You are on page 1of 16

PIR TIEMPO

A+(B-C)/D
A Periodo inmediatamente anterior a la recuperacion de la inversion
B inversion inicial
C sumatoria de flujos de caja libre FCL menores o iguales a Io
D FCL del año en el que recupero I0

Io -$ 120,000,000.00
FCL1 $ 35,000,000.00
FCL2 $ 30,000,000.00
FCL3 $ 31,000,000.00
FCL4 $ 26,000,000.00
FCL5 $ 25,000,000.00
FCL6 $ 15,000,000.00
FCL7 $ 25,000,000.00
FCL8 $ 15,000,000.00
FCL9 $ 10,000,000.00
FCL10 $ 20,000,000.00

VPN $9,370,283.39
TIR 17.409%
PRI 3.92
TIO 15%

CAPITAL ASSET PRICE MODEL CAPM

V(Rc)=RF+B(RM-RF)+RF^0 Beta

000. CALCULAR PRIMERO EL C:suma de FCL menor al Io B = .000.00 C $ 96.Io A= periodo anterior al recuperacion de la inversion PRI = formula (tiempo) A 3 B $ 120.00 D $ 26.000.000.000.00 Rf Rendimiento minimo de riesgo Rm Rendimiento M/do B Sensibilidad B<1 B>1 B=0 .000.

.

Fecha Ecopetrol Var Ecopetrol Colcap Var colcap .

08 20180117 COLCAP 1.97 -.537.57 8.54 1.88 20171222 COLCAP 1.539.84 11.592.Fecha Indice Valor Hoy Valor Ayer Variacion % Variación AbsVariacion 12 20171218 COLCAP 1.78 -.03 20180123 COLCAP 1.83 10.481.531.40 -.33 1.588.29 4.77 11.526.526.504.504.474.580.475.465.33 -.20 3.06 -.03 20180213 COLCAP 1.23 14.04 1.78 20180112 COLCAP 1.537.61 12.80 14.92 13.39 1.86 1.19 20180206 COLCAP 1.83 1.63 16.68 -.59 .97 20180215 COLCAP 1.48 20171226 COLCAP 1.52 20180116 COLCAP 1.60 1.43 11.70 .55 10.89 12.92 11.82 1.493.78 20180119 COLCAP 1.65 .11 1.474.518.36 1.42 15.557.50 11.08 20171221 COLCAP 1.29 -4.500.551.39 20171228 COLCAP 1.589.18 1.32 .99 .98 1.515.84 11.481.548.78 11.14 20171220 COLCAP 1.505.29 20180125 COLCAP 1.25 -3.68 1.93 -.509.09 1.580.84 1.37 10.74 -2.43 20180202 COLCAP 1.513.48 1.35 10.25 3.03 -.515.500.77 1.04 -.35 13.04 15.91 20171219 COLCAP 1.35 5.04 12.91 13.82 .57 9.18 1.44 6.37 20180214 COLCAP 1.67 25.567.84 1.32 1.543.08 20180115 COLCAP 1.33 -5.44 20180209 COLCAP 1.97 .598.94 .548.15 .526.61 20180110 COLCAP 1.46 6.70 20180205 COLCAP 1.31 1.61 11.00 .86 20180124 COLCAP 1.93 1.76 1.70 1.521.547.93 -14.97 1.521.00 .71 1.45 20180130 COLCAP 1.98 -1.10 1.475.48 -.45 -22.13 -1.504.65 11.513.588.504.78 1.493.19 2.65 9.04 .69 13.65 1.46 22.11 1.54 .42 6.589.98 20180131 COLCAP 1.70 1.60 -.62 20180207 COLCAP 1.29 4.50 1.24 3.02 .45 20180216 COLCAP 1.523.531.40 1.10 .62 -9.523.545.41 -.513.582.514.551.88 20180104 COLCAP 1.35 20171227 COLCAP 1.23 19.87 1.526.07 1.69 20180103 COLCAP 1.07 .50 .598.80 12.582.36 .71 -.488.99 1.65 10.31 -.543.82 15.11 20180219 COLCAP 1.34 1.01 12.17 20180109 COLCAP 1.82 20180102 COLCAP 1.515.49 .76 1.513.570.523.97 14.52 20180212 COLCAP 1.567.39 20180126 COLCAP 1.493.49 12.04 20180111 COLCAP 1.558.523.505.517.514.53 13.50 -7.96 20180220 COLCAP 1.547.70 -.68 1.38 5.57 .07 1.37 20180118 COLCAP 1.98 .539.41 1.83 .79 20180201 COLCAP 1.592.48 15.488.516.03 12.49 1.509.87 -1.570.520.42 13.00 1.76 11.545.22 20180208 COLCAP 1.85 16.77 -.85 -44.57 1.07 .68 .557.59 1.80 14.96 -15.30 -4.86 .520.493.97 1.38 5.98 1.34 13.34 1.84 -13.08 20180122 COLCAP 1.26 16.10 11.74 1.50 12.94 1.44 13.74 12.518.57 8.558.516.15 20180129 COLCAP 1.55 20180105 COLCAP 1.57 -24.79 16.58 16.515.67 11.

