 2,509 $ 669
$ - $ - $ - $ - $ - $ - $ - $ 74,000
$ 13,549 $ 11,709 $ 9,869 $ 8,029 $ 6,189 $ 4,349 $ 2,509 $ 74,669
68 69 70 71 72 73 74 75
8350 8350 8350 8350 8350 8350 8350 8350
22393 14043 5693 25050 16700 8350 0 19357
-14043 -5693 2657 -16700 -8350 0 8350 -11007
14043 5693 25050 16700 8350 0 19357 11007
0 0 27707 0 0 0 27707 0
$ 29,111 $ 18,256 $ 7,401 $ 32,565 $ 21,710 $ 10,855 $ 0 $ 25,164
$ - $ - $ 60,000 $ - $ - $ - $ 60,000 $ -
$ 29,111 $ 18,256 $ 67,401 $ 32,565 $ 21,710 $ 10,855 $ 60,000 $ 25,164
68 69 70 71 72 73 74 75
2800 2800 2800 2800 2800 2800 2800 2800
6042 3242 442 8400 5600 2800 0 7958
-3242 -442 2358 -5600 -2800 0 2800 -5158
3242 442 8400 5600 2800 0 7958 5158
0 0 10758 0 0 0 10758 0
$ 15,105 $ 8,105 $ 1,105 $ 21,000 $ 14,000 $ 7,000 $ 0 $ 19,895
$ - $ - $ 64,000 $ - $ - $ - $ 64,000 $ -
$ 15,105 $ 8,105 $ 65,105 $ 21,000 $ 14,000 $ 7,000 $ 64,000 $ 19,895
68 69 70 71 72 73 74 75
7200 7200 7200 7200 7200 7200 7200 7200
6952 17876 10676 3476 14400 7200 0 10924
248 -10676 -3476 3724 -7200 0 7200 -3724
17876 10676 3476 14400 7200 0 10924 3724
18124 0 0 18124 0 0 18124 0
$ 16,684 $ 42,902 $ 25,622 $ 8,342 $ 34,560 $ 17,280 $ 0 $ 26,218
$ 64,000 $ - $ - $ 64,000 $ - $ - $ 64,000 $ -
$ 80,684 $ 42,902 $ 25,622 $ 72,342 $ 34,560 $ 17,280 $ 64,000 $ 26,218
68 69 70 71 72 73 74 75
1450 1450 1450 1450 1450 1450 1450 1450
1524 74 7594 6144 4694 3244 1794 344
-74 1376 -6144 -4694 -3244 -1794 -344 1106
74 7594 6144 4694 3244 1794 344 7864
0 8970 0 0 0 0 0 8970
$ 3,505 $ 170 $ 17,466 $ 14,131 $ 10,796 $ 7,461 $ 4,126 $ 791
$ - $ 64,000 $ - $ - $ - $ - $ - $ 64,000
$ 3,505 $ 64,170 $ 17,466 $ 14,131 $ 10,796 $ 7,461 $ 4,126 $ 64,791
68 69 70 71 72 73 74 75
12650 12650 12650 12650 12650 12650 12650 12650
26929 14279 1629 23958 11308 33638 20988 8338
-14279 -1629 11021 -11308 1342 -20988 -8338 4312
14279 1629 23958 11308 33638 20988 8338 30667
0 0 34979 0 34979 0 0 34979
$ 35,008 $ 18,563 $ 2,118 $ 31,146 $ 14,701 $ 43,729 $ 27,284 $ 10,839
$ - $ - $ 63,000 $ - $ 63,000 $ - $ - $ 63,000
$ 35,008 $ 18,563 $ 65,118 $ 31,146 $ 77,701 $ 43,729 $ 27,284 $ 73,839
68 69 70 71 72 73 74 75
4300 4300 4300 4300 4300 4300 4300 4300
12152 7852 3552 12900 8600 4300 0 9348
-7852 -3552 748 -8600 -4300 0 4300 -5048
7852 3552 12900 8600 4300 0 9348 5048
0 0 13648 0 0 0 13648 0
$ 30,380 $ 19,630 $ 8,880 $ 32,250 $ 21,500 $ 10,750 $ 0 $ 23,370
$ - $ - $ 67,000 $ - $ - $ - $ 67,000 $ -
$ 30,380 $ 19,630 $ 75,880 $ 32,250 $ 21,500 $ 10,750 $ 67,000 $ 23,370
68 69 70 71 72 73 74 75
14320 14320 14320 14320 14320 14320 14320 14320
1161 15094 774 14707 387 14320 0 13933
13159 -774 13546 -387 13933 0 14320 387
15094 774 14707 387 14320 0 13933 27866
28253 0 28253 0 28253 0 28253 28253
$ 2,787 $ 36,226 $ 1,858 $ 35,297 $ 929 $ 34,368 $ 0 $ 33,439
$ 67,000 $ - $ 67,000 $ - $ 67,000 $ - $ 67,000 $ 67,000
$ 69,787 $ 36,226 $ 68,858 $ 35,297 $ 67,929 $ 34,368 $ 67,000 $ 100,439
68 69 70 71 72 73 74 75
2360 2360 2360 2360 2360 2360 2360 2360
4848 2488 128 9408 7048 4688 2328 11609
-2488 -128 2232 -7048 -4688 -2328 32 -9249
2488 128 9408 7048 4688 2328 11609 9249
0 0 11641 0 0 0 11641 0
$ 11,149 $ 5,721 $ 293 $ 21,639 $ 16,211 $ 10,783 $ 5,355 $ 26,700
$ - $ - $ 67,000 $ - $ - $ - $ 67,000 $ -
$ 11,149 $ 5,721 $ 67,293 $ 21,639 $ 16,211 $ 10,783 $ 72,355 $ 26,700
68 69 70 71 72 73 74 75
5670 5670 5670 5670 5670 5670 5670 5670
717 18835 13165 7495 1825 19943 14273 8603
4953 -13165 -7495 -1825 3845 -14273 -8603 -2933
18835 13165 7495 1825 19943 14273 8603 2933
23788 0 0 0 23788 0 0 0
$ 932 $ 24,485 $ 17,114 $ 9,743 $ 2,372 $ 25,926 $ 18,555 $ 11,184
$ 72,000 $ - $ - $ - $ 72,000 $ - $ - $ -
$ 72,932 $ 24,485 $ 17,114 $ 9,743 $ 74,372 $ 25,926 $ 18,555 $ 11,184
68 69 70 71 72 73 74 75
3800 3800 3800 3800 3800 3800 3800 3800
8200 4400 600 11400 7600 3800 0 10800
-4400 -600 3200 -7600 -3800 0 3800 -7000
4400 600 11400 7600 3800 0 10800 7000
0 0 14600 0 0 0 14600 0
$ 20,500 $ 11,000 $ 1,500 $ 28,500 $ 19,000 $ 9,500 $ 0 $ 27,000
$ - $ - $ 74,000 $ - $ - $ - $ 74,000 $ -
$ 20,500 $ 11,000 $ 75,500 $ 28,500 $ 19,000 $ 9,500 $ 74,000 $ 27,000
68 69 70 71 72 73 74 75
7560 7560 7560 7560 7560 7560 7560 7560
10868 3308 17305 9745 2185 16183 8623 1063
-3308 4252 -9745 -2185 5375 -8623 -1063 6497
3308 17305 9745 2185 16183 8623 1063 15061
0 21558 0 0 21558 0 0 21558
$ 26,082 $ 7,938 $ 41,533 $ 23,389 $ 5,245 $ 38,840 $ 20,696 $ 2,552
$ - $ 74,000 $ - $ - $ 74,000 $ - $ - $ 74,000
$ 26,082 $ 81,938 $ 41,533 $ 23,389 $ 79,245 $ 38,840 $ 20,696 $ 76,552
68 69 70 71 72 73 74 75
800 800 800 800 800 800 800 800
6127 5327 4527 3727 2927 2127 1327 527
-5327 -4527 -3727 -2927 -2127 -1327 -527 273
5327 4527 3727 2927 2127 1327 527 6364
0 0 0 0 0 0 0 6636
$ 14,093 $ 12,253 $ 10,413 $ 8,573 $ 6,733 $ 4,893 $ 3,053 $ 1,213
$ - $ - $ - $ - $ - $ - $ - $ 74,000
$ 14,093 $ 12,253 $ 10,413 $ 8,573 $ 6,733 $ 4,893 $ 3,053 $ 75,213
76 77 78 79 80 81 82 83
8350 8350 8350 8350 8350 8350 8350 8350
11007 2657 22014 13664 5314 24670 16320 7970
-2657 5693 -13664 -5314 3036 -16320 -7970 380
2657 22014 13664 5314 24670 16320 7970 27327
0 27707 0 0 27707 0 0 27707
$ 14,309 $ 3,454 $ 28,618 $ 17,763 $ 6,908 $ 32,072 $ 21,217 $ 10,362
$ - $ 60,000 $ - $ - $ 60,000 $ - $ - $ 60,000
$ 14,309 $ 63,454 $ 28,618 $ 17,763 $ 66,908 $ 32,072 $ 21,217 $ 70,362
76 77 78 79 80 81 82 83
2800 2800 2800 2800 2800 2800 2800 2800
5158 2358 10316 7516 4716 1916 9874 7074
-2358 442 -7516 -4716 -1916 884 -7074 -4274
2358 10316 7516 4716 1916 9874 7074 4274
0 10758 0 0 0 10758 0 0
$ 12,895 $ 5,895 $ 25,789 $ 18,789 $ 11,789 $ 4,789 $ 24,684 $ 17,684
$ - $ 64,000 $ - $ - $ - $ 64,000 $ - $ -
$ 12,895 $ 69,895 $ 25,789 $ 18,789 $ 11,789 $ 68,789 $ 24,684 $ 17,684
76 77 78 79 80 81 82 83
7200 7200 7200 7200 7200 7200 7200 7200
3724 14648 7448 248 11172 3972 14897 7697
3476 -7448 -248 6952 -3972 3228 -7697 -497
14648 7448 248 11172 3972 14897 7697 497
18124 0 0 18124 0 18124 0 0
$ 8,938 $ 35,156 $ 17,876 $ 596 $ 26,814 $ 9,534 $ 35,752 $ 18,472
$ 64,000 $ - $ - $ 64,000 $ - $ 64,000 $ - $ -
$ 72,938 $ 35,156 $ 17,876 $ 64,596 $ 26,814 $ 73,534 $ 35,752 $ 18,472
76 77 78 79 80 81 82 83
1450 1450 1450 1450 1450 1450 1450 1450
7864 6414 4964 3514 2064 614 8135 6685
-6414 -4964 -3514 -2064 -614 836 -6685 -5235
6414 4964 3514 2064 614 8135 6685 5235
0 0 0 0 0 8970 0 0
$ 18,088 $ 14,753 $ 11,418 $ 8,083 $ 4,748 $ 1,413 $ 18,710 $ 15,375
$ - $ - $ - $ - $ - $ 64,000 $ - $ -
$ 18,088 $ 14,753 $ 11,418 $ 8,083 $ 4,748 $ 65,413 $ 18,710 $ 15,375
76 77 78 79 80 81 82 83
12650 12650 12650 12650 12650 12650 12650 12650
30667 18017 5367 27696 15046 2396 24725 12075
-18017 -5367 7283 -15046 -2396 10254 -12075 575
18017 5367 27696 15046 2396 24725 12075 34404
0 0 34979 0 0 34979 0 34979
$ 39,867 $ 23,422 $ 6,977 $ 36,005 $ 19,560 $ 3,115 $ 32,143 $ 15,698
$ - $ - $ 63,000 $ - $ - $ 63,000 $ - $ 63,000
$ 39,867 $ 23,422 $ 69,977 $ 36,005 $ 19,560 $ 66,115 $ 32,143 $ 78,698
76 77 78 79 80 81 82 83
4300 4300 4300 4300 4300 4300 4300 4300
5048 748 10096 5796 1496 10843 6543 2243
-748 3552 -5796 -1496 2804 -6543 -2243 2057
748 10096 5796 1496 10843 6543 2243 11591
0 13648 0 0 13648 0 0 13648
$ 12,620 $ 1,870 $ 25,239 $ 14,489 $ 3,739 $ 27,109 $ 16,359 $ 5,609
$ - $ 67,000 $ - $ - $ 67,000 $ - $ - $ 67,000
$ 12,620 $ 68,870 $ 25,239 $ 14,489 $ 70,739 $ 27,109 $ 16,359 $ 72,609
76 77 78 79 80 81 82 83
14320 14320 14320 14320 14320 14320 14320 14320
27866 13546 27479 13159 27092 12772 26705 12385
-13546 774 -13159 1161 -12772 1548 -12385 1935
13546 27479 13159 27092 12772 26705 12385 26318
0 28253 0 28253 0 28253 0 28253
$ 66,878 $ 32,510 $ 65,949 $ 31,581 $ 65,021 $ 30,653 $ 64,092 $ 29,724
$ - $ 67,000 $ - $ 67,000 $ - $ 67,000 $ - $ 67,000
$ 66,878 $ 99,510 $ 65,949 $ 98,581 $ 65,021 $ 97,653 $ 64,092 $ 96,724
76 77 78 79 80 81 82 83
2360 2360 2360 2360 2360 2360 2360 2360
9249 6889 4529 2169 11449 9089 6729 4369
-6889 -4529 -2169 191 -9089 -6729 -4369 -2009
6889 4529 2169 11449 9089 6729 4369 2009
0 0 0 11641 0 0 0 0
$ 21,272 $ 15,844 $ 10,416 $ 4,988 $ 26,333 $ 20,905 $ 15,477 $ 10,049
$ - $ - $ - $ 67,000 $ - $ - $ - $ -
$ 21,272 $ 15,844 $ 10,416 $ 71,988 $ 26,333 $ 20,905 $ 15,477 $ 10,049
76 77 78 79 80 81 82 83
5670 5670 5670 5670 5670 5670 5670 5670
2933 21051 15381 9711 4041 22159 16489 10819
2737 -15381 -9711 -4041 1629 -16489 -10819 -5149
21051 15381 9711 4041 22159 16489 10819 5149
23788 0 0 0 23788 0 0 0
$ 3,813 $ 27,366 $ 19,995 $ 12,624 $ 5,253 $ 28,806 $ 21,435 $ 14,064
$ 72,000 $ - $ - $ - $ 72,000 $ - $ - $ -
$ 75,813 $ 27,366 $ 19,995 $ 12,624 $ 77,253 $ 28,806 $ 21,435 $ 14,064
76 77 78 79 80 81 82 83
3800 3800 3800 3800 3800 3800 3800 3800
7000 3200 14000 10200 6400 2600 13400 9600
-3200 600 -10200 -6400 -2600 1200 -9600 -5800
3200 14000 10200 6400 2600 13400 9600 5800
0 14600 0 0 0 14600 0 0
$ 17,500 $ 8,000 $ 35,000 $ 25,500 $ 16,000 $ 6,500 $ 33,500 $ 24,000
$ - $ 74,000 $ - $ - $ - $ 74,000 $ - $ -
$ 17,500 $ 82,000 $ 35,000 $ 25,500 $ 16,000 $ 80,500 $ 33,500 $ 24,000
76 77 78 79 80 81 82 83
7560 7560 7560 7560 7560 7560 7560 7560
15061 7501 21499 13939 6379 20377 12817 5257
-7501 59 -13939 -6379 1181 -12817 -5257 2303
7501 21499 13939 6379 20377 12817 5257 19254
0 21558 0 0 21558 0 0 21558
$ 36,146 $ 18,002 $ 51,597 $ 33,453 $ 15,309 $ 48,904 $ 30,760 $ 12,616
