OFERTA PUBLICA INICIAL PRIMARIA - CUERVO

1
Inversionistas % Participacion No. De Acciones a comprar

Maribel 20% 34,425,200.00

Ulises 60,000,000.00 1,744,470.00
David 10% 17,212,600.00
Diego 15% 25,818,900.00
Omar 25% 43,031,500.00
Esteban 23% 39,588,980.00
Javier 10,304,351.00

Total 172,126,001.00

RECURSOS FINANCIEROS ESTABLECIDOS

1) Determinar el valor unitario de compra de la accion

Precio de compra 34
+
Comision al Intermediario 1% 0.34
+
IVA 16% s/Comision 0.0544

Total 34.3944

2) Calcular No. de acciones a comprar:

No. Totulos= M/Ptcu

No. Titulos= 60,000,000.00/34.39 1,744,470.00

Maribel vende el 100% de la tenencia accionaria.

Inversionista No. de Titulos Precio de Venta

Maribel 34,425,200.00 42.96

 Inversionista No. de Titulos Precio de Venta

Pedro Martínez (Comprador) 34,425,200.00 42.96

 Emisora Casa de Bolsa

1% 16%
2 3=1*2 4=3*1% 5=4*16%
Comision por
Precio de Colocación Precio Compra IVA 16% - Comision
Intermediacion 1%

34.00 1,170,456,800.00 11,704,568.00 1,872,730.88

34.00 59,311,980.00 593,119.80 94,899.17
34.00 585,228,400.00 5,852,284.00 936,365.44
34.00 877,842,600.00 8,778,426.00 1,404,548.16
34.00 1,463,071,000.00 14,630,710.00 2,340,913.60
34.00 1,346,025,320.00 13,460,253.20 2,153,640.51
34.00 350,347,934.00 3,503,479.34 560,556.69

5,852,284,034.00 58,522,840.34 9,363,654.45

1%

Precio de Salida de
Comision Sobre Venta IVA 16% Precio Neto de Venta
Inversion

0.4296 0.0687 42.4617 1,461,752,514.84

 1.30%
Comision Sobre IVA 16% Precio Neto de Compra Precio de entrada de
Compra Inversion
0.5584 0.0893 43.6077 1,501,203,794.04
 6=3+4+5
Precio total de compra

1,184,034,098.88
59,999,998.97
592,017,049.44
888,025,574.16
1,480,042,623.60
1,361,639,213.71
354,411,970.03

5,920,170,528.79

TRN=(PS/PC)*Ie))-1(36,000/p)
Tasa de
Ganancia / Perdida Retención de
Precio Total de Compra Rendimiento
de Capital ISR 10%
Nominal
1,184,034,098.88 277,718,415.96 27,771,841.60 70.365815
 OFERTA PUBLICA INICIAL PRIMARIA - CUERVO
1
Inversionistas % Participacion No. De Acciones a comprar

David 15% 56,396,992

Pedro 20% 75,195,990
Miriam 85,000,000.00 2,471,332
Erick 25% 93,994,988
Mario 23% 86,475,389
Samuel 8% 30,078,396
Joshua 31,366,866

Total 375,979,953.00

RECURSOS FINANCIEROS ESTABLECIDOS

1) Determinar el valor unitario de compra de la accion

Precio de compra 34
+
Comision al Intermediario 1% 0.34
+
IVA 16% s/Comision 0.0544

Total 34.3944

2) Calcular No. de acciones a comprar:

No. Totulos= M/Ptcu

No. Titulos= 85,000,000/34.3944 2,471,332.00
 Emisora Casa de Bolsa

ADR=1:1 1% 16%
2 3=1*2 4=3*1% 5=4*16%
Precio de Colocación Precio Compra Comision por Intermediacion 1% IVA 16% - Comision

34.00 1,917,497,728.00 19,174,977.28 3,067,996.36

34.00 2,556,663,660.00 25,566,636.60 4,090,661.86
34.00 84,025,288.00 840,252.88 134,440.46
34.00 3,195,829,592.00 31,958,295.92 5,113,327.35
34.00 2,940,163,226.00 29,401,632.26 4,704,261.16
34.00 1,022,665,464.00 10,226,654.64 1,636,264.74
34.00 1,066,473,444.00 10,664,734.44 1,706,357.51

