You are on page 1of 44

Cu 1

Loi tu
M lc
S lng tu
iu kin
Th st (3.000)
Th rn (2.000)
Th mc (1.500)

100 m lc

50 m lc
100
6

50
25

1850 <-- Tng m lc


Tng cng th

150
120
80

70
50
40

2650 <=
1970 <=
1480 <=

3000
2000
1500

Cu 2
Chi ph
Giy

80000

Dp
Ti xch

60000
40000

Sn lng

Sn lng ti a

Giy
Dp
Ti xch

Giy
Dp
Ti xch

0
0
7500

Chi ph
80
60
40

100000
170000
140000

Doanh thu
120
90
65
300000

Li nhun n v

Doanh thu

Tng chi ph
Tng li nhun

120000

40000

90000
65000

30000
25000

300000000 <=
187500000

300000000
<-- Max

Kho Q.Bnh Tn
Kho Q.Bnh Thnh
Kho Q8
Nhu cu tiu th ( ngn lt)

A
100000
200000
400000
100

B
200000
350000
300000
70

A
100
0
0
100
79000000

B
59
0
11
70

K hoch vn chuyn xng

Kho Q.Bnh Tn
Kho Q.Bnh Thnh
Kho Q8
Tng xng cy xng nhn c
Tng chi ph vn chuyn

C
120000
150000
300000
100

C
0
100
0
100

D
300000
500000
400000
120

D
91
0
29
120

Tng xng
chuyn t
cc kho xng
250 <=
100 <=
40 <=

Lng xng
ti a ti kho
250
100
400

Lng cng nhn ngy thng


Lng cng nhn th 7Cn

80000
104000

Cng nhn

S lng cng nhn


A
B
C
D
E
F
G

2
6
6
4
6
0
1
Tng CN
Tin lng
Tng chi ph cng nhn

Th hai

Th ba

17

13
2

6
4
4
6
6
0
0
1
1
17
13
1360000
1040000
11104000

Th t

Th nm

Th su

Th by

Ch nht

14

15

18

24

22

2
6

2
6
6

2
6
6
4

2
6
6
4
6

6
0
1
15
1200000

0
1
15
1200000

1
19
1520000

24
2496000

6
6
4
6
0
22
2288000

0h-8h
4h-12h
8h-16h
12h-20h
16h-24h
20h-4h

Ca
1
2
3
4
5
6

S CN
2

0h-4h

4-8h

8h-12h

12h-16

16h-20h

3
5

S CN
>=
S CN ti thiu
Tng s CN

10
>=

5
32

15
>=

13
>=

15

12
>=

12

20h-24h

6
3
9
>=
9

C hi u t

T trng u t
1
2
3
4

0
1
1
1
Tng vn u t

Tng NPV

Vn u t
6,700
10,000
5,500
3,400
18900
<=
19000
21000

NPV
8,000
11,000
6,000
4,000

Nm

T sut sinh li
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007

A
23.4%
33.4%
23.0%
37.6%
1.3%
10.1%
7.6%
30.5%
-3.1%
31.7%
16.6%
5.3%
18.7%
31.8%

B
11.2%
22.0%
26.4%
30.1%
-0.1%
19.4%
16.5%
28.6%
-15.5%
28.7%
1.2%
20.3%
28.0%
19.5%

19.1%
0.0161
0.1268
0.0117
0.7145

16.9%
0.0167
0.1291

Kt hp 2 chng khon
T trng u t vo A

19.5%

T sut sinh li

19.0%

TSSL trung bnh


Phng sai VAR
lch chun
Hip phng sai
H s tng quan

18.5%

18.0%
17.5%
17.0%
16.5%
11.5%

0.0%
10.0%
20.0%
30.0%
40.0%
50.0%
60.0%
70.0%
80.0%
90.0%
100.0%

T sut sinh li DM
lch chun
16.9%
12.9%
17.1%
12.6%
17.3%
12.3%
17.6%
12.0%
17.8%
11.9%
18.0%
11.8%
18.2%
11.9%
18.5%
12.0%
18.7%
12.1%
18.9%
12.4%
19.1%
12.7%