$ - $ 74,000 $ - $ - $ 74,000 $ - $ - $ 74,000
$ 36,146 $ 92,002 $ 51,597 $ 33,453 $ 89,309 $ 48,904 $ 30,760 $ 86,616
76 77 78 79 80 81 82 83
800 800 800 800 800 800 800 800
6364 5564 4764 3964 3164 2364 1564 764
-5564 -4764 -3964 -3164 -2364 -1564 -764 36
5564 4764 3964 3164 2364 1564 764 6600
0 0 0 0 0 0 0 6636
$ 14,636 $ 12,796 $ 10,956 $ 9,116 $ 7,276 $ 5,436 $ 3,596 $ 1,756
$ - $ - $ - $ - $ - $ - $ - $ 74,000
$ 14,636 $ 12,796 $ 10,956 $ 9,116 $ 7,276 $ 5,436 $ 3,596 $ 75,756
84 85 86 87 88 89 90 91
8350 8350 8350 8350 8350 8350 8350 8350
27327 18977 10627 2277 21634 13284 4934 24291
-18977 -10627 -2277 6073 -13284 -4934 3416 -15941
18977 10627 2277 21634 13284 4934 24291 15941
0 0 0 27707 0 0 27707 0
$ 35,525 $ 24,670 $ 13,815 $ 2,960 $ 28,124 $ 17,269 $ 6,414 $ 31,578
$ - $ - $ - $ 60,000 $ - $ - $ 60,000 $ -
$ 35,525 $ 24,670 $ 13,815 $ 62,960 $ 28,124 $ 17,269 $ 66,414 $ 31,578
84 85 86 87 88 89 90 91
2800 2800 2800 2800 2800 2800 2800 2800
4274 1474 9432 6632 3832 1032 8989 6189
-1474 1326 -6632 -3832 -1032 1768 -6189 -3389
1474 9432 6632 3832 1032 8989 6189 3389
0 10758 0 0 0 10758 0 0
$ 10,684 $ 3,684 $ 23,579 $ 16,579 $ 9,579 $ 2,579 $ 22,474 $ 15,474
$ - $ 64,000 $ - $ - $ - $ 64,000 $ - $ -
$ 10,684 $ 67,684 $ 23,579 $ 16,579 $ 9,579 $ 66,579 $ 22,474 $ 15,474
84 85 86 87 88 89 90 91
7200 7200 7200 7200 7200 7200 7200 7200
497 11421 4221 15145 7945 745 11669 4469
6703 -4221 2979 -7945 -745 6455 -4469 2731
11421 4221 15145 7945 745 11669 4469 15393
18124 0 18124 0 0 18124 0 18124
$ 1,192 $ 27,410 $ 10,130 $ 36,348 $ 19,068 $ 1,788 $ 28,006 $ 10,726
$ 64,000 $ - $ 64,000 $ - $ - $ 64,000 $ - $ 64,000
$ 65,192 $ 27,410 $ 74,130 $ 36,348 $ 19,068 $ 65,788 $ 28,006 $ 74,726
84 85 86 87 88 89 90 91
1450 1450 1450 1450 1450 1450 1450 1450
5235 3785 2335 885 8405 6955 5505 4055
-3785 -2335 -885 565 -6955 -5505 -4055 -2605
3785 2335 885 8405 6955 5505 4055 2605
0 0 0 8970 0 0 0 0
$ 12,040 $ 8,705 $ 5,370 $ 2,035 $ 19,332 $ 15,997 $ 12,662 $ 9,327
$ - $ - $ - $ 64,000 $ - $ - $ - $ -
$ 12,040 $ 8,705 $ 5,370 $ 66,035 $ 19,332 $ 15,997 $ 12,662 $ 9,327
84 85 86 87 88 89 90 91
12650 12650 12650 12650 12650 12650 12650 12650
34404 21754 9104 31433 18783 6133 28463 15813
-21754 -9104 3546 -18783 -6133 6517 -15813 -3163
21754 9104 31433 18783 6133 28463 15813 3163
0 0 34979 0 0 34979 0 0
$ 44,725 $ 28,280 $ 11,835 $ 40,863 $ 24,418 $ 7,973 $ 37,001 $ 20,556
$ - $ - $ 63,000 $ - $ - $ 63,000 $ - $ -
$ 44,725 $ 28,280 $ 74,835 $ 40,863 $ 24,418 $ 70,973 $ 37,001 $ 20,556
84 85 86 87 88 89 90 91
4300 4300 4300 4300 4300 4300 4300 4300
11591 7291 2991 12339 8039 3739 13087 8787
-7291 -2991 1309 -8039 -3739 561 -8787 -4487
7291 2991 12339 8039 3739 13087 8787 4487
0 0 13648 0 0 13648 0 0
$ 28,978 $ 18,228 $ 7,478 $ 30,848 $ 20,098 $ 9,348 $ 32,717 $ 21,967
$ - $ - $ 67,000 $ - $ - $ 67,000 $ - $ -
$ 28,978 $ 18,228 $ 74,478 $ 30,848 $ 20,098 $ 76,348 $ 32,717 $ 21,967
84 85 86 87 88 89 90 91
14320 14320 14320 14320 14320 14320 14320 14320
26318 11998 25931 11611 25544 11224 25157 10837
-11998 2322 -11611 2709 -11224 3096 -10837 3483
11998 25931 11611 25544 11224 25157 10837 24770
0 28253 0 28253 0 28253 0 28253
$ 63,163 $ 28,795 $ 62,234 $ 27,866 $ 61,305 $ 26,937 $ 60,376 $ 26,008
$ - $ 67,000 $ - $ 67,000 $ - $ 67,000 $ - $ 67,000
$ 63,163 $ 95,795 $ 62,234 $ 94,866 $ 61,305 $ 93,937 $ 60,376 $ 93,008
84 85 86 87 88 89 90 91
2360 2360 2360 2360 2360 2360 2360 2360
2009 11290 8930 6570 4210 1850 11130 8770
351 -8930 -6570 -4210 -1850 510 -8770 -6410
11290 8930 6570 4210 1850 11130 8770 6410
11641 0 0 0 0 11641 0 0
$ 4,621 $ 25,966 $ 20,538 $ 15,110 $ 9,682 $ 4,254 $ 25,600 $ 20,172
$ 67,000 $ - $ - $ - $ - $ 67,000 $ - $ -
$ 71,621 $ 25,966 $ 20,538 $ 15,110 $ 9,682 $ 71,254 $ 25,600 $ 20,172
84 85 86 87 88 89 90 91
5670 5670 5670 5670 5670 5670 5670 5670
5149 23267 17597 11927 6257 587 18704 13034
521 -17597 -11927 -6257 -587 5083 -13034 -7364
23267 17597 11927 6257 587 18704 13034 7364
23788 0 0 0 0 23788 0 0
$ 6,693 $ 30,247 $ 22,876 $ 15,505 $ 8,134 $ 763 $ 24,316 $ 16,945
$ 72,000 $ - $ - $ - $ - $ 72,000 $ - $ -
$ 78,693 $ 30,247 $ 22,876 $ 15,505 $ 8,134 $ 72,763 $ 24,316 $ 16,945
84 85 86 87 88 89 90 91
3800 3800 3800 3800 3800 3800 3800 3800
5800 2000 12800 9000 5200 1400 12200 8400
-2000 1800 -9000 -5200 -1400 2400 -8400 -4600
2000 12800 9000 5200 1400 12200 8400 4600
0 14600 0 0 0 14600 0 0
$ 14,500 $ 5,000 $ 32,000 $ 22,500 $ 13,000 $ 3,500 $ 30,500 $ 21,000
$ - $ 74,000 $ - $ - $ - $ 74,000 $ - $ -
$ 14,500 $ 79,000 $ 32,000 $ 22,500 $ 13,000 $ 77,500 $ 30,500 $ 21,000
84 85 86 87 88 89 90 91
7560 7560 7560 7560 7560 7560 7560 7560
19254 11694 4134 18132 10572 3012 17010 9450
-11694 -4134 3426 -10572 -3012 4548 -9450 -1890
11694 4134 18132 10572 3012 17010 9450 1890
0 0 21558 0 0 21558 0 0
$ 46,211 $ 28,067 $ 9,923 $ 43,517 $ 25,373 $ 7,229 $ 40,824 $ 22,680
$ - $ - $ 74,000 $ - $ - $ 74,000 $ - $ -
$ 46,211 $ 28,067 $ 83,923 $ 43,517 $ 25,373 $ 81,229 $ 40,824 $ 22,680
84 85 86 87 88 89 90 91
800 800 800 800 800 800 800 800
6600 5800 5000 4200 3400 2600 1800 1000
-5800 -5000 -4200 -3400 -2600 -1800 -1000 -200
5800 5000 4200 3400 2600 1800 1000 200
0 0 0 0 0 0 0 0
$ 15,180 $ 13,340 $ 11,500 $ 9,660 $ 7,820 $ 5,980 $ 4,140 $ 2,300
$ - $ - $ - $ - $ - $ - $ - $ -
$ 15,180 $ 13,340 $ 11,500 $ 9,660 $ 7,820 $ 5,980 $ 4,140 $ 2,300
92 93 94 95 96 97 98 99
8350 8350 8350 8350 8350 8350 8350 8350
15941 7591 26948 18598 10248 1898 21255 12905
-7591 759 -18598 -10248 -1898 6452 -12905 -4555
7591 26948 18598 10248 1898 21255 12905 4555
0 27707 0 0 0 27707 0 0
$ 20,723 $ 9,868 $ 35,032 $ 24,177 $ 13,322 $ 2,467 $ 27,631 $ 16,776
$ - $ 60,000 $ - $ - $ - $ 60,000 $ - $ -
$ 20,723 $ 69,868 $ 35,032 $ 24,177 $ 13,322 $ 62,467 $ 27,631 $ 16,776
92 93 94 95 96 97 98 99
2800 2800 2800 2800 2800 2800 2800 2800
3389 589 8547 5747 2947 147 8105 5305
-589 2211 -5747 -2947 -147 2653 -5305 -2505
589 8547 5747 2947 147 8105 5305 2505
0 10758 0 0 0 10758 0 0
$ 8,474 $ 1,474 $ 21,368 $ 14,368 $ 7,368 $ 368 $ 20,263 $ 13,263
$ - $ 64,000 $ - $ - $ - $ 64,000 $ - $ -
$ 8,474 $ 65,474 $ 21,368 $ 14,368 $ 7,368 $ 64,368 $ 20,263 $ 13,263
92 93 94 95 96 97 98 99
7200 7200 7200 7200 7200 7200 7200 7200
15393 8193 993 11917 4717 15641 8441 1241
-8193 -993 6207 -4717 2483 -8441 -1241 5959
8193 993 11917 4717 15641 8441 1241 12166
0 0 18124 0 18124 0 0 18124
$ 36,944 $ 19,664 $ 2,384 $ 28,601 $ 11,321 $ 37,539 $ 20,259 $ 2,979
$ - $ - $ 64,000 $ - $ 64,000 $ - $ - $ 64,000
$ 36,944 $ 19,664 $ 66,384 $ 28,601 $ 75,321 $ 37,539 $ 20,259 $ 66,979
92 93 94 95 96 97 98 99
1450 1450 1450 1450 1450 1450 1450 1450
2605 1155 8675 7225 5775 4325 2875 1425
-1155 295 -7225 -5775 -4325 -2875 -1425 25
1155 8675 7225 5775 4325 2875 1425 8946
0 8970 0 0 0 0 0 8970
$ 5,992 $ 2,657 $ 19,953 $ 16,618 $ 13,283 $ 9,948 $ 6,613 $ 3,278
$ - $ 64,000 $ - $ - $ - $ - $ - $ 64,000
$ 5,992 $ 66,657 $ 19,953 $ 16,618 $ 13,283 $ 9,948 $ 6,613 $ 67,278
92 93 94 95 96 97 98 99
12650 12650 12650 12650 12650 12650 12650 12650
3163 25492 12842 192 22521 9871 32200 19550
9487 -12842 -192 12458 -9871 2779 -19550 -6900
25492 12842 192 22521 9871 32200 19550 6900
34979 0 0 34979 0 34979 0 0
$ 4,111 $ 33,139 $ 16,694 $ 249 $ 29,277 $ 12,832 $ 41,860 $ 25,415
$ 63,000 $ - $ - $ 63,000 $ - $ 63,000 $ - $ -
$ 67,111 $ 33,139 $ 16,694 $ 63,249 $ 29,277 $ 75,832 $ 41,860 $ 25,415
92 93 94 95 96 97 98 99
4300 4300 4300 4300 4300 4300 4300 4300
4487 187 9535 5235 935 10283 5983 1683
-187 4113 -5235 -935 3365 -5983 -1683 2617
187 9535 5235 935 10283 5983 1683 11030
0 13648 0 0 13648 0 0 13648
$ 11,217 $ 467 $ 23,837 $ 13,087 $ 2,337 $ 25,707 $ 14,957 $ 4,207
$ - $ 67,000 $ - $ - $ 67,000 $ - $ - $ 67,000
$ 11,217 $ 67,467 $ 23,837 $ 13,087 $ 69,337 $ 25,707 $ 14,957 $ 71,207
92 93 94 95 96 97 98 99
14320 14320 14320 14320 14320 14320 14320 14320
24770 10450 24383 10063 23996 9676 23609 9289
-10450 3870 -10063 4257 -9676 4644 -9289 5031
10450 24383 10063 23996 9676 23609 9289 23222
0 28253 0 28253 0 28253 0 28253
$ 59,447 $ 25,079 $ 58,519 $ 24,151 $ 57,590 $ 23,222 $ 56,661 $ 22,293
$ - $ 67,000 $ - $ 67,000 $ - $ 67,000 $ - $ 67,000
$ 59,447 $ 92,079 $ 58,519 $ 91,151 $ 57,590 $ 90,222 $ 56,661 $ 89,293
92 93 94 95 96 97 98 99
2360 2360 2360 2360 2360 2360 2360 2360
6410 4050 1690 10971 8611 6251 3891 1531
-4050 -1690 670 -8611 -6251 -3891 -1531 829
4050 1690 10971 8611 6251 3891 1531 10811
0 0 11641 0 0 0 0 11641
$ 14,744 $ 9,316 $ 3,888 $ 25,233 $ 19,805 $ 14,377 $ 8,949 $ 3,521
$ - $ - $ 67,000 $ - $ - $ - $ - $ 67,000
$ 14,744 $ 9,316 $ 70,888 $ 25,233 $ 19,805 $ 14,377 $ 8,949 $ 70,521
92 93 94 95 96 97 98 99
5670 5670 5670 5670 5670 5670 5670 5670
7364 1694 19812 14142 8472 2802 20920 15250
-1694 3976 -14142 -8472 -2802 2868 -15250 -9580
1694 19812 14142 8472 2802 20920 15250 9580
0 23788 0 0 0 23788 0 0
$ 9,574 $ 2,203 $ 25,756 $ 18,385 $ 11,014 $ 3,643 $ 27,196 $ 19,825
$ - $ 72,000 $ - $ - $ - $ 72,000 $ - $ -
$ 9,574 $ 74,203 $ 25,756 $ 18,385 $ 11,014 $ 75,643 $ 27,196 $ 19,825
92 93 94 95 96 97 98 99
3800 3800 3800 3800 3800 3800 3800 3800
4600 800 11600 7800 4000 200 11000 7200
-800 3000 -7800 -4000 -200 3600 -7200 -3400
800 11600 7800 4000 200 11000 7200 3400
0 14600 0 0 0 14600 0 0