12,783,318,402.00 127,833,184.02 20,453,309.44

EMISORA INTERMEDIARIOS COLOCADORES

RECURSOS NETOS 12,563,492,842.10

GASTOS DE COLOCACION 219,825,559.90 1.719628%

OFERTA PUBLICA GLOBAL No. De Acciones Monto de emisión

Mexico 172,126,001.00 5,852,284,034.00
Internacional 375,979,953.00 12,783,318,402.00

TOTAL 548,105,954.00 18,635,602,436.00

 6=3+4+5
Precio total de compra

1,939,740,701.64
2,586,320,958.46
84,999,981.34
3,232,901,215.27
2,974,269,119.42
1,034,528,383.38
1,078,844,535.95

12,931,604,895.46

GASTOS DE COLOCACION RECURSOS NETOS

304,943,804.41 5,547,340,229.59
219,825,559.90 12,563,492,842.10

524,769,364.31 18,110,833,071.69
 RDO=(Valor Final / Valor Inicial) -1)*
Precio Cierre Rendimiento
Alsea (A) OMA ALI BABA ALPEKA Alsea (A)
1 21.48 105.61 5,650.00 17.90
2 21.13 107.95 5,568.11 18.10 1 - 1.606519
3 21.11 105.00 5,649.99 18.02 2 - 0.094652
4 21.02 104.42 5,717.86 17.93 3 - 0.426338
5 21.06 106.06 5,573.00 18.03 4 0.190294
6 19.87 103.28 5,570.89 18.10 5 - 5.650522
7 20.23 94.99 5,633.90 17.81 6 1.811776
8 20.38 96.19 5,946.77 18.27 7 0.741473
9 20.96 90.43 5,931.95 18.49 8 2.845927
10 20.41 92.23 5,959.97 18.09 9 - 2.624045
11 20.81 91.96 5,836.51 17.44 10 1.959823
12 21.66 91.71 5,601.08 17.51 11 4.084574
13 22.28 91.09 5,577.94 17.56 12 2.862419
14 22.63 93.37 5,557.01 17.83 13 1.570915
15 22.40 91.89 5,461.30 17.97 14 - 1.016349
16 22.33 93.46 5,538.03 18.16 15 - 0.312500
17 22.25 93.56 5,551.00 18.13 16 - 0.358262
18 22.87 98.73 5,647.61 18.06 17 2.786516
19 22.65 97.27 5,634.76 18.03 18 - 0.961958
20 21.27 95.98 5,755.45 17.95 19 - 6.092715
21 21.02 92.95 5,738.10 17.96 20 - 1.175364
22 21.04 96.08 5,586.03 18.09 21 0.095147
23 20.96 97.03 5,459.39 17.61 22 - 0.380228
24 20.98 98.99 5,552.55 17.71 23 0.095419
25 21.14 95.87 5,568.20 16.97 24 0.762631
26 21.42 98.99 5,716.42 17.59 25 1.324503
27 21.75 98.05 5,874.92 17.67 26 1.540616
28 22.20 100.75 5,894.93 17.63 27 2.068965
29 22.87 106.32 5,846.26 17.64 28 3.018018
30 23.33 105.39 5,399.63 17.59 29 2.011368
31 23.50 106.96 5,355.09 17.50 30 0.728675
32 23.41 106.58 5,125.00 17.53 31 - 0.382978
33 22.38 106.89 5,027.00 17.51 32 - 4.399829
34 22.58 106.51 4,919.10 17.49 33 0.893655
35 22.61 106.85 4,969.86 17.49 34 0.132860
36 22.85 106.57 4,963.80 17.16 35 1.061477
37 22.51 105.30 4,965.00 17.03 36 - 1.487964
38 23.11 104.22 5,033.43 17.15 37 2.665482
39 23.39 105.46 5,153.61 16.99 38 1.211596
40 23.85 107.62 5,115.11 16.79 39 1.966652
41 23.01 101.31 4,977.35 16.81 40 - 3.522012
42 23.32 104.19 4,990.76 17.10 41 1.347240
43 23.29 100.06 5,092.00 16.87 42 - 0.128644