21 12.24 1.68 -9.467.531.46 20180405 COLCAP 1.30 -4.72 10.70 14.00 20180409 COLCAP 1.20 1.92 13.38 .84 1.62 20180416 COLCAP 1.474.03 -1.16 1.31 20180309 COLCAP 1.37 13.04 .497.26 -3.20180221 COLCAP 1.520.455.88 -.78 1.00 20180427 COLCAP 1.01 1.476.05 -.53 20180426 COLCAP 1.52 1.473.44 -.45 10.28 9.06 1.516.33 1.90 -.456.38 7.71 20180403 COLCAP 1.469.572.83 .52 1.524.53 1.459.78 12.88 1.45 -.38 5.35 20180425 COLCAP 1.50 -7.76 -11.532.72 1.76 .555.16 1.70 -11.39 5.51 20180412 COLCAP 1.552.09 20180404 COLCAP 1.560.25 10.514.82 -12.00 14.89 -14.32 4.58 8.96 11.28 -.60 1.525.18 -17.12 -1.46 20180301 COLCAP 1.538.29 -4.455.84 .39 .45 1.62 9.73 20180424 COLCAP 1.77 20180305 COLCAP 1.482.53 7.476.33 20180420 COLCAP 1.72 20180313 COLCAP 1.558.548.20 11.497.552.03 1.469.473.95 20180320 COLCAP 1.59 1.00 13.06 .88 20180413 COLCAP 1.555.53 9.36 20180302 COLCAP 1.00 .492.10 -.98 8.61 20180307 COLCAP 1.79 11.77 10.553.530.64 10.576.15 17.93 20180328 COLCAP 1.478.65 -.29 12.531.55 20180306 COLCAP 1.467.474.75 1.516.64 -9.475.560.05 1.20 15.486.562.60 1.97 15.576.468.478.90 1.08 -.06 16.87 -1.478.31 1.01 .558.51 20180411 COLCAP 1.466.475.36 7.10 1.22 1.96 15.57 20180322 COLCAP 1.65 1.68 9.58 20180308 COLCAP 1.52 6.548.27 -4.475.60 -.517.29 15.467.468.10 14.84 13.83 1.467.44 20180321 COLCAP 1.89 1.492.08 1.459.32 20180314 COLCAP 1.532.475.561.525.82 11.13 20180418 COLCAP 1.50 13.12 20180222 COLCAP 1.45 1.24 3.75 9.53 1.55 1.55 11.75 .06 20180315 COLCAP 1.553.45 20180406 COLCAP 1.10 20180223 COLCAP 1.538.16 13.76 .532.71 13.37 20180327 COLCAP 1.44 -.92 11.20 .74 20180402 COLCAP 1.562.470.08 1.450.44 1.562.456.97 .01 20180417 COLCAP 1.466.14 10.30 -19.52 7.59 8.44 11.72 1.34 .532.55 -8.45 1.23 20180226 COLCAP 1.561.53 -2.44 10.572.43 11.84 .87 1.16 .96 9.00 1.463.60 -.04 6.32 20180316 COLCAP 1.04 1.31 .14 10.89 .22 .89 20180410 COLCAP 1.53 -.06 15.78 .16 .33 -.45 .88 1.12 -17.52 -38.22 10.00 1.28 1.68 20180323 COLCAP 1.520.84 1.40 14.70 10.34 1.35 20180227 COLCAP 1.88 1.55 -.03 .76 1.482.90 9.44 1.49 21.85 14.45 22.59 1.566.55 -8.562.41 20180312 COLCAP 1.35 20180326 COLCAP 1.469.07 13.24 .450.88 20180419 COLCAP 1.486.39 5.46 6.64 20180228 COLCAP 1.478.05 10.00 1.66 10.04 -1.470.38 1.514.76 1.53 20180423 COLCAP 1.463.11 14.469.524.22 -3.530.