Series1

11.5%

12.0%

12.5%

lch chun

13.0%

Year

Pfizer

Merck

Price
11.85
16.35
19.6
17.95
23.45
29.75
29.25
26.9
32.45
34.1
61.45
76.05

Dividend

1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007

Pfizer

Merck

41.9%
23.4%
-5.1%
34.8%
30.4%
1.3%
-4.6%
24.7%
8.8%
84.1%
26.2%

-10.9%
24.9%
-2.5%
34.6%
75.7%
77.8%
-4.3%
30.4%
18.1%
60.4%
25.4%

24.2%
0.059
0.243
0.022
0.314

30.0%
0.086
0.293

0.46
0.58
0.66
0.74
0.82
0.9
1
1.1
1.2
1.32
1.48

T sut sinh li ca 2 chng khon


Year
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
TSSL trung bnh
Phng sai Var
lch chun
Covar
H s tng quan

Price
4.95
4.25
5.15
4.85
6.35
10.95
19.2
17.95
22.85
26.35
41.5
51.15

35.0%

0.16
0.16
0.17
0.18
0.21
0.27
0.43
0.55
0.64
0.77
0.9

30.0%

25.0%

20.0%
TSSL

Dividend

Series1

15.0%

10.0%

5.0%

0.0%
0.0%

2.0%

4.0%

6.0%

8.0%

10.0%

lch chun

Kt hp 2 chng khon
T trng Pfizer TSSL danh mc
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
110%
120%
130%
140%

29.4%
28.82%
28.23%
27.65%
27.07%
26.49%
25.91%
25.33%
24.75%
24.17%
23.59%
23.00%
22.42%
21.84%

lch chun
7.4%
6.43%
5.66%
5.10%
4.73%
4.57%
4.60%
4.84%
5.27%
5.91%
6.74%
7.78%
9.01%
10.45%

12.0%

Ma trn phng sai - hip phng sai


A
B
C
T tng danh mc X

0.3
0.2
0.5
TSSL trung bnh
lch chun
Hip phng sai
H s tng quan

0.124
42.19%
8.2%
0.628

A
0.3
0.02
-0.05

B
0.02
0.04
0.06

C
-0.05
0.06
0.6

T trng danh mc Y

0.5
0.4
0.1
0.112
30.85%

Danh mc kt hp 2 danh mc
T trng u t vo X
TSSL trung bnh
lch chun
0%
11.20%
30.85%
10.000%
11.320% 30.597%
20%
11.44%
30.70%
30%
11.56%
31.15%
40%
11.68%
31.94%
50%
11.80%
33.05%
60%
11.92%
34.43%
70%
12.04%
36.08%
80%
12.16%
37.93%
90%
12.28%
39.98%
100%
12.40%
42.19%
110%
12.52%
44.53%
120%
12.64%
47.00%
130%
12.76%
49.56%
140%
12.88%
52.20%
150%
13.00%
54.92%
160%
13.12%
57.70%
170%
13.24%
60.53%
180%
13.36%
63.41%
190%
13.48%
66.33%
200%
13.60%
69.28%
210%
13.72%
72.27%
220%
13.84%
75.28%
230%
13.96%
78.32%
240%
14.08%
81.37%

13.00%
12.80%
12.60%
12.40%
12.20%
12.00%
11.80%
11.60%
11.40%
11.20%
11.00%
0.00%

TSSL
10%
12%
14%

Series1

10.00%

20.00%

30.00%

40.00%

50.00%

60.00%

Cu a
A
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007

36.67%
122.82%
14.44%
21.39%
45.36%
20.19%
-8.94%
27.02%
-11.64%
20.29%
34.08%
12.45%

TSSl trung bnh


Phng sai
lch chun
Beta
Ma trn PS - HPS

27.84%
0.099
0.315
-0.325

A
A
B
C
D
E
F

Cch 1 : Th cng

0.108
0.034
0.166
0.036
0.054
0.080

Cch 2 OFFset
0

A
0
1
2
3
4
5
Cch 3 Ma trn nghch o

A
B
C
D
E
F

0.108
0.034
0.166
0.036
0.054
0.080

Ma trn chuyn v TSSL vi s lng ln cc CP

A
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007

8.83%
94.98%
-13.40%
-6.45%
17.52%
-7.65%
-36.78%
-0.82%
-39.48%
-7.55%
6.24%
-15.39%