$ 11,500 $ 2,000 $ 29,000 $ 19,500 $ 10,000 $ 500 $ 27,500 $ 18,000
$ - $ 74,000 $ - $ - $ - $ 74,000 $ - $ -
$ 11,500 $ 76,000 $ 29,000 $ 19,500 $ 10,000 $ 74,500 $ 27,500 $ 18,000
92 93 94 95 96 97 98 99
7560 7560 7560 7560 7560 7560 7560 7560
1890 15888 8328 768 14766 7206 21203 13643
5670 -8328 -768 6792 -7206 354 -13643 -6083
15888 8328 768 14766 7206 21203 13643 6083
21558 0 0 21558 0 21558 0 0
$ 4,536 $ 38,131 $ 19,987 $ 1,843 $ 35,438 $ 17,294 $ 50,888 $ 32,744
$ 74,000 $ - $ - $ 74,000 $ - $ 74,000 $ - $ -
$ 78,536 $ 38,131 $ 19,987 $ 75,843 $ 35,438 $ 91,294 $ 50,888 $ 32,744
92 93 94 95 96 97 98 99
800 800 800 800 800 800 800 800
200 6036 5236 4436 3636 2836 2036 1236
600 -5236 -4436 -3636 -2836 -2036 -1236 -436
6036 5236 4436 3636 2836 2036 1236 436
6636 0 0 0 0 0 0 0
$ 460 $ 13,884 $ 12,044 $ 10,204 $ 8,364 $ 6,524 $ 4,684 $ 2,844
$ 74,000 $ - $ - $ - $ - $ - $ - $ -
$ 74,460 $ 13,884 $ 12,044 $ 10,204 $ 8,364 $ 6,524 $ 4,684 $ 2,844
100 101 102 103 104 105 106 107
8350 8350 8350 8350 8350 8350 8350 8350
4555 23911 15561 7211 26568 18218 9868 1518
3795 -15561 -7211 1139 -18218 -9868 -1518 6832
23911 15561 7211 26568 18218 9868 1518 20875
27707 0 0 27707 0 0 0 27707
$ 5,921 $ 31,085 $ 20,230 $ 9,375 $ 34,539 $ 23,684 $ 12,829 $ 1,974
$ 60,000 $ - $ - $ 60,000 $ - $ - $ - $ 60,000
$ 65,921 $ 31,085 $ 20,230 $ 69,375 $ 34,539 $ 23,684 $ 12,829 $ 61,974
100 101 102 103 104 105 106 107
2800 2800 2800 2800 2800 2800 2800 2800
2505 10463 7663 4863 2063 10021 7221 4421
295 -7663 -4863 -2063 737 -7221 -4421 -1621
10463 7663 4863 2063 10021 7221 4421 1621
10758 0 0 0 10758 0 0 0
$ 6,263 $ 26,158 $ 19,158 $ 12,158 $ 5,158 $ 25,053 $ 18,053 $ 11,053
$ 64,000 $ - $ - $ - $ 64,000 $ - $ - $ -
$ 70,263 $ 26,158 $ 19,158 $ 12,158 $ 69,158 $ 25,053 $ 18,053 $ 11,053
1 0 0 1 0
0 0 0 0 0
Inventario Servicentro
Producto 1 2 3
1 50 50 50
2 50 50 50
3 50 50 50
4 50 50 50
Producto 1 2 3
1 8350 12650 5670
2 2800 4300 3800
3 7200 14320 7560
4 1450 2360 800
33400 0 0 0 33400 0 0 0
0 0
1 0 0 0 1 0 0 0
0 0
Dias 1 Dias 2 Dias 3 Dias 4
1 2 3 4
8355 Servicentro 1 8360 8365 8370 8375
12650 Producto 1 Servicentro 2 12655 12660 12665 12670
5670 Servicentro 3 5675 5680 5685 5690
2800 Servicentro 1 2805 2810 2815 2820
4300 Producto 2 Servicentro 2 4305 4310 4315 4320
3800 Servicentro 3 3805 3810 3815 3820
7200 Servicentro 1 7205 7210 7215 7220
14320 Producto 3 Servicentro 2 14325 14330 14335 14340
7560 Servicentro 3 7565 7570 7575 7580
1450 Servicentro 1 1455 1460 1465 1470
2360 Producto 4 Servicentro 2 2365 2370 2375 2380
800 Servicentro 3 805 810 815 820
71260 2209060
33400 0 0 0 33400 0 0 0
1 0 0 0 1 0 0 0
Dias 5 Dias 6 Dias 7 Dias 8 Dias 9 Dias 10 Dias 11 Dias 12
5 6 7 8 9 10 11 12
8380 8385 8390 8395 8400 8405 8410 8415
12675 12680 12685 12690 12695 12700 12705 12710
5695 5700 5705 5710 5715 5720 5725 5730
2825 2830 2835 2840 2845 2850 2855 2860
4325 4330 4335 4340 4345 4350 4355 4360
3825 3830 3835 3840 3845 3850 3855 3860
7225 7230 7235 7240 7245 7250 7255 7260
14345 14350 14355 14360 14365 14370 14375 14380
7585 7590 7595 7600 7605 7610 7615 7620
1475 1480 1485 1490 1495 1500 1505 1510
2385 2390 2395 2400 2405 2410 2415 2420
825 830 835 840 845 850 855 860
33400 0 0 0 25050 0 0 25100
1 0 0 0 1 0 0 1
Dias 13 Dias 14 Dias 15 Dias 16 Dias 17 Dias 18 Dias 19 Dias 20
13 14 15 16 17 18 19 20
8420 8425 8430 8435 8440 8445 8450 8455
12715 12720 12725 12730 12735 12740 12745 12750
5735 5740 5745 5750 5755 5760 5765 5770
2865 2870 2875 2880 2885 2890 2895 2900
4365 4370 4375 4380 4385 4390 4395 4400
3865 3870 3875 3880 3885 3890 3895 3900
7265 7270 7275 7280 7285 7290 7295 7300
14385 14390 14395 14400 14405 14410 14415 14420
7625 7630 7635 7640 7645 7650 7655 7660
1515 1520 1525 1530 1535 1540 1545 1550
2425 2430 2435 2440 2445 2450 2455 2460
865 870 875 880 885 890 895 900
0 0 37900 0 0 37950 0 0
0 0 1 0 0 1 0 0
Dias 21 Dias 22 Dias 23 Dias 24 Dias 25 Dias 26 Dias 27 Dias 28
21 22 23 24 25 26 27 28
8460 8465 8470 8475 8480 8485 8490 8495
12755 12760 12765 12770 12775 12780 12785 12790
5775 5780 5785 5790 5795 5800 5805 5810
2905 2910 2915 2920 2925 2930 2935 2940
4405 4410 4415 4420 4425 4430 4435 4440
3905 3910 3915 3920 3925 3930 3935 3940
7305 7310 7315 7320 7325 7330 7335 7340
14425 14430 14435 14440 14445 14450 14455 14460
7665 7670 7675 7680 7685 7690 7695 7700
1555 1560 1565 1570 1575 1580 1585 1590
2465 2470 2475 2480 2485 2490 2495 2500
905 910 915 920 925 930 935 940
25300 0 37950 0 0 25300 0 25300
1 0 1 0 0 1 0 1
Dias 29 Dias 30 Dias 31 Dias 32 Dias 33 Dias 34 Dias 35 Dias 36
29 30 31 32 33 34 35 36
8500 8505 8510 8515 8520 8525 8530 8535
12795 12800 12805 12810 12815 12820 12825 12830
5815 5820 5825 5830 5835 5840 5845 5850
2945 2950 2955 2960 2965 2970 2975 2980
4445 4450 4455 4460 4465 4470 4475 4480
3945 3950 3955 3960 3965 3970 3975 3980
7345 7350 7355 7360 7365 7370 7375 7380
14465 14470 14475 14480 14485 14490 14495 14500
7705 7710 7715 7720 7725 7730 7735 7740
1595 1600 1605 1610 1615 1620 1625 1630
2505 2510 2515 2520 2525 2530 2535 2540
945 950 955 960 965 970 975 980
0 37950 0 0 12650 37950 0 0
0 1 0 0 1 1 0 0
Dias 37 Dias 38 Dias 39 Dias 40 Dias 41 Dias 42 Dias 43 Dias 44
37 38 39 40 41 42 43 44
8540 8545 8550 8555 8560 8565 8570 8575
12835 12840 12845 12850 12855 12860 12865 12870
5855 5860 5865 5870 5875 5880 5885 5890
2985 2990 2995 3000 3005 3010 3015 3020
4485 4490 4495 4500 4505 4510 4515 4520
3985 3990 3995 4000 4005 4010 4015 4020
7385 7390 7395 7400 7405 7410 7415 7420
14505 14510 14515 14520 14525 14530 14535 14540
7745 7750 7755 7760 7765 7770 7775 7780
1635 1640 1645 1650 1655 1660 1665 1670
2545 2550 2555 2560 2565 2570 2575 2580
985 990 995 1000 1005 1010 1015 1020
25300 0 25300 0 37950 0 0 25350
1 0 1 0 1 0 0 1
Dias 45 Dias 46 Dias 47 Dias 48 Dias 49 Dias 50 Dias 51 Dias 52
45 46 47 48 49 50 51 52
8580 8585 8590 8595 8600 8605 8610 8615
12875 12880 12885 12890 12895 12900 12905 12910
5895 5900 5905 5910 5915 5920 5925 5930
3025 3030 3035 3040 3045 3050 3055 3060
4525 4530 4535 4540 4545 4550 4555 4560
4025 4030 4035 4040 4045 4050 4055 4060
7425 7430 7435 7440 7445 7450 7455 7460
14545 14550 14555 14560 14565 14570 14575 14580
7785 7790 7795 7800 7805 7810 7815 7820
1675 1680 1685 1690 1695 1700 1705 1710
2585 2590 2595 2600 2605 2610 2615 2620
1025 1030 1035 1040 1045 1050 1055 1060
0 0 34020 0 0 0 0 0
0 0 1 0 0 0 0 0
Dias 53 Dias 54 Dias 55 Dias 56 Dias 57 Dias 58 Dias 59 Dias 60
53 54 55 56 57 58 59 60
8620 8625 8630 8635 8640 8645 8650 8655
12915 12920 12925 12930 12935 12940 12945 12950
5935 5940 5945 5950 5955 5960 5965 5970
3065 3070 3075 3080 3085 3090 3095 3100
4565 4570 4575 4580 4585 4590 4595 4600
4065 4070 4075 4080 4085 4090 4095 4100
7465 7470 7475 7480 7485 7490 7495 7500
14585 14590 14595 14600 14605 14610 14615 14620
7825 7830 7835 7840 7845 7850 7855 7860
1715 1720 1725 1730 1735 1740 1745 1750
2625 2630 2635 2640 2645 2650 2655 2660
1065 1070 1075 1080 1085 1090 1095 1100
28350 0 0 0 0 34020 0 0
1 0 0 0 0 1 0 0
Dias 61 Dias 62 Dias 63 Dias 64 Dias 65 Dias 66 Dias 67 Dias 68
61 62 63 64 65 66 67 68
8660 8665 8670 8675 8680 8685 8690 8695
12955 12960 12965 12970 12975 12980 12985 12990
5975 5980 5985 5990 5995 6000 6005 6010
3105 3110 3115 3120 3125 3130 3135 3140
4605 4610 4615 4620 4625 4630 4635 4640
4105 4110 4115 4120 4125 4130 4135 4140
7505 7510 7515 7520 7525 7530 7535 7540
14625 14630 14635 14640 14645 14650 14655 14660
7865 7870 7875 7880 7885 7890 7895 7900
1755 1760 1765 1770 1775 1780 1785 1790
2665 2670 2675 2680 2685 2690 2695 2700
1105 1110 1115 1120 1125 1130 1135 1140
0 0 0 34020 0 0 0 0
0 0 0 1 0 0 0 0
Dias 69 Dias 70 Dias 71 Dias 72 Dias 73 Dias 74 Dias 75 Dias 76
69 70 71 72 73 74 75 76
8700 8705 8710 8715 8720 8725 8730 8735
12995 13000 13005 13010 13015 13020 13025 13030
6015 6020 6025 6030 6035 6040 6045 6050
3145 3150 3155 3160 3165 3170 3175 3180
4645 4650 4655 4660 4665 4670 4675 4680
4145 4150 4155 4160 4165 4170 4175 4180
7545 7550 7555 7560 7565 7570 7575 7580
14665 14670 14675 14680 14685 14690 14695 14700
7905 7910 7915 7920 7925 7930 7935 7940
1795 1800 1805 1810 1815 1820 1825 1830
2705 2710 2715 2720 2725 2730 2735 2740
1145 1150 1155 1160 1165 1170 1175 1180
0 39740 0 0 0 0 0 0
0 1 0 0 0 0 0 0
Dias 77 Dias 78 Dias 79 Dias 80 Dias 81 Dias 82 Dias 83 Dias 84
77 78 79 80 81 82 83 84
8740 8745 8750 8755 8760 8765 8770 8775
13035 13040 13045 13050 13055 13060 13065 13070
6055 6060 6065 6070 6075 6080 6085 6090
3185 3190 3195 3200 3205 3210 3215 3220
4685 4690 4695 4700 4705 4710 4715 4720
4185 4190 4195 4200 4205 4210 4215 4220
7585 7590 7595 7600 7605 7610 7615 7620
14705 14710 14715 14720 14725 14730 14735 14740
7945 7950 7955 7960 7965 7970 7975 7980
1835 1840 1845 1850 1855 1860 1865 1870
2745 2750 2755 2760 2765 2770 2775 2780
1185 1190 1195 1200 1205 1210 1215 1220
0 0 30800 0 0 0 0 0
0 0 1 0 0 0 0 0
Dias 85 Dias 86 Dias 87 Dias 88 Dias 89 Dias 90 Dias 91 Dias 92
85 86 87 88 89 90 91 92
8780 8785 8790 8795 8800 8805 8810 8815
13075 13080 13085 13090 13095 13100 13105 13110
6095 6100 6105 6110 6115 6120 6125 6130
3225 3230 3235 3240 3245 3250 3255 3260
4725 4730 4735 4740 4745 4750 4755 4760
4225 4230 4235 4240 4245 4250 4255 4260
7625 7630 7635 7640 7645 7650 7655 7660
14745 14750 14755 14760 14765 14770 14775 14780