76 20180517 COLCAP 1.525.37 1.10 6.20180430 COLCAP 1.547.558.02 20180515 COLCAP 1.546.525.78 11.565.02 20180503 COLCAP 1.04 1.01 .552.89 14.52 1.39 -5.547.550.75 .565.15 20180502 COLCAP 1.74 20180511 COLCAP 1.553.35 20180504 COLCAP 1.53 -24.566.571.47 1.64 13.51 20180508 COLCAP 1.547.26 1.56 .03 1.571.550.64 -.10 20180518 COLCAP 1.37 -5.56 9.03 -.37 -1.99 12.39 7.565.26 .46 1.520.54 -.83 6.78 20180516 COLCAP 1.18 -2.46 -.11 14.544.56 1.14 2.08 1.38 20180507 COLCAP 1.01 10.78 12.04 -.19 10.565.47 -1.21 20180509 COLCAP 1.64 1.81 -12.547.38 21.558.544.33 -5.45 .45 1.67 1.546.54 1.82 9.08 1.75 20180510 COLCAP 1.16 -2.552.02 5.45 -.553.67 -.41 -21.06 -.

62 .19 9.84 -.59 -.94 4.11 10.14 .87 .11 2.09 9.59 .87 -.68 1.58 2.27 2.57 .64 .57 .51 .34 11.75 5.98 5.47 2.52 10.34 .Variación Anual 9.92 3.20 .47 .19 2.60 10.98 .14 1.49 11.22 1.05 .28 -.23 5.01 1.02 4.60 4.25 .97 2.45 3.

60 -2.06 .89 -2. .95 -4.16 3.16 4.61 -2.08 2.08 .64 -2.23 2.20 3.19 -2.79 1.07 -2.82 -2.52 -2.43 -1.78 -2.50 -2.37 -1.77 1.27 3.93 2.07 2.08 -2.23 1.25 .99 -3.49 .62 3.33 -3.64 1.04 -3.30 -3.54 3.84 -2.21 -3.74 .19 2.88 3.13 -3.83 -1.47 1.29 -3.

23 .41 3.58 2.79 .3.96 2.60 2.43 3.21 2.17 2.45 .44 2.82 2.02 2.