A
A
B
C
D
E
F

0.108
0.034
0.166
0.036
0.054
0.080

Cu b
A
A
B
C
D
E
F

0.108
0.034
0.166
0.036
0.054
0.080

Hng s

5%

Ma trn Z(c=0)

T trng danh mc X
5.676
0.626
-3.956

0.738
0.081
-0.514

1.799
1.872
1.678

0.234
0.243
0.218

TSSL trung bnh


Var
lch chun
Hip phng sai

33.17%
0.0431
20.76%
0.04646

Lp ng bin hiu qu
T trng u t v X
TSSL danh mc
-50%
-40%
-30%
-20%
-10%
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
110%
120%
130%
140%
150%
160%

37%
37%
37%
36%
36%
36%
35%
35%
35%
35%
34%
34%
34%
34%
33%
33%
33%
33%
32%
32%
32%
32%

Cu c d
A
A
B
C
D
E
F

Hng s

0.108
0.034
0.166
0.036
0.054
0.080

5%

Ma trn Z(c=5%)
5.192
0.380
-3.443
1.481
0.906
1.548

0.0000
0.0300
0.0600
0.0900
0.1200
0.1500
0.1800
0.2100
0.2400
0.2700
0.3000
0.3300
0.3600
0.3900

T trng danh mc hiu qu


0.8562
0.0627
-0.5677
0.2443
0.1493
0.2552
TSSL danh mc
35.75%
33.17%
34.57%
36.45%
39.09%
43.10%
49.92%
64.06%
110.98%
-524.56%
-42.68%
-11.68%
-0.44%
5.37%
8.92%

Cu f
A
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
TSSl trung bnh
Phng sai
lch chun
Beta

36.67%
122.82%
14.44%
21.39%
45.36%
20.19%
-8.94%
27.02%
-11.64%
20.29%
34.08%
12.45%