7985 7990 7995 8000 8005 8010 8015 8020
1875 1880 1885 1890 1895 1900 1905 1910
2785 2790 2795 2800 2805 2810 2815 2820
1225 1230 1235 1240 1245 1250 1255 1260
0 0 0 0 0 25200 0 0
0 0 0 0 0 1 0 0
Dias 93 Dias 94 Dias 95 Dias 96 Dias 97 Dias 98 Dias 99 Dias 100
93 94 95 96 97 98 99 100
8820 8825 8830 8835 8840 8845 8850 8855
13115 13120 13125 13130 13135 13140 13145 13150
6135 6140 6145 6150 6155 6160 6165 6170
3265 3270 3275 3280 3285 3290 3295 3300
4765 4770 4775 4780 4785 4790 4795 4800
4265 4270 4275 4280 4285 4290 4295 4300
7665 7670 7675 7680 7685 7690 7695 7700
14785 14790 14795 14800 14805 14810 14815 14820
8025 8030 8035 8040 8045 8050 8055 8060
1915 1920 1925 1930 1935 1940 1945 1950
2825 2830 2835 2840 2845 2850 2855 2860
1265 1270 1275 1280 1285 1290 1295 1300
0 0 0 0 0 0 25250 0
0 0 0 0 0 0 1 0
Dias 101 Dias 102 Dias 103 Dias 104 Dias 105 Dias 106 Dias 107 Dias 108
101 102 103 104 105 106 107 108
8860 8865 8870 8875 8880 8885 8890 8895
13155 13160 13165 13170 13175 13180 13185 13190
6175 6180 6185 6190 6195 6200 6205 6210
3305 3310 3315 3320 3325 3330 3335 3340
4805 4810 4815 4820 4825 4830 4835 4840
4305 4310 4315 4320 4325 4330 4335 4340
7705 7710 7715 7720 7725 7730 7735 7740
14825 14830 14835 14840 14845 14850 14855 14860
8065 8070 8075 8080 8085 8090 8095 8100
1955 1960 1965 1970 1975 1980 1985 1990
2865 2870 2875 2880 2885 2890 2895 2900
1305 1310 1315 1320 1325 1330 1335 1340
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Dias 109 Dias 110 Dias 111 Dias 112 Dias 113 Dias 114 Dias 115 Dias 116
109 110 111 112 113 114 115 116
8900 8905 8910 8915 8920 8925 8930 8935
13195 13200 13205 13210 13215 13220 13225 13230
6215 6220 6225 6230 6235 6240 6245 6250
3345 3350 3355 3360 3365 3370 3375 3380
4845 4850 4855 4860 4865 4870 4875 4880
4345 4350 4355 4360 4365 4370 4375 4380
7745 7750 7755 7760 7765 7770 7775 7780
14865 14870 14875 14880 14885 14890 14895 14900
8105 8110 8115 8120 8125 8130 8135 8140
1995 2000 2005 2010 2015 2020 2025 2030
2905 2910 2915 2920 2925 2930 2935 2940
1345 1350 1355 1360 1365 1370 1375 1380
34400 0 0 0 0 0 0 0
1 0 0 0 0 0 0 0
Dias 117 Dias 118 Dias 119 Dias 120 Dias 121 Dias 122 Dias 123 Dias 124
117 118 119 120 121 122 123 124
8940 8945 8950 8955 8960 8965 8970 8975
13235 13240 13245 13250 13255 13260 13265 13270
6255 6260 6265 6270 6275 6280 6285 6290
3385 3390 3395 3400 3405 3410 3415 3420
4885 4890 4895 4900 4905 4910 4915 4920
4385 4390 4395 4400 4405 4410 4415 4420
7785 7790 7795 7800 7805 7810 7815 7820
14905 14910 14915 14920 14925 14930 14935 14940
8145 8150 8155 8160 8165 8170 8175 8180
2035 2040 2045 2050 2055 2060 2065 2070
2945 2950 2955 2960 2965 2970 2975 2980
1385 1390 1395 1400 1405 1410 1415 1420
34400 0 0 0 0 0 0 0
1 0 0 0 0 0 0 0
Dias 125 Dias 126 Dias 127 Dias 128 Dias 129 Dias 130 Dias 131 Dias 132
125 126 127 128 129 130 131 132
8980 8985 8990 8995 9000 9005 9010 9015
13275 13280 13285 13290 13295 13300 13305 13310
6295 6300 6305 6310 6315 6320 6325 6330
3425 3430 3435 3440 3445 3450 3455 3460
4925 4930 4935 4940 4945 4950 4955 4960
4425 4430 4435 4440 4445 4450 4455 4460
7825 7830 7835 7840 7845 7850 7855 7860
14945 14950 14955 14960 14965 14970 14975 14980
8185 8190 8195 8200 8205 8210 8215 8220
2075 2080 2085 2090 2095 2100 2105 2110
2985 2990 2995 3000 3005 3010 3015 3020
1425 1430 1435 1440 1445 1450 1455 1460
21500 0 0 0 0 38750 0 0
1 0 0 0 0 1 0 0
Dias 133 Dias 134 Dias 135 Dias 136 Dias 137 Dias 138 Dias 139 Dias 140
133 134 135 136 137 138 139 140
9020 9025 9030 9035 9040 9045 9050 9055
13315 13320 13325 13330 13335 13340 13345 13350
6335 6340 6345 6350 6355 6360 6365 6370
3465 3470 3475 3480 3485 3490 3495 3500
4965 4970 4975 4980 4985 4990 4995 5000
4465 4470 4475 4480 4485 4490 4495 4500
7865 7870 7875 7880 7885 7890 7895 7900
14985 14990 14995 15000 15005 15010 15015 15020
8225 8230 8235 8240 8245 8250 8255 8260
2115 2120 2125 2130 2135 2140 2145 2150
3025 3030 3035 3040 3045 3050 3055 3060
1465 1470 1475 1480 1485 1490 1495 1500
0 0 0 0 0 0 0 38000
0 0 0 0 0 0 0 1
Dias 141 Dias 142 Dias 143 Dias 144 Dias 145 Dias 146 Dias 147 Dias 148
141 142 143 144 145 146 147 148
9060 9065 9070 9075 9080 9085 9090 9095
13355 13360 13365 13370 13375 13380 13385 13390
6375 6380 6385 6390 6395 6400 6405 6410
3505 3510 3515 3520 3525 3530 3535 3540
5005 5010 5015 5020 5025 5030 5035 5040
4505 4510 4515 4520 4525 4530 4535 4540
7905 7910 7915 7920 7925 7930 7935 7940
15025 15030 15035 15040 15045 15050 15055 15060
8265 8270 8275 8280 8285 8290 8295 8300
2155 2160 2165 2170 2175 2180 2185 2190
3065 3070 3075 3080 3085 3090 3095 3100
1505 1510 1515 1520 1525 1530 1535 1540
0 0 0 0 0 0 -2.3065E-09 0
0 0 0 0 0 0 0 0
Dias 149 Dias 150 Dias 151 Dias 152 Dias 153 Dias 154 Dias 155 Dias 156
149 150 151 152 153 154 155 156
9100 9105 9110 9115 9120 9125 9130 9135
13395 13400 13405 13410 13415 13420 13425 13430
6415 6420 6425 6430 6435 6440 6445 6450
3545 3550 3555 3560 3565 3570 3575 3580
5045 5050 5055 5060 5065 5070 5075 5080
4545 4550 4555 4560 4565 4570 4575 4580
7945 7950 7955 7960 7965 7970 7975 7980
15065 15070 15075 15080 15085 15090 15095 15100
8305 8310 8315 8320 8325 8330 8335 8340
2195 2200 2205 2210 2215 2220 2225 2230
3105 3110 3115 3120 3125 3130 3135 3140
1545 1550 1555 1560 1565 1570 1575 1580
0 38000 0 0 0 0 0 0
0 1 0 0 0 0 0 0
Dias 157 Dias 158 Dias 159 Dias 160 Dias 161 Dias 162 Dias 163 Dias 164
157 158 159 160 161 162 163 164
9140 9145 9150 9155 9160 9165 9170 9175
13435 13440 13445 13450 13455 13460 13465 13470
6455 6460 6465 6470 6475 6480 6485 6490
3585 3590 3595 3600 3605 3610 3615 3620
5085 5090 5095 5100 5105 5110 5115 5120
4585 4590 4595 4600 4605 4610 4615 4620
7985 7990 7995 8000 8005 8010 8015 8020
15105 15110 15115 15120 15125 15130 15135 15140
8345 8350 8355 8360 8365 8370 8375 8380
2235 2240 2245 2250 2255 2260 2265 2270
3145 3150 3155 3160 3165 3170 3175 3180
1585 1590 1595 1600 1605 1610 1615 1620
0 0 0 38050 0 0 0 0
0 0 0 1 0 0 0 0
Dias 165 Dias 166 Dias 167 Dias 168 Dias 169 Dias 170 Dias 171 Dias 172
165 166 167 168 169 170 171 172
9180 9185 9190 9195 9200 9205 9210 9215
13475 13480 13485 13490 13495 13500 13505 13510
6495 6500 6505 6510 6515 6520 6525 6530
3625 3630 3635 3640 3645 3650 3655 3660
5125 5130 5135 5140 5145 5150 5155 5160
4625 4630 4635 4640 4645 4650 4655 4660
8025 8030 8035 8040 8045 8050 8055 8060
15145 15150 15155 15160 15165 15170 15175 15180
8385 8390 8395 8400 8405 8410 8415 8420
2275 2280 2285 2290 2295 2300 2305 2310
3185 3190 3195 3200 3205 3210 3215 3220
1625 1630 1635 1640 1645 1650 1655 1660
0 0 0 0 0 0 28800 0
0 0 0 0 0 0 1 0
Dias 173 Dias 174 Dias 175 Dias 176 Dias 177 Dias 178 Dias 179 Dias 180
173 174 175 176 177 178 179 180
9220 9225 9230 9235 9240 9245 9250 9255
13515 13520 13525 13530 13535 13540 13545 13550
6535 6540 6545 6550 6555 6560 6565 6570
3665 3670 3675 3680 3685 3690 3695 3700
5165 5170 5175 5180 5185 5190 5195 5200
4665 4670 4675 4680 4685 4690 4695 4700
8065 8070 8075 8080 8085 8090 8095 8100
15185 15190 15195 15200 15205 15210 15215 15220
8425 8430 8435 8440 8445 8450 8455 8460
2315 2320 2325 2330 2335 2340 2345 2350
3225 3230 3235 3240 3245 3250 3255 3260
1665 1670 1675 1680 1685 1690 1695 1700
0 0 28800 0 0 0 36000 0
0 0 1 0 0 0 1 0
Dias 181 Dias 182 Dias 183 Dias 184 Dias 185 Dias 186 Dias 187 Dias 188
181 182 183 184 185 186 187 188
9260 9265 9270 9275 9280 9285 9290 9295
13555 13560 13565 13570 13575 13580 13585 13590
6575 6580 6585 6590 6595 6600 6605 6610
3705 3710 3715 3720 3725 3730 3735 3740
5205 5210 5215 5220 5225 5230 5235 5240
4705 4710 4715 4720 4725 4730 4735 4740
8105 8110 8115 8120 8125 8130 8135 8140
15225 15230 15235 15240 15245 15250 15255 15260
8465 8470 8475 8480 8485 8490 8495 8500
2355 2360 2365 2370 2375 2380 2385 2390
3265 3270 3275 3280 3285 3290 3295 3300
1705 1710 1715 1720 1725 1730 1735 1740
0 0 0 7200 7200 36000 0 0
0 0 0 1 1 1 0 0
Dias 189 Dias 190 Dias 191 Dias 192 Dias 193 Dias 194 Dias 195 Dias 196
189 190 191 192 193 194 195 196
9300 9305 9310 9315 9320 9325 9330 9335
13595 13600 13605 13610 13615 13620 13625 13630
6615 6620 6625 6630 6635 6640 6645 6650
3745 3750 3755 3760 3765 3770 3775 3780
5245 5250 5255 5260 5265 5270 5275 5280
4745 4750 4755 4760 4765 4770 4775 4780
8145 8150 8155 8160 8165 8170 8175 8180
15265 15270 15275 15280 15285 15290 15295 15300
8505 8510 8515 8520 8525 8530 8535 8540
2395 2400 2405 2410 2415 2420 2425 2430
3305 3310 3315 3320 3325 3330 3335 3340
1745 1750 1755 1760 1765 1770 1775 1780
0 0 36000 0 0 0 0 36050
0 0 1 0 0 0 0 1
Dias 197 Dias 198 Dias 199 Dias 200 Dias 201 Dias 202 Dias 203 Dias 204
197 198 199 200 201 202 203 204
9340 9345 9350 9355 9360 9365 9370 9375
13635 13640 13645 13650 13655 13660 13665 13670
6655 6660 6665 6670 6675 6680 6685 6690
3785 3790 3795 3800 3805 3810 3815 3820
5285 5290 5295 5300 5305 5310 5315 5320
4785 4790 4795 4800 4805 4810 4815 4820
8185 8190 8195 8200 8205 8210 8215 8220
15305 15310 15315 15320 15325 15330 15335 15340
8545 8550 8555 8560 8565 8570 8575 8580
2435 2440 2445 2450 2455 2460 2465 2470
3345 3350 3355 3360 3365 3370 3375 3380
1785 1790 1795 1800 1805 1810 1815 1820
0 0 0 0 28590 0 14320 28640
0 0 0 0 1 0 1 1
Dias 205 Dias 206 Dias 207 Dias 208 Dias 209 Dias 210 Dias 211 Dias 212
205 206 207 208 209 210 211 212