035.065.340.00 ECOPETROL 16/02/2018 00:00:00 16.555.700.475.00 2.260.00 29.00 ECOPETROL 24/01/2018 00:00:00 30.00 41.579.00 2.555.051.940.140.775.00 2.344.430.877.00 15.878.00 2.850.00 2.500.00 2.132.00 2.210.436.560.386.138.00 49.490.375.660.964.00 2.425.00 2.00 2.363.970.520.000.00 92.00 20.00 61.00 ECOPETROL 18/01/2018 00:00:00 17.256.00 2.025.870.965.00 2.00 ECOPETROL 01/02/2018 00:00:00 25.00 2.466.201.00 ECOPETROL 10/01/2018 00:00:00 32.976.00 2.645.130.865.485.00 ECOPETROL 26/12/2017 00:00:00 8.586.00 ECOPETROL 12/02/2018 00:00:00 18.845.066.00 ECOPETROL 26/01/2018 00:00:00 12.495.475.00 2.130.00 2.00 2.889.00 66.770.490.00 ECOPETROL 20/12/2017 00:00:00 7.965.00 2.210.00 71.169.995.168.000.258.675.689.921.115.00 ECOPETROL 22/12/2017 00:00:00 5.00 ECOPETROL 19/01/2018 00:00:00 14.00 39.420.00 ECOPETROL 07/02/2018 00:00:00 26.203.00 ECOPETROL 21/12/2017 00:00:00 7.00 69.251.970.040.00 2.00 2.075.850.00 ECOPETROL 19/12/2017 00:00:00 6.724.376.119.643.00 2.420.857.730.950.112.00 66.00 13.745.00 14.705.00 ECOPETROL 09/02/2018 00:00:00 37.353.00 2.00 ECOPETROL 15/02/2018 00:00:00 19.699.00 2.00 2.043.00 38.465.00 11.00 17.575.00 2.00 2.522.00 2.00 2.445.666.880.980.00 2.110.00 2.00 ECOPETROL 03/01/2018 00:00:00 14.00 33.683.270.00 ECOPETROL 04/01/2018 00:00:00 24.045.00 2.134.775.015.485.355.00 .425.00 2.949.00 2.00 2.497.020.620.089.233.273.138.460.795.025.00 2.946.105.00 2.129.940.945.932.00 2.00 2.265.00 ECOPETROL 06/02/2018 00:00:00 41.00 2.445.598.623.746.540.540.930.00 ECOPETROL 27/12/2017 00:00:00 7.00 2.00 2.666.384.606.555.00 2.444.648.550.665.515.00 2.00 2.833.00 ECOPETROL 28/12/2017 00:00:00 11.041.00 2.00 50.770.00 2.00 ECOPETROL 25/01/2018 00:00:00 33.813.00 ECOPETROL 11/01/2018 00:00:00 34.355.00 ECOPETROL 30/01/2018 00:00:00 14.650.037.00 2.485.360.465.515.00 ECOPETROL 05/02/2018 00:00:00 30.110.390.201.00 2.499.069.881.031.00 ECOPETROL 02/01/2018 00:00:00 13.048.567.00 2.460.00 64.625.003.500.554.409.146.060.960.00 ECOPETROL 29/01/2018 00:00:00 15.00 ECOPETROL 15/01/2018 00:00:00 2.485.638.00 1.00 44.00 67.165.00 2.165.524.750.00 2.785.210.00 2.400.00 2.350.341.488.309.00 2.00 2.00 2.478.00 2.00 2.588.00 86.00 2.860.00 2.217.335.850.605.00 1.506.00 ECOPETROL 19/02/2018 00:00:00 2.00 64.00 6.766.517.111.695.522.770.419.328.990.881.596.00 2.335.350.960.00 2.347.134.00 ECOPETROL 23/01/2018 00:00:00 26.824.613.842.537.100.255.00 89.00 104.520.480.480.00 ECOPETROL 17/01/2018 00:00:00 26.935.00 ECOPETROL 22/01/2018 00:00:00 28.177.335.00 2.00 2.00 82.710.00 2.00 2.181.510.780.00 41.475.801.385.00 ECOPETROL 16/01/2018 00:00:00 32.Nemotecnico fecha Cantidad Volumen Precio Cierre Precio Mayor ECOPETROL 18/12/2017 00:00:00 14.715.635.141.00 2.007.00 36.265.210.325.760.087.00 77.00 2.420.755.00 59.215.199.046.576.00 ECOPETROL 20/02/2018 00:00:00 17.640.914.00 25.530.545.581.015.00 2.818.00 86.080.705.00 2.002.00 2.281.00 2.628.535.802.00 1.00 5.500.815.00 2.00 76.817.945.535.440.405.00 2.416.00 2.035.125.00 ECOPETROL 02/02/2018 00:00:00 14.788.830.00 65.00 ECOPETROL 31/01/2018 00:00:00 25.463.204.00 28.00 1.00 70.334.00 2.231.00 44.590.064.525.937.376.00 2.353.328.667.840.535.00 2.817.545.065.775.686.00 42.731.00 ECOPETROL 09/01/2018 00:00:00 26.893.800.081.940.00 14.198.00 2.630.541.00 ECOPETROL 08/02/2018 00:00:00 27.608.452.335.00 ECOPETROL 14/02/2018 00:00:00 25.00 2.366.290.00 2.109.00 2.382.119.00 32.278.500.00 ECOPETROL 13/02/2018 00:00:00 8.00 ECOPETROL 12/01/2018 00:00:00 27.00 ECOPETROL 05/01/2018 00:00:00 20.210.