27.84%
0.099
32%
-0.325

Cu G
A
A
B
C
D
E
F

Hng s
T trng ti u
A
B
C
D
E
F
Tng
TSSL trung bnh
lch chun DM
Theta

0.108
0.034
0.166
0.036
0.054
0.080

6%

0.037
0.337
0.000
0.291
0.046
0.289
1.000
0.347
0.259
1.108

0.20%

41.54%

21.92%

26.13%

22.50%

61.43%

195.09%

62.27%

73.38%

117.89%

63.51%

-38.29%

-1.27%

45.15%

7.80%

28.42%

1.30%

81.17%

24.27%

38.14%

-7.44%

21.89%

19.83%

10.73%

54.48%

48.27%

9.11%

-10.21%

-11.92%

26.82%

-11.28%

12.65%

13.77%

7.06%

-6.24%

12.85%

12.08%

32.55%

-7.55%

123.04%

2.42%

-17.13%

-6.48%

1.31%

15.48%

6.90%

3.62%

50.12%

-5.54%

19.92%

22.21%

33.46%

84.40%

5.71%

62.76%

41.13%

12.45%

98.73%

-2.89%

127.00%

22.39%
0.058
0.240
0.034

23.98%
0.283
0.532
-0.048

37.23%
0.119
0.345
-1.141

13.82%
0.053
0.229
0.748

50.80%
0.189
0.434
-1.606

C
0.034
0.063
0.039
0.016
0.029
0.038

D
0.166
0.039
0.307
0.065
0.083
0.128

C
0.034
0.063
0.039
0.016
0.029
0.038

E
0.036
0.016
0.065
0.129
0.008
0.097

D
0.166
0.039
0.307
0.065
0.083
0.128

F
0.054
0.029
0.083
0.008
0.057
0.011

E
0.036
0.016
0.065
0.129
0.008
0.097

0.080
0.038
0.128
0.097
0.011
0.204

F
0.054
0.029
0.083
0.008
0.057
0.011

0.080
0.038
0.128
0.097
0.011
0.204

-22.19%

17.56%

-15.31%

12.31%

-28.30%

39.05%

171.11%

25.04%

59.56%

67.09%

41.13%

-62.27%

-38.50%

31.33%

-43.00%

6.04%

-22.68%

43.94%

10.45%

-12.66%

-29.83%

-2.09%

-17.40%

-3.09%

3.68%

25.89%

-14.87%

-47.44%

-25.74%

-23.98%

-33.67%

-11.33%

-23.46%

-6.76%

-57.04%

-9.54%

-11.90%

-4.68%

-21.37%

72.24%

-19.97%

-41.11%

-43.71%

-12.51%

-35.32%

-15.49%

-20.36%

12.89%

-19.36%

-30.88%

-0.18%

9.48%

47.17%

-8.11%

11.96%

18.75%

-11.53%

61.50%

-16.71%

76.20%

C
0.034
0.063
0.039
0.016
0.029
0.038

D
0.166
0.039
0.307
0.065
0.083
0.128

C
0.034
0.063
0.039
0.016
0.029
0.038

E
0.036
0.016
0.065
0.129
0.008
0.097

D
0.166
0.039
0.307
0.065
0.083
0.128

Ma trn Z(c=0.05)

E
0.036
0.016
0.065
0.129
0.008
0.097

T trng danh mc Y
5.192
0.380
-3.443

F
0.054
0.029
0.083
0.008
0.057
0.011

0.856
0.063
-0.568

0.080
0.038
0.128
0.097
0.011
0.204

F
0.054
0.029
0.083
0.008
0.057
0.011

0.080
0.038
0.128
0.097
0.011
0.204

1.481
0.906
1.548

0.244
0.149
0.255
35.75%
0.0507
22.52%

lch chun
23%
23%
23%
23%
23%
23%
22%
22%
22%
22%
22%
21%
21%
21%
21%
21%
21%
20%
20%
20%
20%
20%

38%
37%
36%
35%
34%
33%
32%
31%
19%

C
0.034
0.063
0.039
0.016
0.029
0.038

21%

D
0.166
0.039
0.307
0.065
0.083
0.128

Hng s

20%

22%

23%

E
0.036
0.016
0.065
0.129
0.008
0.097

10%

24%

F
0.054
0.029
0.083
0.008
0.057
0.011

0.080
0.038
0.128
0.097
0.011
0.204

Ma trn Z(c=10%)
4.708
0.134
-2.930
1.164
-0.061
1.418
lch chun
22.52%
20.76%
21.68%
23.03%
25.14%
28.68%
35.30%
50.26%
103.24%
638.39%
79.11%
44.63%
33.00%
27.50%
24.46%

T trng danh mc hiu qu


1.0620
0.0302
-0.6608
0.2626
-0.0137
0.3198

200.00%
100.00%
0.00%
0.00%
-100.00%

200.00%

400.00%

600.00%

800.00%

-200.00%
-300.00%
-400.00%
-500.00%
-600.00%

0.20%

41.54%

21.92%

26.13%

22.50%

61.43%

195.09%

62.27%

73.38%

117.89%

63.51%

-38.29%

-1.27%

45.15%

7.80%

28.42%

1.30%

81.17%

24.27%

38.14%

-7.44%

21.89%

19.83%

10.73%

54.48%

48.27%

9.11%

-10.21%

-11.92%

26.82%

-11.28%

12.65%

13.77%

7.06%

-6.24%

12.85%

12.08%

32.55%

-7.55%

123.04%

2.42%

-17.13%

-6.48%

1.31%

15.48%

6.90%

3.62%

50.12%

-5.54%

19.92%

22.21%

33.46%

84.40%

5.71%

62.76%

41.13%

12.45%

98.73%

-2.89%

127.00%

22.39%
0.058
24%
0.034

23.98%
0.283
53%
-0.048

37.23%
0.119
35%
-1.141

13.82%
0.053
23%
0.748

50.80%
0.189
43%
-1.606

C
0.034
0.063
0.039
0.016
0.029
0.038

D
0.166
0.039
0.307
0.065
0.083
0.128

E
0.036
0.016
0.065
0.129
0.008
0.097

F
0.054
0.029
0.083
0.008
0.057
0.011

0.080
0.038
0.128
0.097
0.011
0.204

Index
33.40%
23.00%
37.60%
1.30%
10.10%
7.60%
30.50%
-3.10%
31.70%
16.60%
5.30%
18.70%