9380 9385 9390 9395 9400 9405 9410 9415
13675 13680 13685 13690 13695 13700 13705 13710
6695 6700 6705 6710 6715 6720 6725 6730
3825 3830 3835 3840 3845 3850 3855 3860
5325 5330 5335 5340 5345 5350 5355 5360
4825 4830 4835 4840 4845 4850 4855 4860
8225 8230 8235 8240 8245 8250 8255 8260
15345 15350 15355 15360 15365 15370 15375 15380
8585 8590 8595 8600 8605 8610 8615 8620
2475 2480 2485 2490 2495 2500 2505 2510
3385 3390 3395 3400 3405 3410 3415 3420
1825 1830 1835 1840 1845 1850 1855 1860
0 28640 0 14320 28640 0 14320 28640
0 1 0 1 1 0 1 1
Dias 213 Dias 214 Dias 215 Dias 216 Dias 217 Dias 218 Dias 219 Dias 220
213 214 215 216 217 218 219 220
9420 9425 9430 9435 9440 9445 9450 9455
13715 13720 13725 13730 13735 13740 13745 13750
6735 6740 6745 6750 6755 6760 6765 6770
3865 3870 3875 3880 3885 3890 3895 3900
5365 5370 5375 5380 5385 5390 5395 5400
4865 4870 4875 4880 4885 4890 4895 4900
8265 8270 8275 8280 8285 8290 8295 8300
15385 15390 15395 15400 15405 15410 15415 15420
8625 8630 8635 8640 8645 8650 8655 8660
2515 2520 2525 2530 2535 2540 2545 2550
3425 3430 3435 3440 3445 3450 3455 3460
1865 1870 1875 1880 1885 1890 1895 1900
0 14320 28640 0 28640 0 14320 28640
0 1 1 0 1 0 1 1
Dias 221 Dias 222 Dias 223 Dias 224 Dias 225 Dias 226 Dias 227 Dias 228
221 222 223 224 225 226 227 228
9460 9465 9470 9475 9480 9485 9490 9495
13755 13760 13765 13770 13775 13780 13785 13790
6775 6780 6785 6790 6795 6800 6805 6810
3905 3910 3915 3920 3925 3930 3935 3940
5405 5410 5415 5420 5425 5430 5435 5440
4905 4910 4915 4920 4925 4930 4935 4940
8305 8310 8315 8320 8325 8330 8335 8340
15425 15430 15435 15440 15445 15450 15455 15460
8665 8670 8675 8680 8685 8690 8695 8700
2555 2560 2565 2570 2575 2580 2585 2590
3465 3470 3475 3480 3485 3490 3495 3500
1905 1910 1915 1920 1925 1930 1935 1940
0 28640 0 28640 0 28640 0 28640
0 1 0 1 0 1 0 1
Dias 229 Dias 230 Dias 231 Dias 232 Dias 233 Dias 234 Dias 235 Dias 236
229 230 231 232 233 234 235 236
9500 9505 9510 9515 9520 9525 9530 9535
13795 13800 13805 13810 13815 13820 13825 13830
6815 6820 6825 6830 6835 6840 6845 6850
3945 3950 3955 3960 3965 3970 3975 3980
5445 5450 5455 5460 5465 5470 5475 5480
4945 4950 4955 4960 4965 4970 4975 4980
8345 8350 8355 8360 8365 8370 8375 8380
15465 15470 15475 15480 15485 15490 15495 15500
8705 8710 8715 8720 8725 8730 8735 8740
2595 2600 2605 2610 2615 2620 2625 2630
3505 3510 3515 3520 3525 3530 3535 3540
1945 1950 1955 1960 1965 1970 1975 1980
0 28690 0 37750 0 0 0 0
0 1 0 1 0 0 0 0
Dias 237 Dias 238 Dias 239 Dias 240 Dias 241 Dias 242 Dias 243 Dias 244
237 238 239 240 241 242 243 244
9540 9545 9550 9555 9560 9565 9570 9575
13835 13840 13845 13850 13855 13860 13865 13870
6855 6860 6865 6870 6875 6880 6885 6890
3985 3990 3995 4000 4005 4010 4015 4020
5485 5490 5495 5500 5505 5510 5515 5520
4985 4990 4995 5000 5005 5010 5015 5020
8385 8390 8395 8400 8405 8410 8415 8420
15505 15510 15515 15520 15525 15530 15535 15540
8745 8750 8755 8760 8765 8770 8775 8780
2635 2640 2645 2650 2655 2660 2665 2670
3545 3550 3555 3560 3565 3570 3575 3580
1985 1990 1995 2000 2005 2010 2015 2020
37800 0 0 0 0 37800 0 0
1 0 0 0 0 1 0 0
Dias 245 Dias 246 Dias 247 Dias 248 Dias 249 Dias 250 Dias 251 Dias 252
245 246 247 248 249 250 251 252
9580 9585 9590 9595 9600 9605 9610 9615
13875 13880 13885 13890 13895 13900 13905 13910
6895 6900 6905 6910 6915 6920 6925 6930
4025 4030 4035 4040 4045 4050 4055 4060
5525 5530 5535 5540 5545 5550 5555 5560
5025 5030 5035 5040 5045 5050 5055 5060
8425 8430 8435 8440 8445 8450 8455 8460
15545 15550 15555 15560 15565 15570 15575 15580
8785 8790 8795 8800 8805 8810 8815 8820
2675 2680 2685 2690 2695 2700 2705 2710
3585 3590 3595 3600 3605 3610 3615 3620
2025 2030 2035 2040 2045 2050 2055 2060
0 0 37800 0 0 0 0 15120
0 0 1 0 0 0 0 1
Dias 253 Dias 254 Dias 255 Dias 256 Dias 257 Dias 258 Dias 259 Dias 260
253 254 255 256 257 258 259 260
9620 9625 9630 9635 9640 9645 9650 9655
13915 13920 13925 13930 13935 13940 13945 13950
6935 6940 6945 6950 6955 6960 6965 6970
4065 4070 4075 4080 4085 4090 4095 4100
5565 5570 5575 5580 5585 5590 5595 5600
5065 5070 5075 5080 5085 5090 5095 5100
8465 8470 8475 8480 8485 8490 8495 8500
15585 15590 15595 15600 15605 15610 15615 15620
8825 8830 8835 8840 8845 8850 8855 8860
2715 2720 2725 2730 2735 2740 2745 2750
3625 3630 3635 3640 3645 3650 3655 3660
2065 2070 2075 2080 2085 2090 2095 2100
0 37800 0 0 0 0 30290 0
0 1 0 0 0 0 1 0
Dias 261 Dias 262 Dias 263 Dias 264 Dias 265 Dias 266 Dias 267 Dias 268
261 262 263 264 265 266 267 268
9660 9665 9670 9675 9680 9685 9690 9695
13955 13960 13965 13970 13975 13980 13985 13990
6975 6980 6985 6990 6995 7000 7005 7010
4105 4110 4115 4120 4125 4130 4135 4140
5605 5610 5615 5620 5625 5630 5635 5640
5105 5110 5115 5120 5125 5130 5135 5140
8505 8510 8515 8520 8525 8530 8535 8540
15625 15630 15635 15640 15645 15650 15655 15660
8865 8870 8875 8880 8885 8890 8895 8900
2755 2760 2765 2770 2775 2780 2785 2790
3665 3670 3675 3680 3685 3690 3695 3700
2105 2110 2115 2120 2125 2130 2135 2140
0 0 0 0 34800 0 0 0
0 0 0 0 1 0 0 0
Dias 269 Dias 270 Dias 271 Dias 272 Dias 273 Dias 274 Dias 275 Dias 276
269 270 271 272 273 274 275 276
9700 9705 9710 9715 9720 9725 9730 9735
13995 14000 14005 14010 14015 14020 14025 14030
7015 7020 7025 7030 7035 7040 7045 7050
4145 4150 4155 4160 4165 4170 4175 4180
5645 5650 5655 5660 5665 5670 5675 5680
5145 5150 5155 5160 5165 5170 5175 5180
8545 8550 8555 8560 8565 8570 8575 8580
15665 15670 15675 15680 15685 15690 15695 15700
8905 8910 8915 8920 8925 8930 8935 8940
2795 2800 2805 2810 2815 2820 2825 2830
3705 3710 3715 3720 3725 3730 3735 3740
2145 2150 2155 2160 2165 2170 2175 2180
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Dias 277 Dias 278 Dias 279 Dias 280 Dias 281 Dias 282 Dias 283 Dias 284
277 278 279 280 281 282 283 284
9740 9745 9750 9755 9760 9765 9770 9775
14035 14040 14045 14050 14055 14060 14065 14070
7055 7060 7065 7070 7075 7080 7085 7090
4185 4190 4195 4200 4205 4210 4215 4220
5685 5690 5695 5700 5705 5710 5715 5720
5185 5190 5195 5200 5205 5210 5215 5220
8585 8590 8595 8600 8605 8610 8615 8620
15705 15710 15715 15720 15725 15730 15735 15740
8945 8950 8955 8960 8965 8970 8975 8980
2835 2840 2845 2850 2855 2860 2865 2870
3745 3750 3755 3760 3765 3770 3775 3780
2185 2190 2195 2200 2205 2210 2215 2220
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Dias 285 Dias 286 Dias 287 Dias 288 Dias 289 Dias 290 Dias 291 Dias 292
285 286 287 288 289 290 291 292
9780 9785 9790 9795 9800 9805 9810 9815
14075 14080 14085 14090 14095 14100 14105 14110
7095 7100 7105 7110 7115 7120 7125 7130
4225 4230 4235 4240 4245 4250 4255 4260
5725 5730 5735 5740 5745 5750 5755 5760
5225 5230 5235 5240 5245 5250 5255 5260
8625 8630 8635 8640 8645 8650 8655 8660
15745 15750 15755 15760 15765 15770 15775 15780
8985 8990 8995 9000 9005 9010 9015 9020
2875 2880 2885 2890 2895 2900 2905 2910
3785 3790 3795 3800 3805 3810 3815 3820
2225 2230 2235 2240 2245 2250 2255 2260
0 0 0 0 7300 0 0 0
0 0 0 0 1 0 0 0
Dias 293 Dias 294 Dias 295 Dias 296 Dias 297 Dias 298 Dias 299 Dias 300
293 294 295 296 297 298 299 300
9820 9825 9830 9835 9840 9845 9850 9855
14115 14120 14125 14130 14135 14140 14145 14150
7135 7140 7145 7150 7155 7160 7165 7170
4265 4270 4275 4280 4285 4290 4295 4300
5765 5770 5775 5780 5785 5790 5795 5800
5265 5270 5275 5280 5285 5290 5295 5300
8665 8670 8675 8680 8685 8690 8695 8700
15785 15790 15795 15800 15805 15810 15815 15820
9025 9030 9035 9040 9045 9050 9055 9060
2915 2920 2925 2930 2935 2940 2945 2950
3825 3830 3835 3840 3845 3850 3855 3860
2265 2270 2275 2280 2285 2290 2295 2300
0 0 0 35400 0 0 0 0
0 0 0 1 0 0 0 0
Dias 301 Dias 302 Dias 303 Dias 304 Dias 305 Dias 306 Dias 307 Dias 308
301 302 303 304 305 306 307 308
9860 9865 9870 9875 9880 9885 9890 9895
14155 14160 14165 14170 14175 14180 14185 14190
7175 7180 7185 7190 7195 7200 7205 7210
4305 4310 4315 4320 4325 4330 4335 4340
5805 5810 5815 5820 5825 5830 5835 5840
5305 5310 5315 5320 5325 5330 5335 5340
8705 8710 8715 8720 8725 8730 8735 8740
15825 15830 15835 15840 15845 15850 15855 15860
9065 9070 9075 9080 9085 9090 9095 9100
2955 2960 2965 2970 2975 2980 2985 2990
3865 3870 3875 3880 3885 3890 3895 3900
2305 2310 2315 2320 2325 2330 2335 2340
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Dias 309 Dias 310 Dias 311 Dias 312 Dias 313 Dias 314 Dias 315 Dias 316
309 310 311 312 313 314 315 316
9900 9905 9910 9915 9920 9925 9930 9935
14195 14200 14205 14210 14215 14220 14225 14230
7215 7220 7225 7230 7235 7240 7245 7250
4345 4350 4355 4360 4365 4370 4375 4380
5845 5850 5855 5860 5865 5870 5875 5880
5345 5350 5355 5360 5365 5370 5375 5380
8745 8750 8755 8760 8765 8770 8775 8780
15865 15870 15875 15880 15885 15890 15895 15900
9105 9110 9115 9120 9125 9130 9135 9140
2995 3000 3005 3010 3015 3020 3025 3030
3905 3910 3915 3920 3925 3930 3935 3940
2345 2350 2355 2360 2365 2370 2375 2380
0 0 33090 0 0 0 0 0
0 0 1 0 0 0 0 0
Dias 317 Dias 318 Dias 319 Dias 320 Dias 321 Dias 322 Dias 323 Dias 324
317 318 319 320 321 322 323 324
9940 9945 9950 9955 9960 9965 9970 9975
14235 14240 14245 14250 14255 14260 14265 14270
7255 7260 7265 7270 7275 7280 7285 7290
4385 4390 4395 4400 4405 4410 4415 4420
5885 5890 5895 5900 5905 5910 5915 5920
5385 5390 5395 5400 5405 5410 5415 5420