00 2.868.768.00 43.630.790.369.00 2.00 2.126.385.374.841.620.505.00 2.458.631.212.960.00 ECOPETROL 16/04/2018 00:00:00 11.00 2.935.896.00 2.085.00 2.00 2.401.00 ECOPETROL 21/03/2018 00:00:00 28.407.862.00 ECOPETROL 05/03/2018 00:00:00 11.00 2.040.00 2.320.393.00 2.877.730.655.109.005.510.00 50.00 55.216.765.00 3.217.480.00 78.145.00 24.00 2.00 107.510.00 46.600.355.160.790.00 2.00 35.640.00 61.00 ECOPETROL 27/03/2018 00:00:00 16.00 35.400.00 3.00 3.176.235.00 2.792.00 ECOPETROL 12/03/2018 00:00:00 9.810.803.647.193.522.615.897.054.772.202.00 ECOPETROL 11/04/2018 00:00:00 28.367.330.246.520.256.00 2.994.486.627.951.133.00 ECOPETROL 09/03/2018 00:00:00 15.00 2.00 3.00 2.00 81.690.00 39.890.670.810.750.540.740.00 2.531.264.283.489.00 41.00 2.00 3.793.00 2.157.560.188.192.745.127.530.505.065.00 31.00 3.262.099.677.536.329.525.340.00 ECOPETROL 20/03/2018 00:00:00 19.440.00 21.00 ECOPETROL 04/04/2018 00:00:00 16.00 2.00 2.390.941.363.00 2.00 2.00 38.00 2.284.265.452.00 3.00 2.765.127.00 ECOPETROL 14/03/2018 00:00:00 8.070.314.165.217.00 ECOPETROL 22/03/2018 00:00:00 22.00 ECOPETROL 06/04/2018 00:00:00 8.00 2.00 ECOPETROL 09/04/2018 00:00:00 14.420.00 ECOPETROL 07/03/2018 00:00:00 11.343.00 ECOPETROL 02/04/2018 00:00:00 17.832.805.389.00 2.00 ECOPETROL 03/04/2018 00:00:00 13.760.730.00 2.750.00 2.775.590.059.311.640.00 31.374.535.383.00 2.065.735.912.520.584.728.643.630.450.00 40.00 23.00 2.000.305.282.387.864.00 2.196.505.539.835.00 24.00 ECOPETROL 26/02/2018 00:00:00 17.00 ECOPETROL 12/04/2018 00:00:00 20.00 2.00 2.913.867.00 2.780.00 .00 2.00 2.803.840.428.951.00 ECOPETROL 13/03/2018 00:00:00 16.00 21.310.140.649.090.419.00 2.00 2.790.240.787.215.603.350.00 3.131.00 2.600.015.003.00 45.740.00 2.480.950.167.00 2.00 3.750.00 87.00 44.00 ECOPETROL 10/04/2018 00:00:00 16.293.667.230.505.863.360.857.00 3.200.510.203.00 2.00 2.029.772.00 50.445.045.121.446.475.00 2.870.120.00 3.605.630.770.00 2.600.555.00 ECOPETROL 25/04/2018 00:00:00 20.010.100.649.801.00 86.804.00 ECOPETROL 05/04/2018 00:00:00 11.00 ECOPETROL 28/02/2018 00:00:00 31.580.978.954.415.00 ECOPETROL 18/04/2018 00:00:00 36.735.753.00 3.307.980.339.069.745.700.00 ECOPETROL 16/03/2018 00:00:00 33.00 2.565.271.00 45.293.00 2.00 20.00 2.942.212.510.00 2.020.035.045.00 2.060.00 2.665.990.695.030.473.00 3.798.290.773.00 39.00 2.00 59.00 ECOPETROL 27/02/2018 00:00:00 20.730.00 81.075.974.460.740.479.00 47.535.480.00 ECOPETROL 28/03/2018 00:00:00 11.00 ECOPETROL 08/03/2018 00:00:00 10.515.00 61.00 83.00 2.394.515.033.957.00 2.080.710.00 ECOPETROL 15/03/2018 00:00:00 18.360.152.630.386.055.995.00 ECOPETROL 26/04/2018 00:00:00 16.00 ECOPETROL 01/03/2018 00:00:00 20.920.505.105.045.509.858.050.00 45.492.989.00 2.511.00 ECOPETROL 17/04/2018 00:00:00 27.00 ECOPETROL 23/03/2018 00:00:00 24.690.810.00 3.645.00 50.00 3.00 ECOPETROL 26/03/2018 00:00:00 14.069.00 2.070.00 ECOPETROL 22/02/2018 00:00:00 19.276.00 2.475.697.00 2.530.984.00 65.520.955.875.00 ECOPETROL 02/03/2018 00:00:00 8.00 ECOPETROL 24/04/2018 00:00:00 26.340.00 ECOPETROL 27/04/2018 00:00:00 7.931.301.030.00 ECOPETROL 23/02/2018 00:00:00 16.795.419.00 ECOPETROL 13/04/2018 00:00:00 14.710.00 41.090.970.862.00 2.770.753.00 2.625.811.415.907.860.00 78.675.00 3.680.502.00 2.235.00 ECOPETROL 19/04/2018 00:00:00 29.655.00 29.780.00 2.095.00 29.00 2.580.179.085.463.010.238.840.545.475.00 2.00 2.552.00 ECOPETROL 06/03/2018 00:00:00 14.750.00 2.260.694.160.955.00 2.00 2.941.00 2.198.627.00 ECOPETROL 20/04/2018 00:00:00 17.00 2.00 52.ECOPETROL 21/02/2018 00:00:00 16.00 31.00 2.00 49.00 53.00 ECOPETROL 23/04/2018 00:00:00 16.570.00 2.750.755.