17.73%
0.016
0.126
1.000

T sut sinh li
TSSl - hng s
27.8%
22.8%
22.4%
17.4%
24.0%
19.0%
37.2%
32.2%
13.8%
8.8%
50.8%
45.8%

Series1

T sut sinh li

TSSl - 5%
28%
22%
24%
37%
14%
51%

23%
17%
19%
32%
9%
46%

TSSl - 10%
17.8%
12.4%
14.0%
27.2%
3.8%
40.8%

Series1
Log. (Series1)

Index
33.40%
23.00%
37.60%
1.30%
10.10%
7.60%
30.50%
-3.10%
31.70%
16.60%
5.30%
18.70%

17.73%
0.016
13%
1.000

T sut sinh li
28%
22%
24%
37%
14%
51%

Ma trn t sut sinh li

A
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
TSSL trung bnh
Phng sai
lch chun
Beta

B
-35%

-12%

71%

25%

73%

37%

-20%

-43%

17%

-5%

-27%

2%

1%

48%

-3%

-20%

106%

-15%

19%

31%

20.32%
0.20596
45.38%
1.482

4.74%
0.07574
27.52%
1.068

Ma trn phng sai - hip phng sai

0
1
2
3
4
5

Danh mc X

A
B
G
H
M
U
TSSL danh mc X
Phng sai VAR(X)

A
B
G
H
M
U
T trng
10%
10%
10%
10%
10%
50%
12.61%
0.035

B
0.206

0.038

0.038

0.076

0.108

0.035

0.049

0.093

0.021

0.008

0.006

0.040

lch chun

18.80%

Hip phng sai X v Y


T trng u t vo X
-15%
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
110%
120%
130%
140%
150%
160%
170%
180%
190%
200%
210%
220%
230%
240%
250%
260%
270%

0.042
TSSL ca danh mc
16.39%
15.90%
15.57%
15.24%
14.91%
14.58%
14.26%
13.93%
13.60%
13.27%
12.94%
12.61%
12.28%
11.95%
11.63%
11.30%
10.97%
10.64%
10.31%
9.98%
9.65%
9.32%
8.99%
8.67%
8.34%
8.01%
7.68%
7.35%
7.02%

lch chun DM
31.65%
29.35%
27.87%
26.46%
25.11%
23.84%
22.67%
21.61%
20.67%
19.88%
19.25%
18.80%
18.54%
18.47%
18.61%
18.95%
19.48%
20.17%
21.03%
22.02%
23.12%
24.34%
25.64%
27.01%
28.45%
29.95%
31.49%
33.08%
34.70%

Vn-index

-42%

-21%

-8%

23%

-26%

37%

22%

2%

36%

37%

26%

58%

13%

8%

24%

-5%

-9%

7%

-27%

-7%

-6%

28%

14%

-13%

7%

9%

8%

2%

23%

18%

34%

-19%

20%

37%

32%

-3%

-74%

9%

5%

-5%

70%

-26%

22%

5%

21%

31%

187%

21%

26%

23%

15.01%
0.08673
29.45%
1.311

15.29%
0.44352
66.60%
1.299

10.26%
0.00831
9.11%
0.262

12.10%
0.03922
19.80%
0.494

12.38%
0.03595
18.96%
1.000

T sut sinh li

0.108

0.049

0.021

0.006

20.3%

0.035

0.093

0.008

0.040

4.7%

0.087

0.044

0.019

0.015

15.0%

0.044

0.444

0.019

0.027

15.3%

0.019

0.019

0.008

-0.001

10.3%

0.015

0.027

-0.001

0.039

12.1%

Danh mc X

A
B
G
H
M
U
TSSL danh mc X
Phng sai VAR(X)