44 24.19 102.95 5,002.28 16.92 43 3.864319
45 24.36 105.69 4,980.00 16.66 44 0.702769
46 24.71 100.67 4,831.64 16.59 45 1.436781
47 24.94 98.80 4,841.21 16.53 46 0.930797
48 23.19 100.26 4,900.11 15.73 47 - 7.016840
49 24.25 106.52 4,890.00 16.44 48 4.570935
50 25.22 113.30 4,815.59 16.13 49 4.000000
51 25.30 118.42 4,691.45 16.40 50 0.317208
52 23.92 117.94 4,742.21 15.92 51 - 5.454545
53 21.75 113.85 4,758.14 15.81 52 - 9.071906
54 20.94 113.16 4,749.73 15.99 53 - 3.724137
55 19.88 110.12 4,653.59 15.54 54 - 5.062082
56 19.17 102.65 4,571.00 15.49 55 - 3.571428
57 18.75 97.60 4,579.80 15.51 56 - 2.190923
58 18.91 97.25 4,420.66 15.47 57 0.853333
59 19.16 101.14 4,467.91 15.66 58 1.322051
60 18.97 96.82 4,490.17 15.98 59 - 0.991649
61 18.03 89.67 4,594.74 14.90 60 - 4.955192
62 18.48 89.30 4,545.80 14.69 61 2.495840
63 18.63 88.17 4,859.32 14.53 62 0.811688
64 18.67 89.93 5,004.39 14.73 63 0.214707
65 18.58 87.76 5,141.77 14.28 64 - 0.482056
66 19.08 91.35 5,096.34 13.93 65 2.691065
67 18.84 85.61 4,913.12 12.84 66 - 1.257861
68 18.88 88.33 4,761.58 12.18 67 0.212314
69 18.34 90.44 4,822.00 12.15 68 - 2.860169
70 19.56 92.33 4,865.79 12.57 69 6.652126
71 19.45 93.09 4,917.81 12.52 70 - 0.562372
72 20.08 93.09 4,787.20 12.21 71 3.239074
73 20.27 92.58 4,720.34 12.04 72 0.946215
74 20.57 94.11 4,756.48 11.95 73 1.480019
75 20.84 90.66 4,672.78 11.64 74 1.312591
76 19.42 89.33 4,615.92 11.76 75 - 6.813819
77 19.87 87.80 4,835.67 11.46 76 2.317198
78 19.46 85.01 4,923.30 11.42 77 - 2.063412
79 18.85 82.95 4,884.22 11.05 78 - 3.134635
80 19.96 80.64 5,040.13 10.94 79 5.888594
81 21.48 82.37 5,118.87 10.49 80 7.615230
82 20.35 84.42 5,067.33 10.67 81 - 5.260707
83 17.74 82.81 5,142.27 10.72 82 - 12.825552
84 16.19 83.48 5,077.70 10.35 83 - 8.737316
85 16.24 89.26 5,114.56 10.78 84 0.308832
86 16.65 87.46 4,978.86 11.00 85 2.524630
87 14.78 83.51 5,143.53 10.55 86 - 11.231231
88 14.52 82.77 5,003.32 10.57 87 - 1.759133
89 14.11 86.39 4,825.74 10.58 88 - 2.823691
90 14.18 84.72 4,729.11 9.63 89 0.496102
91 14.59 74.23 4,716.85 10.12 90 2.891396
92 14.99 73.74 4,770.00 10.05 91 2.741603
93 14.34 76.31 4,863.00 9.77 92 - 4.336224
94 14.27 70.21 4,648.40 9.42 93 - 0.488145
95 14.90 71.94 4,610.00 9.84 94 4.414856
96 15.20 71.29 4,554.19 8.79 95 2.013422
97 15.18 80.17 4,611.20 8.45 96 - 0.131578
98 15.41 79.85 4,600.00 8.14 97 1.515151
99 16.14 79.87 4,429.96 8.50 98 4.737183
100 16.77 80.05 4,466.46 8.91 99 3.903345
101 15.79 74.06 4,546.20 9.14 100 - 5.843768
102 15.16 72.15 4,661.20 8.89 101 - 3.989867
103 16.94 64.82 4,422.58 8.89 102 11.741424