00 3.00 3.215.915.00 ECOPETROL 17/05/2018 00:00:00 15.00 ECOPETROL 09/05/2018 00:00:00 16.180.095.00 79.936.00 57.095.150.315.205.200.00 82.150.00 3.00 3.00 ECOPETROL 04/05/2018 00:00:00 19.290.00 3.354.085.00 ECOPETROL 08/05/2018 00:00:00 27.00 3.100.203.265.00 3.00 ECOPETROL 10/05/2018 00:00:00 16.100.149.109.105.780.772.00 3.915.00 ECOPETROL 18/05/2018 00:00:00 8.918.940.789.180.983.483.00 3.00 3.00 51.155.737.00 ECOPETROL 16/05/2018 00:00:00 17.968.00 3.395.00 27.00 3.120.440.160.00 3.00 3.583.888.975.00 3.00 50.355.170.230.00 3.490.00 49.711.00 3.135.823.00 3.123.835.00 40.339.983.825.555.00 27.287.232.00 ECOPETROL 07/05/2018 00:00:00 8.00 50.991.310.892.955.ECOPETROL 30/04/2018 00:00:00 16.802.00 ECOPETROL 15/05/2018 00:00:00 24.660.00 61.00 32.142.00 ECOPETROL 03/05/2018 00:00:00 16.00 3.165.00 3.105.900.389.028.543.755.025.957.340.00 3.00 ECOPETROL 02/05/2018 00:00:00 12.095.137.150.340.135.00 50.806.816.030.00 3.060.214.623.00 3.170.543.145.00 ECOPETROL 11/05/2018 00:00:00 10.00 3.00 3.00 .249.658.00 3.897.260.116.