8785 8790 8795 8800 8805 8810 8815 8820
15905 15910 15915 15920 15925 15930 15935 15940
9145 9150 9155 9160 9165 9170 9175 9180
3035 3040 3045 3050 3055 3060 3065 3070
3945 3950 3955 3960 3965 3970 3975 3980
2385 2390 2395 2400 2405 2410 2415 2420
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Dias 325 Dias 326 Dias 327 Dias 328 Dias 329 Dias 330 Dias 331 Dias 332
325 326 327 328 329 330 331 332
9980 9985 9990 9995 10000 10005 10010 10015
14275 14280 14285 14290 14295 14300 14305 14310
7295 7300 7305 7310 7315 7320 7325 7330
4425 4430 4435 4440 4445 4450 4455 4460
5925 5930 5935 5940 5945 5950 5955 5960
5425 5430 5435 5440 5445 5450 5455 5460
8825 8830 8835 8840 8845 8850 8855 8860
15945 15950 15955 15960 15965 15970 15975 15980
9185 9190 9195 9200 9205 9210 9215 9220
3075 3080 3085 3090 3095 3100 3105 3110
3985 3990 3995 4000 4005 4010 4015 4020
2425 2430 2435 2440 2445 2450 2455 2460
0 0 0 22450 0 0 0 0
0 0 0 1 0 0 0 0
Dias 333 Dias 334 Dias 335 Dias 336 Dias 337 Dias 338 Dias 339 Dias 340
333 334 335 336 337 338 339 340
10020 10025 10030 10035 10040 10045 10050 10055
14315 14320 14325 14330 14335 14340 14345 14350
7335 7340 7345 7350 7355 7360 7365 7370
4465 4470 4475 4480 4485 4490 4495 4500
5965 5970 5975 5980 5985 5990 5995 6000
5465 5470 5475 5480 5485 5490 5495 5500
8865 8870 8875 8880 8885 8890 8895 8900
15985 15990 15995 16000 16005 16010 16015 16020
9225 9230 9235 9240 9245 9250 9255 9260
3115 3120 3125 3130 3135 3140 3145 3150
4025 4030 4035 4040 4045 4050 4055 4060
2465 2470 2475 2480 2485 2490 2495 2500
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Dias 341 Dias 342 Dias 343 Dias 344 Dias 345 Dias 346 Dias 347 Dias 348
341 342 343 344 345 346 347 348
10060 10065 10070 10075 10080 10085 10090 10095
14355 14360 14365 14370 14375 14380 14385 14390
7375 7380 7385 7390 7395 7400 7405 7410
4505 4510 4515 4520 4525 4530 4535 4540
6005 6010 6015 6020 6025 6030 6035 6040
5505 5510 5515 5520 5525 5530 5535 5540
8905 8910 8915 8920 8925 8930 8935 8940
16025 16030 16035 16040 16045 16050 16055 16060
9265 9270 9275 9280 9285 9290 9295 9300
3155 3160 3165 3170 3175 3180 3185 3190
4065 4070 4075 4080 4085 4090 4095 4100
2505 2510 2515 2520 2525 2530 2535 2540
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Dias 349 Dias 350 Dias 351 Dias 352 Dias 353 Dias 354 Dias 355 Dias 356
349 350 351 352 353 354 355 356
10100 10105 10110 10115 10120 10125 10130 10135
14395 14400 14405 14410 14415 14420 14425 14430
7415 7420 7425 7430 7435 7440 7445 7450
4545 4550 4555 4560 4565 4570 4575 4580
6045 6050 6055 6060 6065 6070 6075 6080
5545 5550 5555 5560 5565 5570 5575 5580
8945 8950 8955 8960 8965 8970 8975 8980
16065 16070 16075 16080 16085 16090 16095 16100
9305 9310 9315 9320 9325 9330 9335 9340
3195 3200 3205 3210 3215 3220 3225 3230
4105 4110 4115 4120 4125 4130 4135 4140
2545 2550 2555 2560 2565 2570 2575 2580
Dias 357 Dias 358 Dias 359 Dias 360 Dias 361 Dias 362 Dias 363 Dias 364
357 358 359 360 361 362 363 364
10140 10145 10150 10155 10160 10165 10170 10175
14435 14440 14445 14450 14455 14460 14465 14470
7455 7460 7465 7470 7475 7480 7485 7490
4585 4590 4595 4600 4605 4610 4615 4620
6085 6090 6095 6100 6105 6110 6115 6120
5585 5590 5595 5600 5605 5610 5615 5620
8985 8990 8995 9000 9005 9010 9015 9020
16105 16110 16115 16120 16125 16130 16135 16140
9345 9350 9355 9360 9365 9370 9375 9380
3235 3240 3245 3250 3255 3260 3265 3270
4145 4150 4155 4160 4165 4170 4175 4180
2585 2590 2595 2600 2605 2610 2615 2620
Dias 365
365
10180
14475
7495
4625
6125
5625
9025
16145
9385
3275
4185
2625
Periodo de planificación (días) 365
Capacidad (camiones y estanques (lt) 30,000
Cantidad máxima de viajes por día 3
Cantidad de Estaciones de Servicio : 3
Productos Diesel (1)
Gasolina 97 (2)
Gasolina 95 (3)
Gasolina 93 (4)
33350 0 0 0 33400
37900 0 0 37950 0
0 28350 0 0 0
X 0 0 25200 0 0
0 34400 0 0 0
0 38000 0 0 0
0 36000 0 0 0
28590 0 28640 0 28640
22630 0 0 37800 0
0 0 0 21750 0
0 0 18880 0 0
0 0 8670 0 0
1 0 0 0 1
1 0 0 1 0
0 1 0 0 0
W 0 0 1 0 0
0 1 0 0 0
0 1 0 0 0
0 1 0 0 0
1 0 1 0 1
1 0 0 1 0
0 0 0 1 0
0 0 1 0 0
0 0 1 0 0
4 4 4 3 2
0 0 0 0 0
0 0 0 0 0
5620 0 0 0 0
F 2750 2800 0 0 0
4250 0 0 0 0
3750 0 0 0 0
7150 0 0 0 0
0 0 0 0 0
0 0 0 0 0
1400 1450 1450 0 0
2310 2360 0 0 0
750 800 0 0 0
5670
2800 4300 3800
7200
1450 2360 800
25000 0 0 16700 0
37900 0 0 25300 0
0 39690 0 0 0
0 0 8400 0 0
0 25800 0 0 0
0 22800 0 0 0
0 36000 0 0 0
28590 0 28640 0 28640
22630 0 0 22680 0
0 0 14500 0 0
0 0 16520 0 0
0 0 0 8800 0
1 0 0 1 0
1 0 0 1 0
0 1 0 0 0
0 0 1 0 0
0 1 0 0 0
0 1 0 0 0
0 1 0 0 0
1 0 1 0 1
1 0 0 1 0
0 0 1 0 0
0 0 1 0 0
0 0 0 1 0
4 4 4 4 1
0 0 0 0 0
0 0 0 0 0
5620 0 0 0 0
2750 2800 0 0 0
4250 0 0 0 0
3750 0 0 0 0
7150 0 0 0 0
0 0 0 0 0
0 0 0 0 0
1400 1450 0 0 0
2310 2360 0 0 0
750 800 800 0 0
2209060 2172220
2209060
0 0 0 33400 0 0 0 16700
0 37950 0 0 37950 0 0 12650
0 39690 0 0 0 0 0 0
0 0 0 0 0 0 33600 0
0 0 0 0 8600 0 34400 0
0 0 0 0 0 0 22896 0
0 14400 0 7200 36000 0 0 0
0 14320 14320 28640 0 28640 0 14320
0 0 0 22680 0 0 30240 0
0 0 0 0 0 0 0 0
0 0 0 0 0 21240 0 0
0 0 0 0 0 0 0 2477
0 0 0 1 0 0 0 1
0 1 0 0 1 0 0 1
0 1 0 0 0 0 0 0
0 0 0 0 0 0 1 0
0 0 0 0 1 0 1 0
0 0 0 0 0 0 1 0
0 1 0 1 1 0 0 0
0 1 1 1 0 1 0 1
0 0 0 1 0 0 1 0
0 0 0 0 0 0 0 0
0 0 0 0 0 1 0 0
0 0 0 0 0 0 0 1
0 4 1 4 3 2 4 4
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
33400 0 0 0 25050 0 0 33400
25300 0 25300 0 25300 0 37950 0
0 0 0 22680 0 0 0 39690
8400 0 0 11200 0 0 0 11200
0 0 30100 0 0 0 0 0
0 0 30400 0 0 0 0 0
0 28800 0 0 0 21600 0 0
0 28640 0 28640 0 14320 28640 0
0 30240 0 0 0 22680 0 0
0 0 0 0 0 0 0 2900
0 0 0 0 4720 0 9440 0
0 0 0 0 0 0 0 0
1 0 0 0 1 0 0 1
1 0 1 0 1 0 1 0
0 0 0 1 0 0 0 1
1 0 0 1 0 0 0 1
0 0 1 0 0 0 0 0
0 0 1 0 0 0 0 0
0 1 0 0 0 1 0 0
0 1 0 1 0 1 1 0
0 1 0 0 0 1 0 0
0 0 0 0 0 0 0 1
0 0 0 0 1 0 1 0
0 0 0 0 0 0 0 0
3 3 3 3 3 3 3 4
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 33400 0 0 0 8350 33400 0
37950 0 0 37950 0 0 37950 0
39690 0 0 0 0 0 0 11340
0 0 0 0 0 0 0 0
0 0 0 0 0 0 17200 0
0 0 0 0 26504 0 0 0
0 21600 0 0 36000 0 0 0
28640 0 14320 28640 0 28640 0 28640
0 0 22680 0 0 22680 0 0
0 0 0 0 0 18900 0 0
0 0 0 0 0 0 28370 0
0 0 853 0 11250 0 0 0
0 1 0 0 0 1 1 0
1 0 0 1 0 0 1 0
1 0 0 0 0 0 0 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 1 0
0 0 0 0 1 0 0 0
0 1 0 0 1 0 0 0
1 0 1 1 0 1 0 1
0 0 1 0 0 1 0 0
0 0 0 0 0 1 0 0
0 0 0 0 0 0 1 0
0 0 1 0 1 0 0 0
3 2 3 2 3 4 4 2
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 33400 0 0 0 25050
0 37950 0 0 25300 0 37950 0
0 0 0 0 0 0 28350 0
0 0 0 22400 0 0 0 0
0 34400 0 0 0 0 0 0
0 0 38000 0 0 0 0 0
21600 0 0 36000 0 0 0 0
28640 0 28640 0 14320 28640 0 28640
37800 0 0 0 0 30240 0 0
0 24700 0 0 0 0 0 0
0 0 14160 0 0 0 0 0
0 13650 0 0 0 0 0 0
0 0 0 1 0 0 0 1
0 1 0 0 1 0 1 0
0 0 0 0 0 0 1 0
0 0 0 1 0 0 0 0
0 1 0 0 0 0 0 0
0 0 1 0 0 0 0 0
1 0 0 1 0 0 0 0
1 0 1 0 1 1 0 1
1 0 0 0 0 1 0 0
0 1 0 0 0 0 0 0
0 0 1 0 0 0 0 0
0 1 0 0 0 0 0 0
3 4 3 3 2 2 2 2
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 16700 0 33400 0 0 0
0 37950 0 0 37950 0 0 38000
0 11340 0 39740 0 0 0 0
0 0 22450 0 0 0 0 0
0 0 34450 0 0 0 0 0
0 0 0 26650 0 0 0 0
0 36000 0 0 0 0 28850 0
0 28640 0 28640 0 28640 0 14320
37800 0 0 0 0 37850 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 1 0 1 0 0 0
0 1 0 0 1 0 0 1
0 1 0 1 0 0 0 0
0 0 1 0 0 0 0 0
0 0 1 0 0 0 0 0
0 0 0 1 0 0 0 0
0 1 0 0 0 0 1 0
0 1 0 1 0 1 0 1
1 0 0 0 0 1 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 4
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 33400 0 0 0 33450 0
0 37950 0 0 37950 0 0 38000
0 0 0 39740 0 0 0 0
0 0 0 19650 0 0 0 0
0 38750 0 0 0 0 0 0
0 0 0 0 22850 0 0 0
21600 0 0 36000 0 0 0 0
0 28640 0 28640 0 28640 0 14320
0 30240 0 0 0 37850 0 0
0 0 0 0 0 0 0 0
23650 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 1 0 0 0 1 0
0 1 0 0 1 0 0 1
0 0 0 1 0 0 0 0
0 0 0 1 0 0 0 0
0 1 0 0 0 0 0 0
0 0 0 0 1 0 0 0
1 0 0 1 0 0 0 0
0 1 0 1 0 1 0 1
0 1 0 0 0 1 0 0
0 0 0 0 0 0 0 0
1 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
2 4
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
16750 0
0 0
0 0
0 0
0 0
0 0
0 0
28690 0
0 0
0 0
0 0
0 0
0 8400 50
25350 12700 50
11390 5720 50
5650 2850 50
8650 4350 50
7650 3850 50
14450 7250 50
0 14370 50
15170 7610 50
2950 1500 50
4770 2410 50
1650 850 50
1 0
0 0
0 0
0 0
0 0
0 0
0 0
1 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
14450 0
28690 0
0 0
0 0
0 0
0 0
16750 8400
25350 12700
11390 5720
5650 2850
8650 4350
7650 3850
0 7250
0 14370
15170 7610
2950 1500
4770 2410
1650 850
0 0
0 0
0 0
0 0
0 0
0 0
1 0
1 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
33350 0 0 0 8350 33400 0
37900 0 0 25300 0 37950 0
0 34020 0 0 0 0 0
0 0 28000 0 0 0 0
0 38700 0 0 0 0 0
0 19000 0 0 0 0 34200
0 36000 0 0 0 0 7200
28590 0 28640 0 14320 28640 0
30190 0 0 0 22680 0 0
0 0 39150 0 0 0 0
0 0 28320 0 0 0 0
0 0 0 29600 0 0 0
1 0 0 0 1 1 0
1 0 0 1 0 1 0
0 1 0 0 0 0 0
0 0 1 0 0 0 0
0 1 0 0 0 0 0
0 1 0 0 0 0 1
0 1 0 0 0 0 1
1 0 1 0 1 1 0
1 0 0 0 1 0 0
0 0 1 0 0 0 0
0 0 1 0 0 0 0
0 0 0 1 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
5620 0 0 0 0 0 0
2750 2800 0 0 0 0 0
4250 0 0 0 0 0 0
3750 0 0 0 0 0 0
7150 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
1400 1450 0 0 0 0 0
2310 2360 0 0 0 0 0
750 800 800 0 0 0 0
Demanda !!