104 18.52 75.08 4,433.22 9.52 103 9.327036
105 17.52 75.12 4,376.21 9.20 104 - 5.399568
106 17.76 79.79 4,265.91 9.47 105 1.369863
107 23.00 84.74 4,310.00 10.12 106 29.504504
108 33.20 98.65 4,203.10 10.81 107 44.347826
109 32.51 99.50 4,024.17 10.44 108 - 2.078313
110 37.21 111.63 4,226.67 11.07 109 14.457090
111 38.93 118.25 4,290.40 11.84 110 4.622413
112 38.68 115.60 4,186.73 11.39 111 - 0.642178
113 40.96 123.57 4,103.00 13.02 112 5.894519
114 43.22 128.64 4,184.82 12.98 113 5.517578
115 43.98 130.32 4,126.06 13.45 114 1.758445
116 43.35 127.87 3,988.45 13.10 115 - 1.432469
117 41.95 130.75 4,090.00 13.68 116 - 3.229527
118 39.92 129.27 4,034.01 13.32 117 - 4.839094
119 39.40 127.03 3,980.01 13.90 118 - 1.302605
120 42.35 137.11 4,013.00 14.22 119 7.487309
121 43.14 147.08 3,923.93 14.17 120 1.865407
122 42.97 151.78 3,927.49 14.54 121 - 0.394065
123 43.91 156.83 4,004.66 14.61 122 2.187572
124 42.83 154.53 4,107.83 14.15 123 - 2.459576
125 42.41 155.36 4,129.96 14.17 124 - 0.980621
126 41.89 154.23 4,098.53 13.89 125 - 1.226125
127 43.08 150.10 4,100.00 14.60 126 2.840773
128 45.89 150.05 4,070.90 14.00 127 6.522748
129 45.90 152.97 4,088.81 14.98 128 0.021791
130 45.98 151.33 4,191.37 16.73 129 0.174291
131 45.77 148.87 4,050.86 16.92 130 - 0.456720
132 45.38 144.12 4,029.03 16.89 131 - 0.852086
133 45.24 144.31 4,058.00 17.12 132 - 0.308505
134 46.09 144.91 4,117.00 17.34 133 1.878868
135 46.24 144.05 4,090.00 17.42 134 0.325450
136 45.87 144.67 4,160.60 17.55 135 - 0.800173
137 45.76 143.87 3,910.00 17.72 136 - 0.239808
138 45.76 144.82 3,908.92 17.65 137 -
139 45.92 143.42 3,967.67 18.34 138 0.349650
140 45.12 143.44 3,941.43 18.57 139 - 1.742160
141 44.91 141.49 3,880.61 19.24 140 - 0.465425
142 45.53 144.87 3,995.00 21.50 141 1.380538
143 45.57 146.22 4,119.21 21.44 142 0.087854
144 47.31 147.12 4,157.22 21.76 143 3.818301
145 48.27 147.99 4,176.00 21.89 144 2.029169
146 49.37 149.69 4,227.50 21.58 145 2.278848
147 49.42 150.85 4,227.50 21.58 146 0.101276
148 49.83 150.84 4,200.00 21.42 147 0.829623
149 50.37 147.25 4,230.00 20.95 148 1.083684
150 49.88 145.03 4,278.33 20.99 149 - 0.972801
151 49.54 144.89 4,333.52 21.24 150 - 0.681635
152 50.68 142.13 4,190.00 21.22 151 2.301170
153 51.66 140.55 4,170.84 20.93 152 1.933701
154 51.60 141.00 4,129.80 20.85 153 - 0.116144
155 51.87 138.93 4,118.08 20.84 154 0.523255
156 51.88 140.29 4,086.50 21.16 155 0.019278
157 51.89 141.59 4,102.00 21.12 156 0.019275
158 51.48 142.26 4,133.52 20.97 157 - 0.790132
0.695089
DO=(Valor Final / Valor Inicial) -1)*100
Rendimiento
OMA ALI BABA ALPEKA