T trng
50%
10%
10%
10%
10%
10%
15.90%
0.086

lch chun

29.35%

22.00%
NG HIU QU DANH
MC

20.00%

Series2

T sut sinh li

18.00%
Series3

16.00%
14.00%

Series4

12.00%

Series5

10.00%

Series6

8.00%

Series7

6.00%
0.00%

20.00%

40.00%
lch chun

60.00%

80.00%

A
1
2
3
4
5
6
7
8
9
10
11
12

11.20%
8.70%
4.20%
20.40%
21.10%
17.50%
20.30%
11.40%
8.90%
4.50%
9.20%
7.50%

TSSL trung bnh


Phng sai
lch chun

12.08%
0.0035
5.910%

Ma trn phng sai - HPS


0

A
A
B
C

0
1
2

T trng u t

A
B
C
Tng

0.0035
0.0018
-0.0051

0.6
0
0.4
1

TSSL trung bnh DM


0.118816667
lch chun DM
0.027744724
Vn u t mi chng khon ko vt qu 60% vn u t c danh m

31.20%

20%

22.40%

12.30%

1.25%

22.60%

-15.40%

-14.60%

13.20%

-7.10%

14.20%

5.60%

29.20%

13.80%

25.30%

18.90%

-18.50%

19%

4.10%

18.30%

-7.20%

13.50%

3.10%

16.80%

8.57%
0.0260
16.128%

11.59%
0.0121
11.002%

C
0.0018

-0.0051

0.0260

0.0042

0.0042

0.0121

TSSL
12.08%
8.57%
11.59%

>=

11%

ko vt qu 60% vn u t c danh mc

Chi ph SDV

10%

T trng
A
B
C
D

Nm 0
100%
97%
27%
0%

Tng chi tiu

Nm 1
-70
-60
-80
-50

-30
-90
-10
-50

150
<=
150

120
<=
120

Thu sut

40%

Nm 0
Cu sn phm
Doanh s
Chi ph c nh
Chi ph bin i
Khu hao
Li nhun trc thu
Thu
Li nhun sau thu
Dng tin rng

-60000

NPV ca d n

16,675.09

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17

16,675.09
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905

-90000

18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73

16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905

74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100

16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905
16675.0905

Nm 2 Nm 3 Nm 4 Nm 5 NPV d bn
60
40
40
20
22.11
55
55
55
55
16.68
70
90
70
-100
22.10
30
40
50
30
12.17
Tng NPV

10
350000
15000
262500
28750
43750
17500
26250
55000

10
350000
15000
262500
28750
43750
17500
26250
55000

10
350000
15000
262500
28750
43750
17500
26250
55000

10
350000
15000
262500
28750
43750
17500
26250
55000

53614.26
27762.45
52843.63
50003.66
59607.14
55280.69
40381.93
41417.25
31189.19
54700.44
23617.24
61370.06
41121.26
30096.49
53343.04
61256.62
41142.12

45059.26
11304.34
1

44.30197436

65%
75%

40439.3
66993.93
32940.37
63225.56
44464.55
49133.94
51606.2
65789.1
46751.65
49051.79
54600.03
48243.35
56396.86
40153.74
23990.16
47831.31
42768.13
32653.51
40318.04
38873.28
52256.86
54615.68
41784.96
30522.88
24003.2
48470.24
61355.72
55347.19
43794.33
47194.99
39093.64
60257.81
33810.1
49778.08
53172.22
38012.68
50286.62
61556.53
45785.43
32661.33
44660.14
58766.11
43015.88
31817.69
48970.95
56495.95
43146.27
23887.15
42363.91
39563.06
55375.87
37780.58
37905.76
23316.03
59820.99
27942.39

39860.35
28063.66
29224.16
43777.37
31701.63
58015.04
71152.18
35833.8
52571.11
39753.43
35390.47
63598.49
50454.82
42888.09
31714.67
47824.79
41202.1
48089.49
37214.67
62402.78
44744.89
36065.9
33534.97
40590.56
38206.97
41534.61
66953.51

You might also like