71260 8836240
actual Toital
36190 8800050 8836240
0 0 25050 0 0 16700 0 33400
0 25300 0 37950 0 0 37950 0
34020 0 0 0 0 0 17010 0
0 0 0 0 0 14000 0 0
0 0 0 25800 0 0 0 0
0 0 0 0 0 0 0 0
21600 0 0 36000 0 0 0 0
28640 0 28640 0 28640 0 28640 0
37800 0 0 0 0 15120 0 37800
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 37760
0 0 0 0 0 0 0 0
0 0 1 0 0 1 0 1
0 1 0 1 0 0 1 0
1 0 0 0 0 0 1 0
0 0 0 0 0 1 0 0
0 0 0 1 0 0 0 0
0 0 0 0 0 0 0 0
1 0 0 1 0 0 0 0
1 0 1 0 1 0 1 0
1 0 0 0 0 1 0 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 16700 0 33400 0 0
0 12650 37950 0 0 37950 0 0
0 17010 0 0 39690 0 0 0
0 0 19600 0 0 0 0 0
0 38700 0 0 0 0 0 0
38000 0 0 0 0 0 0 0
36000 0 0 0 0 36000 0 0
14320 28640 0 28640 0 28640 0 14320
0 0 0 0 15120 0 37800 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 1 0 1 0 0
0 1 1 0 0 1 0 0
0 1 0 0 1 0 0 0
0 0 1 0 0 0 0 0
0 1 0 0 0 0 0 0
1 0 0 0 0 0 0 0
1 0 0 0 0 1 0 0
1 1 0 1 0 1 0 1
0 0 0 0 1 0 1 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 33400 0 0 0 25050 0 0
37950 0 0 37950 0 0 37950 0
0 0 0 22680 0 0 0 34020
0 30800 0 0 0 0 0 0
0 0 17200 0 0 0 38700 0
0 0 11400 0 0 11400 0 0
0 0 36000 0 0 0 0 14400
14320 28640 0 28640 0 14320 28640 0
0 0 0 30240 0 0 0 37800
0 0 0 0 0 0 24650 0
0 0 0 0 0 0 0 4720
0 0 0 0 0 0 0 0
0 1 0 0 0 1 0 0
1 0 0 1 0 0 1 0
0 0 0 1 0 0 0 1
0 1 0 0 0 0 0 0
0 0 1 0 0 0 1 0
0 0 1 0 0 1 0 0
0 0 1 0 0 0 0 1
1 1 0 1 0 1 1 0
0 0 0 1 0 0 0 1
0 0 0 0 0 0 1 0
0 0 0 0 0 0 0 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
33400 0 0 0 8350 33400 0 0
0 37950 0 0 37950 0 0 12650
0 0 0 0 0 22680 0 0
0 0 0 0 25200 0 0 0
0 0 0 0 0 0 0 38700
38000 0 0 0 0 0 0 0
0 36000 0 0 0 0 21600 0
14320 28640 0 28640 0 14320 28640 0
0 0 0 0 7560 37800 0 0
0 0 0 0 0 0 0 0
0 35400 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 0 0 0 1 1 0 0
0 1 0 0 1 0 0 1
0 0 0 0 0 1 0 0
0 0 0 0 1 0 0 0
0 0 0 0 0 0 0 1
1 0 0 0 0 0 0 0
0 1 0 0 0 0 1 0
1 1 0 1 0 1 1 0
0 0 0 0 1 1 0 0
0 0 0 0 0 0 0 0
0 1 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 8350 33400 0 0 0 8350 33400
37950 0 0 37950 0 0 37950 0
0 22680 0 0 0 28350 0 0
0 0 0 0 0 19600 0 0
0 0 0 0 0 0 0 0
0 0 7600 0 30400 0 0 0
0 28800 0 0 0 28800 0 0
28640 0 28640 0 28640 0 28640 0
0 0 22680 0 0 37800 0 0
0 0 0 0 0 0 0 8700
0 0 0 0 0 0 0 0
0 27200 0 0 0 0 0 0
0 1 1 0 0 0 1 1
1 0 0 1 0 0 1 0
0 1 0 0 0 1 0 0
0 0 0 0 0 1 0 0
0 0 0 0 0 0 0 0
0 0 1 0 1 0 0 0
0 1 0 0 0 1 0 0
1 0 1 0 1 0 1 0
0 0 1 0 0 1 0 0
0 0 0 0 0 0 0 1
0 0 0 0 0 0 0 0
0 1 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 8350 33400 0 0 0
0 12650 25300 0 25300 0 37950 0
0 0 39690 0 0 0 0 0
0 0 0 0 25200 0 0 0
34400 0 0 0 0 0 0 0
0 0 0 0 34200 0 0 0
0 36000 0 0 0 0 28800 0
28640 0 14320 28640 0 28640 0 28640
0 0 37800 0 0 0 0 15120
0 0 0 0 0 39150 0 0
33040 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 1 1 0 0 0
0 1 1 0 1 0 1 0
0 0 1 0 0 0 0 0
0 0 0 0 1 0 0 0
1 0 0 0 0 0 0 0
0 0 0 0 1 0 0 0
0 1 0 0 0 0 1 0
1 0 1 1 0 1 0 1
0 0 1 0 0 0 0 1
0 0 0 0 0 1 0 0
1 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
25050 0 0 16700 0 33400 0 0
0 37950 0 0 12650 37950 0 0
0 17010 0 0 39690 0 0 0
0 0 0 0 0 39200 0 0
34400 0 0 0 0 0 0 0
0 0 0 0 0 34200 0 0
0 0 28800 0 0 0 36000 0
0 28640 0 14320 28640 0 14320 28640
0 37800 0 0 0 0 30240 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 11800 0
0 0 0 0 0 0 0 0
1 0 0 1 0 1 0 0
0 1 0 0 1 1 0 0
0 1 0 0 1 0 0 0
0 0 0 0 0 1 0 0
1 0 0 0 0 0 0 0
0 0 0 0 0 1 0 0
0 0 1 0 0 0 1 0
0 1 0 1 1 0 1 1
0 1 0 0 0 0 1 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 1 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 33400 0 0 0 8350 33400 0
25300 0 25300 0 37950 0 0 37950
0 0 0 5670 22680 0 0 0
0 0 0 0 0 0 0 0
17200 0 0 0 34400 0 0 0
0 0 0 0 0 0 34200 0
0 0 0 14400 0 28800 0 0
0 28640 0 28640 0 28640 0 28640
0 0 37800 0 0 0 0 7560
0 0 0 0 0 0 0 0
0 0 0 33040 0 0 0 0
0 0 0 0 0 0 0 0
0 1 0 0 0 1 1 0
1 0 1 0 1 0 0 1
0 0 0 1 1 0 0 0
0 0 0 0 0 0 0 0
1 0 0 0 1 0 0 0
0 0 0 0 0 0 1 0
0 0 0 1 0 1 0 0
0 1 0 1 0 1 0 1
0 0 1 0 0 0 0 1
0 0 0 0 0 0 0 0
0 0 0 1 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 33400 0 0 0 25050 0
0 0 37950 0 0 37950 0 0
28350 0 0 0 0 34020 0 0
0 0 0 2800 8400 0 0 39200
0 0 0 0 38700 0 0 0
0 0 0 0 0 0 0 7600
0 36000 0 0 0 0 36000 0
0 28640 0 28640 0 28640 0 14320
37800 0 0 0 0 30240 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 800 39250 0 0 0
0 0 1 0 0 0 1 0
0 0 1 0 0 1 0 0
1 0 0 0 0 1 0 0
0 0 0 1 1 0 0 1
0 0 0 0 1 0 0 0
0 0 0 0 0 0 0 1
0 1 0 0 0 0 1 0
0 1 0 1 0 1 0 1
1 0 0 0 0 1 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 1 1 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 25050 0 0 33400 0 0 0
25300 0 25300 0 25300 0 25300 0
0 0 0 22680 0 0 0 28350
0 0 0 0 0 0 0 0
0 0 0 0 0 38700 0 0
0 38000 0 0 0 0 0 0
0 0 0 14400 0 36000 0 0
28640 0 28640 0 28640 0 28640 0
0 15120 0 37800 0 0 0 0
24650 0 0 0 0 0 0 0
0 14160 0 0 0 0 0 33040
0 0 0 0 0 0 0 0
0 1 0 0 1 0 0 0
1 0 1 0 1 0 1 0
0 0 0 1 0 0 0 1
0 0 0 0 0 0 0 0
0 0 0 0 0 1 0 0
0 1 0 0 0 0 0 0
0 0 0 1 0 1 0 0
1 0 1 0 1 0 1 0
0 1 0 1 0 0 0 0
1 0 0 0 0 0 0 0
0 1 0 0 0 0 0 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
25050 0 0 33400 0 0 0 8350
25300 0 25300 0 25300 0 37950 0
0 0 0 0 39690 0 0 0
0 0 0 0 0 11200 0 0
0 0 0 0 0 0 8600 0
0 0 0 3800 34200 0 0 0
0 0 36000 0 0 0 0 28800
28640 0 14320 28640 0 14320 28640 0
30240 0 0 0 30240 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 0 0 1 0 0 0 1
1 0 1 0 1 0 1 0
0 0 0 0 1 0 0 0
0 0 0 0 0 1 0 0
0 0 0 0 0 0 1 0
0 0 0 1 1 0 0 0
0 0 1 0 0 0 0 1
1 0 1 1 0 1 1 0
1 0 0 0 1 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
33400 0 0 0 33400 0 0 0
0 37950 0 0 37950 0 0 25300
0 0 0 34020 0 0 0 0
0 36400 0 0 0 0 0 0
38700 0 0 0 0 0 0 0
0 0 0 0 0 38000 0 0
0 0 0 14400 0 7200 36000 0
28640 0 14320 28640 0 28640 0 14320
30240 0 0 0 30240 0 0 0
0 1450 39200 0 0 0 0 0
0 0 0 0 0 16520 0 0
0 0 0 0 0 0 0 0
1 0 0 0 1 0 0 0
0 1 0 0 1 0 0 1
0 0 0 1 0 0 0 0
0 1 0 0 0 0 0 0
1 0 0 0 0 0 0 0
0 0 0 0 0 1 0 0
0 0 0 1 0 1 1 0
1 0 1 1 0 1 0 1
1 0 0 0 1 0 0 0
0 1 1 0 0 0 0 0
0 0 0 0 0 1 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
16700 0 33400 0 0 0 16700 0
0 37950 0 0 12650 37950 0 0
0 39690 0 0 0 0 0 0
0 0 0 0 0 0 2800 39250
0 4300 38700 0 0 0 0 0
0 0 0 0 0 0 0 11400
0 0 0 36000 0 0 0 0
28640 0 28640 0 28640 0 14320 28640
15120 0 30240 0 0 0 22680 0
0 0 0 0 0 0 0 0
0 0 0 0 2360 37810 0 0
0 0 0 0 0 0 0 0
1 0 1 0 0 0 1 0
0 1 0 0 1 1 0 0
0 1 0 0 0 0 0 0
0 0 0 0 0 0 1 1
0 1 1 0 0 0 0 0
0 0 0 0 0 0 0 1
0 0 0 1 0 0 0 0
1 0 1 0 1 0 1 1
1 0 1 0 0 0 1 0
0 0 0 0 0 0 0 0
0 0 0 0 1 1 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
33350 0 0
37900 0 0
0 39690 0
0 0 22400
0 34400 0
0 7600 0
0 36000 0
28590 0 28640
37750 0 0
0 0 30450
0 0 37760
0 0 0
50 25050 16700
50 25300 12650
50 0 34020
50 0 0
50 0 30100
50 0 3800
50 0 28800
50 14320 0
50 30240 22680
50 0 0
50 1346 0
50 87 0
1 0 0
1 0 0
0 1 0
0 0 1
0 1 0
0 1 0
0 1 0
1 0 1
1 0 0
0 0 1
0 0 1
0 0 0
0 0 0
0 0 0
5620 0 0
2750 2800 0
4250 0 0
3750 0 0
7150 0 0
0 0 0
0 0 0
1400 1450 0
3656 1014 0
837 713 800
33400 0 0 0 33400 0 0 0
37950 0 0 37950 0 0 37950 0
17010 0 0 11340 0 5670 39740 0
0 0 0 0 0 0 0 0
0 0 0 4300 38750 0 0 0
0 0 3800 38050 0 0 0 0
14400 0 36000 0 0 0 0 7200
0 14320 28640 0 28640 0 28640 0
0 37800 0 0 0 0 7560 7560
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 0 0 0 1 0 0 0
1 0 0 1 0 0 1 0
1 0 0 1 0 1 1 0
0 0 0 0 0 0 0 0
0 0 0 1 1 0 0 0
0 0 1 1 0 0 0 0
1 0 1 0 0 0 0 1
0 1 1 0 1 0 1 0
0 1 0 0 0 0 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 33400 0 0 0 40000 1750 0
12650 37950 0 0 37950 0 0 37950
0 0 0 0 0 17010 0 0
0 0 0 0 0 0 0 36400
0 0 0 0 0 0 4300 38700
38000 0 0 0 0 0 0 0
0 0 0 7200 36000 0 0 0
0 28640 0 28640 0 28640 0 28640
0 0 15120 0 30240 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
40000 0 0 0 0 0 0 0
0 1 0 0 0 1 1 0
1 1 0 0 1 0 0 1
0 0 0 0 0 1 0 0
0 0 0 0 0 0 0 1
0 0 0 0 0 0 1 1
1 0 0 0 0 0 0 0
0 0 0 1 1 0 0 0
0 1 0 1 0 1 0 1
0 0 1 0 1 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
8350 33450 0 0 0
0 12650 38000 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
36050 0 0 0 0
28640 0 14320 28690 0
37850 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
1 1 0 0 0
0 1 1 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
1 0 0 0 0
1 0 1 1 0
1 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 40000 1750 0 0 0 25050
0 0 37950 0 0 37950 0 0
39690 0 0 0 0 0 0 5670
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 34200 0 0 0 0 0
0 7200 36000 0 0 0 0 36000
0 28640 0 14320 28640 0 28640 0
40000 0 0 0 0 0 40000 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 9440
0 0 0 0 0 4000 0 0
0 0 1 1 0 0 0 1
0 0 1 0 0 1 0 0
1 0 0 0 0 0 0 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 1 0 0 0 0 0
0 1 1 0 0 0 0 1
0 1 0 1 1 0 1 0
1 0 0 0 0 0 1 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 1
0 0 0 0 0 1 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 5360 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 33400 0 0 0 8350 40000
37950 0 0 37950 0 0 37950 0
39690 0 0 0 0 0 0 5670
0 0 0 0 36400 0 0 0
17200 0 0 0 34400 0 0 0
0 0 0 7600 0 3800 38000 0
0 0 0 0 7200 14400 0 28800
14320 28640 0 28640 0 28640 0 28640
0 12920 0 0 0 37800 0 0
0 0 0 0 31900 0 0 0
0 0 0 37760 0 0 0 0
0 0 0 0 0 0 0 0
0 0 1 0 0 0 1 1
1 0 0 1 0 0 1 0
1 0 0 0 0 0 0 1
0 0 0 0 1 0 0 0
1 0 0 0 1 0 0 0
0 0 0 1 0 1 1 0
0 0 0 0 1 1 0 1
1 1 0 1 0 1 0 1
0 1 0 0 0 1 0 0
0 0 0 0 1 0 0 0
0 0 0 1 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 21619.178 0 0 36830.822 0
0 37950 0 0 37950 0 0 37950
39690 0 0 0 0 0 0 39690
0 0 0 0 0 0 0 0
0 0 0 0 30100 0 0 0
0 0 0 0 0 0 0 0
0 0 0 36000 0 0 0 0
0 28640 0 28640 0 28640 0 28640
0 0 7560 30240 0 0 0 37800
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 1 0 0 1 0
0 1 0 0 1 0 0 1
1 0 0 0 0 0 0 1
0 0 0 0 0 0 0 0
0 0 0 0 1 0 0 0
0 0 0 0 0 0 0 0
0 0 0 1 0 0 0 0
0 1 0 1 0 1 0 1
0 0 1 1 0 0 0 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 26800 0 0 0 8350 33400
0 0 37950 0 0 12650 37950 0
0 0 0 0 0 0 5670 39690
0 30800 0 0 0 0 0 0
0 0 0 30100 0 0 0 0
11400 0 0 30400 0 0 0 0
14400 0 40000 0 0 0 0 3200
0 28640 0 28640 0 28640 0 28640
0 0 0 0 40000 0 0 0
0 0 0 0 0 0 0 0
0 0 0 14160 0 0 0 0
0 0 0 0 0 0 0 0
0 0 1 0 0 0 1 1
0 0 1 0 0 1 1 0
0 0 0 0 0 0 1 1
0 1 0 0 0 0 0 0
0 0 0 1 0 0 0 0
1 0 0 1 0 0 0 0
1 0 1 0 0 0 0 1
0 1 0 1 0 1 0 1
0 0 0 0 1 0 0 0
0 0 0 0 0 0 0 0
0 0 0 1 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 16700 0 16700 0 33400
0 37950 0 0 37950 0 0 37950
0 0 0 0 0 0 11340 0
0 0 0 0 36400 0 0 0
0 0 38700 0 0 0 0 0
0 0 0 34200 0 0 0 0
21600 0 0 36000 0 0 0 0
0 28640 0 28640 0 28640 0 28640
5360 0 39342.1348 0 0 0 28697.8652 0
0 0 33350 0 0 0 0 0
0 37760 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 1 0 1 0 1
0 1 0 0 1 0 0 1
0 0 0 0 0 0 1 0
0 0 0 0 1 0 0 0
0 0 1 0 0 0 0 0
0 0 0 1 0 0 0 0
1 0 0 1 0 0 0 0
0 1 0 1 0 1 0 1
1 0 1 0 0 0 1 0
0 0 1 0 0 0 0 0
0 1 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 33400 0 0 0 40000
0 0 37950 0 0 37950 0 0
39690 0 0 0 0 0 0 17010
0 0 0 0 0 0 0 0
0 0 0 30100 0 0 0 0
0 0 0 0 38000 0 0 0
36000 0 0 0 0 7200 7200 36000
0 28640 0 14320 28640 0 28640 0
0 0 0 7560 30240 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 12800
0 0 0 1 0 0 0 1
0 0 1 0 0 1 0 0
1 0 0 0 0 0 0 1
0 0 0 0 0 0 0 0
0 0 0 1 0 0 0 0
0 0 0 0 1 0 0 0
1 0 0 0 0 1 1 1
0 1 0 1 1 0 1 0
0 0 0 1 1 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 1750 0 0 25050 0 0 33400
37950 0 0 37950 0 0 37950 0
0 0 34020 0 0 0 0 0
0 36400 0 0 0 0 0 0
0 0 30100 0 0 0 0 0
0 0 0 0 0 0 7600 0
0 0 0 0 28800 0 0 0
28640 0 14320 28640 0 28640 0 28640
22680 0 0 37800 0 0 0 0
0 0 0 0 0 0 0 0
0 37760 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 1 0 0 1 0 0 1
1 0 0 1 0 0 1 0
0 0 1 0 0 0 0 0
0 1 0 0 0 0 0 0
0 0 1 0 0 0 0 0
0 0 0 0 0 0 1 0
0 0 0 0 1 0 0 0
1 0 1 1 0 1 0 1
1 0 0 1 0 0 0 0
0 0 0 0 0 0 0 0
0 1 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 40000 0 0 10100 0
0 37950 0 0 25300 0 25300 0
39690 0 0 0 0 0 0 28350
0 0 0 0 0 0 16800 0
0 30100 0 0 0 0 0 0
30400 0 0 0 0 0 0 0
36000 0 0 0 0 14400 0 36000
0 28640 0 28640 0 28640 0 28640
15120 0 30240 0 0 0 22680 0
0 40000 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 39200
0 0 0 1 0 0 1 0
0 1 0 0 1 0 1 0
1 0 0 0 0 0 0 1
0 0 0 0 0 0 1 0
0 1 0 0 0 0 0 0
1 0 0 0 0 0 0 0
1 0 0 0 0 1 0 1
0 1 0 1 0 1 0 1
1 0 1 0 0 0 1 0
0 1 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 40000 0 1750 0 0 40000 0
25300 0 37950 0 0 25300 0 37950
0 0 0 0 39690 0 0 0
0 0 0 0 33600 0 0 0
34400 0 0 0 0 0 0 0
30400 0 0 0 0 0 0 0
0 0 0 0 14400 0 40000 0
0 28640 0 28640 0 28640 0 28640
0 7560 37800 0 0 0 0 7560
0 0 0 0 0 0 0 0
0 40000 0 0 120 0 0 0