497.31 2.Precio MedioPrecio MenorVariacion% Variacion Absoluta 1.100.501.455.70 2.00 -1.350.725.00 2.45 2.650.00 -.00 4.407.80 2.00 2.595.75 -180.986.00 2.00 2.384.02 2.70 -75.00 -1.86 45.55 2.98 2.00 1.465.00 .315.075.00 2.945.690.00 5.70 2.00 2.71 110.37 2.470.175.00 2.00 -3.91 -95.420.024.40 -10.00 2.340.365.700.520.483.98 2.680.935.995.48 -40.465.759.55 15.51 95.54 15.54 1.760.00 2.935.335.010.305.00 -1.473.07 125.00 2.479.725.676.720.43 2.00 2.74 100.010.655.535.464.68 110.00 2.420.51 2.60 15.00 2.97 2.00 2.00 2.96 -55.00 .34 -110.00 2.06 -50.00 -2.00 2.00 .00 .41 10.64 85.00 2.00 2.334.00 .00 1.52 10.655.379.70 2.75 15.231.00 4.00 -1.16 2.00 2.00 4.100.71 2.26 50.044.00 2.20 -5.958.00 .00 .420.00 -.79 -105.77 1.575.02 -25.00 2.00 .79 2.00 -.00 4.440.00 2.00 -4.376.00 -.47 50.20 -5.381.00 2.400.46 2.684.462.70 2.20 5.00 -2.655.82 115.00 3.56 50.08 2.84 2.33 1.14 110.71 2.68 -40.40 -10.78 2.50 2.798.00 2.00 2.00 2.50 10.34 2.89 2.74 2.00 2.00 1.960.00 2.00 -2.00 3.45 -35.50 2.004.503.97 2.00 3.439.455.00 2.00 -1.721.00 4.00 1.03 2.410.31 2.34 2.00 2.20 55.460.159.00 -.00 .00 2.00 -6.00 2.00 2.335.00 1.00 2.00 2.32 2.562.00 2.63 40.475.00 2.00 2.57 2.00 2.98 90.44 115.496.757.80 -70.00 .315.45 2.00 2.00 -3.16 2.00 4.03 2.87 2.465.20 2.00 2.340.69 35.424.26 5.00 2.455.78 -20.00 1.315.00 2.482.255.425.508.

68 -130.00 1.958.00 3.00 2.034.00 2.820.465.00 2.793.00 2.00 3.849.14 30.21 30.780.00 80.00 2.00 1.600.725.15 -35.00 2.775.94 -25.51 2.00 2.49 -15.00 -4.495.72 3.00 .485.530.789.65 -75.869.13 -30.489.00 2.00 2.87 75.555.00 -.00 -.000.613.450.00 .00 .00 -2.719.487.15 2.00 .475.00 3.690.00 3.19 2.00 2.505.00 2.00 -1.49 40.505.00 2.00 2.990.00 3.94 2.00 .57 2.00 .40 2.00 2.00 2.52 2.00 3.09 80.00 2.10 3.52 2.885.00 1.53 2.06 -120.729.14 2.500.480.723.96 2.85 2.15 2.47 2.20 -55.00 2.66 2.503.648.20 -5.620.36 -10.26 65.00 2.015.84 -25.79 2.24 95.00 -1.516.00 2.03 2.00 2.496.01 25.81 -25.645.051.20 -30.880.00 1.00 2.64 90.00 -.2.02 25.580.506.665.25 2.093.82 55.00 1.00 .740.00 2.99 110.00 2.68 2.609.00 .67 2.00 1.00 2.05 80.81 190.00 6.00 3.00 2.78 2.698.647.00 -4.00 -25.56 -120.30 2.00 2.59 2.00 -2.00 2.81 2.00 2.570.586.480.715.00 1.630.00 3.00 3.030.97 2.00 -.940.610.916.952.68 2.690.00 .52 2.00 3.68 2.00 2.00 1.620.477.759.42 2.04 2.00 1.00 2.700.78 75.00 2.00 2.74 2.00 2.00 2.00 -.75 2.00 2.00 2.615.13 3.99 60.00 -.99 2.00 2.00 2.00 -1.00 -.00 2.010.945.00 .43 2.00 2.20 30.92 2.00 -4.87 2.732.440.00 2.37 10.00 1.34 60.675.017.675.73 -130.980.00 3.95 2.00 2.64 45.994.00 .742.039.17 55.506.465.514.26 2.537.33 2.675.760.755.00 2.40 -10.444.15 2.00 3.755.55 15.38 2.635.21 30.00 -1.67 2.474.645.00 -4.415.435.

00 3.095.04 3.145.160.98 30.107.139.00 .32 -10.00 -.43 75.00 .00 .00 .00 3.00 3.150.13 35.00 2.274.43 3.098.99 3.94 155.185.26 3.21 3.016.035.020.82 55.085.00 1.170.77 3.63 -20.3.117.100.16 5.00 1.232.00 3.00 3.00 -1.00 4.90 -60.58 -85.00 3.00 3.00 3.00 3.00 3.87 3.055.70 3.00 -2.095.00 3.09 -35.04 3.131.00 -.955.00 3.083.10 -65.50 3.24 2.60 3.107.07 3.00 -1.00 -2.00 .075.217.170.