0 0 0 0 0 0 0 0
0 1 0 1 0 0 1 0
1 0 1 0 0 1 0 1
0 0 0 0 1 0 0 0
0 0 0 0 1 0 0 0
1 0 0 0 0 0 0 0
1 0 0 0 0 0 0 0
0 0 0 0 1 0 1 0
0 1 0 1 0 1 0 1
0 1 1 0 0 0 0 1
0 0 0 0 0 0 0 0
0 1 0 0 1 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 1750 0 40000 0 0 1750 0
0 0 37950 0 0 37950 0 0
0 0 0 5670 39690 0 0 0
0 0 0 0 0 0 0 0
30100 0 0 0 0 0 0 30100
34200 0 0 0 0 0 0 0
0 0 0 3200 7200 36000 0 0
0 28640 0 28640 0 28640 0 28640
40000 0 12920 0 0 0 0 37800
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 1 0 1 0 0 1 0
0 0 1 0 0 1 0 0
0 0 0 1 1 0 0 0
0 0 0 0 0 0 0 0
1 0 0 0 0 0 0 1
1 0 0 0 0 0 0 0
0 0 0 1 1 1 0 0
0 1 0 1 0 1 0 1
1 0 1 0 0 0 0 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
40000 1676.99889 0 0 349.705929 33123.2952 0 0
37950 0 0 37950 0 0 37950 0
0 0 0 40000 0 0 0 0
11200 0 0 0 36400 0 0 0
0 0 0 0 0 0 34400 0
0 38000 0 0 0 0 0 0
0 0 36000 0 0 0 0 28800
0 28640 0 28640 0 28640 0 28640
0 0 0 0 37800 0 0 0
0 0 0 0 0 4350 0 0
0 0 33040 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 0 0 1 1 0 0
1 0 0 1 0 0 1 0
0 0 0 1 0 0 0 0
1 0 0 0 1 0 0 0
0 0 0 0 0 0 1 0
0 1 0 0 0 0 0 0
0 0 1 0 0 0 0 1
0 1 0 1 0 1 0 1
0 0 0 0 1 0 0 0
0 0 0 0 0 1 0 0
0 0 1 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 600 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 8350 33400 0 0 0 25050 0
0 37950 0 0 37950 0 0 37950
5360 0 0 34020 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 40000 3000
0 0 0 3800 38000 0 0 0
0 0 0 36000 0 0 0 0
0 28640 0 28640 0 28640 0 28640
0 30240 0 0 0 37800 0 0
36300 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 1 1 0 0 0 1 0
0 1 0 0 1 0 0 1
1 0 0 1 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 1 1
0 0 0 1 1 0 0 0
0 0 0 1 0 0 0 0
0 1 0 1 0 1 0 1
0 1 0 0 0 1 0 0
1 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 18266.7216 0 38433.2784 0 0 1772.85714 0
0 0 37950 0 0 37950 0 0
0 17010 0 0 34020 0 0 0
0 5600 0 39250 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 15200 0
36000 0 0 0 0 36000 0 0
0 28640 0 28640 0 28640 0 28640
0 0 37800 0 0 0 0 37800
0 0 0 0 0 0 0 0
9440 0 0 0 30730 0 0 0
0 0 0 0 0 0 0 0
0 1 0 1 0 0 1 0
0 0 1 0 0 1 0 0
0 1 0 0 1 0 0 0
0 1 0 1 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 1 0
1 0 0 0 0 1 0 0
0 1 0 1 0 1 0 1
0 0 1 0 0 0 0 1
0 0 0 0 0 0 0 0
1 0 0 0 1 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
39977.1429 0 0 0 0 33450 0 0
37950 0 0 37950 0 0 38000 0
0 0 39740 0 0 0 0 0
0 0 0 0 0 0 0 0
38750 0 0 0 0 0 0 0
0 0 26650 0 0 0 0 0
0 0 14400 0 36050 0 0 0
0 28640 0 28640 0 28640 0 28690
0 0 0 0 37850 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 0 0 0 0 1 0 0
1 0 0 1 0 0 1 0
0 0 1 0 0 0 0 0
0 0 0 0 0 0 0 0
1 0 0 0 0 0 0 0
0 0 1 0 0 0 0 0
0 0 1 0 1 0 0 0
0 1 0 1 0 1 0 1
0 0 0 0 1 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 1 0 1749 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0
0
0
0
0
0
0
0
0
0
0
850
8400
12700
5720
2850
4350
3850
7250
14370
7610
1500
2410
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
71260 26009900
8300 40000 0 0 0 0 0
12600 40000 0 0 25929 0 20392
0 40000 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 4300 4300 4300 4300
0 0 0 3800 3800 3800 3800
0 0 7200 7200 7200 7200 7200
14270 14320 40000 0 0 25173 0
7510 0 0 0 0 0 0
0 0 0 2853 0 0 0
0 0 38550 0 0 0 0
0 0 0 0 0 0 0
1 1 0 0 0 0 0
1 1 0 0 1 0 1
0 1 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 1 1 1 1
0 0 0 1 1 1 1
0 0 1 1 1 1 1
1 1 1 0 0 1 0
1 0 0 0 0 0 0
0 0 0 1 0 0 0
0 0 1 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 1750 8350
0 0 0 0 0 0 0
5620 0 0 0 0 0 0
2750 2800 2800 2800 2800 2800 2800
4250 4300 4300 0 0 0 0
3750 3800 3800 0 0 0 0
7150 7200 0 0 0 0 0
0 0 0 0 2960 0 3467
0 7560 7560 7560 7560 7560 7560
1400 1450 1450 0 47 1450 1450
2310 2360 0 0 0 0 0
750 800 800 800 800 800 800
0 8354 0 0 0 0 8350 18710
0 19421 0 0 0 16257 0 29511
0 0 5671 0 0 0 0 0
0 0 0 0 0 0 0 0
4300 4300 4300 4300 4300 4300 4300 4300
3800 3800 3800 3800 3800 3800 3800 3800
40000 0 0 0 0 0 0 0
14320 0 14320 14320 14320 0 14320 0
0 0 0 7560 7560 7560 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 4 0 0 0 0 0
10421 0 6771 0 0 0 3607 0
5980 310 0 1 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 32800 25600 18400 11200 4000 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
26750 24390 22030 19670 17310 14950 12590 10230
0 0 0 0 0 0 0 0
0 1 0 0 0 0 1 1
0 1 0 0 0 1 0 1
0 0 1 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
1 0 0 0 0 0 0 0
1 0 1 1 1 0 1 0
0 0 0 1 1 1 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 1 0 0 0 0
0 1 0 1 0 1 0 0
0 0 1 0 0 0 1 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 0 1 0 1 1 1 1
0 1 0 0 0 0 0 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 0 0 0 1 0 0 0
0 0 0 0 0 0 0 8733
0 0 0 0 0 2505 0 11707
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
5600 4800 4000 3200 2400 1600 800 0
0 0 0 0 0 1 1 0
0 0 0 0 1 0 1 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 0 1 0 1
1 1 1 1 1 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 1
383 0 0 0 0 0 0 0
0 14689 2039 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
39199 38399 37599 36799 35999 35199 34399 33599
0 0 0 0 0 0 0 0
1 0 0 0 0 0 0 0
0 1 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
0 0 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
32799 31999 31199 30399 29599 28799 27999 27199
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
26399 25599 24799 23999 23199 22399 21599 20799
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
19999 19199 18399 17599 16799 15999 15199 14399
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
13599 12799 11999 11199 10399 9599 8799 7999
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
7199 6399 5599 4799 3999 3199 2399 1599
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
799 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 10553
0 0 0 0 0 2474 0 11565
0 0 0 0 0 0 277 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 1 0
0 0 0 0 1 0 1 0
0 0 0 0 0 1 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 0 1 0 1
1 1 1 1 1 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 1
2203 0 0 0 0 0 0 0
0 14996 2346 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
39200 38400 37600 36800 36000 35200 34400 33600
0 0 0 0 0 0 0 0
1 0 0 0 0 0 0 0
0 1 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
0 0 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
32800 32000 31200 30400 29600 28800 28000 27200
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
26400 25600 24800 24000 23200 22400 21600 20800
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
20000 19200 18400 17600 16800 16000 15200 14400
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
13600 12800 12000 11200 10400 9600 8800 8000
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
7200 6400 5600 4800 4000 3200 2400 1600
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 10553
0 0 0 0 0 2474 0 11565
0 0 0 0 0 0 277 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
800 0 0 0 0 0 0 0
0 0 0 0 0 0 1 0
0 0 0 0 1 0 1 0
0 0 0 0 0 1 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 0 1 0 1
1 1 1 1 1 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 1
2203 0 0 0 0 0 0 0
0 14996 2346 0 0 0 2505 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 1 0 1 1 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
5600 4800 4000 3200 2400 1600 800 0
0 0 0 0 0 0 1 1
1 0 0 0 0 1 0 1
0 1 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 0 1 0
0 0 1 1 1 1 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
8733 383 0 0 0 0 0 0
11707 0 14689 2039 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 39199 38399 37599 36799 35999 35199 34399
0 0 0 0 0 0 0 0
0 1 0 0 0 0 0 0
0 0 1 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
0 0 0 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
33599 32799 31999 31199 30399 29599 28799 27999
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 1 0 1 0 2 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
27199 26399 25599 24799 23999 23199 22399 21599
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
7 0 23 0 74 0 241 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
20799 19999 19199 18399 17599 16799 15999 15199
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 2203 0
0 387 0 1812 0 8469 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
772 0 2483 0 7985 0 25680 11360
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
14399 13599 12799 11999 11199 10399 9599 8799
0 0 0 0 0 1 0 1
1 0 1 0 1 0 0 0
0 0 0 0 0 0 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 1 0 0 0
0 1 0 1 0 1 0 0
1 1 1 1 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 1 0 0 0
1 1 1 1 0 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 1 0 0
1 1 1 1 1 0 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 7634 0 0 0 0 0
3586 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
25680 11360 0 25680 11360 0 0 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1599 799 0 0 0 0 0 0
0 1 0 0 0 0 0 0
0 0 1 1 1 0 0 0
1 0 0 1 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 1 0 0 0 0 0 0
0 0 1 0 0 1 1 1
0 0 0 0 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 0 1 0 0 1 0 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 0 1 0 0 0 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 0 1 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 10553 2203
0 0 0 0 2474 0 11565 0
0 0 0 0 0 277 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 39200
0 0 0 0 0 1 0 0
0 0 0 1 0 1 0 1
0 0 0 0 1 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 0 1 0 1 1
1 1 1 1 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 1 0
0 0 0 0 0 0 0 0
14996 2346 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 1 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
38400 37600 36800 36000 35200 34400 33600 32800
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
0 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 0 1 0 1 0 4 0
0 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
32000 31200 30400 29600 28800 28000 27200 26400
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
12 0 37 0 119 0 385 0
1 1 1 1 0 5 0 96
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
25600 24800 24000 23200 22400 21600 20800 20000
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 1
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 1
1 1 1 1 1 1 1 0
1 1 1 1 1 1 1 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 0 0 0 1 0 1 0
0 0 0 1 0 1 0 0
0 0 0 0 0 0 1 1
0 0 0 0 1 0 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
1 1 0 0 0 1 0 1
0 0 1 0 0 0 0 0
0 1 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 5357 8350 0 0 0 0
7443 12650 12650 0 6799 0 0 0
5670 5670 5670 5670 5670 5670 0 0
2800 2800 2800 2800 0 2800 2800 2800
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
7200 7200 7200 7200 7200 7200 7200 7200
0 0 10338 14320 14320 0 7082 0
7560 7560 0 0 0 0 0 5360
1450 0 0 0 0 0 0 0
2360 2360 2360 2360 2360 2360 2360 2360
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 21177
12650 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 2800
4300 4300 4300 4300 4300 4300 4300 4300
3800 3800 3800 3800 3800 3800 3800 3800
0 0 0 0 0 0 0 0
0 13420 15089 12941 19572 0 36195 0
7560 7560 7560 7560 7560 40000 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 37878 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 1
1 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 1
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 0 0 0 0 0 0 0
0 1 1 1 1 0 1 0
1 1 1 1 1 1 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 1 0 0
0 0 0 0 0 0 0 0
0 0 1 0 0 1 0 0
1 0 1 0 1 0 1 0
0 1 0 0 0 0 0 1
1 0 0 0 0 1 0 0
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
0 1 0 1 0 0 0 0
0 0 0 0 0 0 1 0
0 0 0 1 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 25050
0 0 0 12514 0 5851 0 27350
26749 21079 15409 9739 4069 0 0 0
0 19600 16800 14000 11200 8400 5600 2800
0 0 0 0 0 0 0 0
0 0 0 0 0 11400 7600 3800
4000 0 21600 14400 7200 0 27807 20607
11360 0 25680 11360 0 0 0 0
0 0 0 0 0 0 0 0
6650 5200 3750 2300 850 0 11650 10200
11918 9558 7198 4838 2478 118 0 16570
0 10450 9650 8850 8050 7250 6450 5650
0 0 0 0 0 0 1 0
0 0 1 0 1 0 1 0
0 0 0 0 0 0 0 1
1 0 0 0 0 0 0 0
1 1 1 1 1 0 0 1
1 0 1 1 1 0 0 0
0 1 0 0 0 1 0 0
0 1 0 0 0 0 0 1
0 1 1 1 1 1 1 1
0 0 0 0 0 1 0 0
0 0 0 0 0 0 1 0
1 0 0 0 0 0 0 0
0 0 1 0 0 0
1 1 0 1 0 0
0 0 0 0 0 0
1 0 0 0 0 0
0 1 0 0 0 0
1 0 0 0 0 0
0 0 1 0 0 0
0 0 0 1 1 0
1 0 1 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 993 0 0 0 0
0 14320 14320 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0