2.220538 - 1.449380 1.145571

- 2.732746 1.470516 - 0.441988
- 0.552380 1.201241 - 0.499445
1.570580 - 2.533465 0.557724
- 2.621157 - 0.037861 0.388241
- 8.026723 1.131058 - 1.602209
1.263290 5.553346 2.582818
- 5.988148 - 0.249210 1.204159
1.990489 0.472357 - 2.163331
- 0.292746 - 2.071486 - 3.593145
- 0.271857 - 4.033746 0.401376
- 0.676044 - 0.413134 0.285551
2.503018 - 0.375228 1.537585
- 1.585091 - 1.722329 0.785193
1.708564 1.404976 1.057317
0.106997 0.234198 - 0.165198
5.525865 1.740407 - 0.386100
- 1.478780 - 0.227529 - 0.166112
- 1.326205 2.141883 - 0.443704
- 3.156907 - 0.301453 0.055710
3.367401 - 2.650180 0.723830
0.988759 - 2.267084 - 2.653399
2.019993 1.706417 0.567859
- 3.151833 0.281852 - 4.178430
3.254407 2.661901 3.653506
- 0.949590 2.772714 0.454803
2.753697 0.340600 - 0.226372
5.528535 - 0.825624 0.056721
- 0.874717 - 7.639584 - 0.283446
1.489704 - 0.824871 - 0.511654
- 0.355272 - 4.296659 0.171428
0.290861 - 1.912195 - 0.114090
- 0.355505 - 2.146409 - 0.114220
0.319218 1.031896 -
- 0.262049 - 0.121935 - 1.886792
- 1.191704 0.024175 - 0.757575
- 1.025641 1.378247 0.704638
1.189790 2.387636 - 0.932944
2.048169 - 0.747049 - 1.177163
- 5.863222 - 2.693197 0.119118
 2.842759 0.269420 1.725163
- 3.963912 2.028548 - 1.345029
2.888267 - 1.761979 0.296384
2.661486 - 0.445396 - 1.536643
- 4.749739 - 2.979116 - 0.420168
- 1.857554 0.198069 - 0.361663
1.477732 1.216637 - 4.839685
6.243766 - 0.206321 4.513668
6.365001 - 1.521676 - 1.885644
4.518976 - 2.577877 1.673899
- 0.405336 1.081968 - 2.926829
- 3.467865 0.335919 - 0.690954
- 0.606060 - 0.176749 1.138519
- 2.686461 - 2.024115 - 2.814258
- 6.783508 - 1.774758 - 0.321750
- 4.919629 0.192518 0.129115
- 0.358606 - 3.474824 - 0.257898
4.000000 1.068844 1.228183
- 4.271307 0.498219 2.043422
- 7.384837 2.328865 - 6.758448
- 0.412624 - 1.065130 - 1.409395
- 1.265397 6.896915 - 1.089176
1.996143 2.985397 1.376462
- 2.412987 2.745189 - 3.054989
4.090701 - 0.883547 - 2.450980
- 6.283524 - 3.595129 - 7.824838
3.177198 - 3.084394 - 5.140186
2.388769 1.268906 - 0.246305
2.089783 0.908129 3.456790
0.823134 1.069096 - 0.397772
- - 2.655856 - 2.476038
- 0.547856 - 1.396641 - 1.392301
1.652624 0.765622 - 0.747508
- 3.665922 - 1.759704 - 2.594142
- 1.467019 - 1.216834 1.030927
- 1.712750 4.760697 - 2.551020
- 3.177676 1.812158 - 0.349040
- 2.423244 - 0.793776 - 3.239929
- 2.784810 3.192116 - 0.995475
2.145337 1.562261 - 4.113345
2.488770 - 1.006862 1.715919
- 1.907131 1.478885 0.468603
0.809081 - 1.255671 - 3.451492
6.923814 0.725919 4.154589
- 2.016580 - 2.653209 2.040816
- 4.516350 3.307383 - 4.090909
- 0.886121 - 2.725948 0.189573
4.373565 - 3.549243 0.094607
- 1.933094 - 2.002387 - 8.979206
- 12.381964 - 0.259245 5.088265
- 0.660110 1.126811 - 0.691699
3.485218 1.949685 - 2.786069
- 7.993709 - 4.412913 - 3.582395
2.464036 - 0.826090 4.458598
- 0.903530 - 1.210629 - 10.670731
12.456164 1.251814 - 3.868031
- 0.399151 - 0.242886 - 3.668639
0.025046 - 3.696521 4.422604
0.225366 0.823935 4.823529
- 7.482823 1.785306 2.581369
- 2.578990 2.529585 - 2.735229
- 10.159390 - 5.119282 -
15.828448 0.240583 7.086614
0.053276 - 1.285972 - 3.361344
6.216719 - 2.520445 2.934782
6.203784 1.033542 6.863780
16.414916 - 2.480278 6.818181
0.861632 - 4.257095 - 3.422756
12.190954 5.032093 6.034482
5.930305 1.507806 6.955736
- 2.241014 - 2.416324 - 3.800675
6.894463 - 1.999890 14.310798
4.102937 1.994150 - 0.307219
1.305970 - 1.404122 3.620955
- 1.879987 - 3.335142 - 2.602230
2.252287 2.546101 4.427480
- 1.131931 - 1.368948 - 2.631578
- 1.732807 - 1.338618 4.354354
7.935133 0.828892 2.302158
7.271533 - 2.219536 - 0.351617
3.195539 0.090725 2.611150
3.327184 1.964868 0.481430
- 1.466556 2.576248 - 3.148528
0.537112 0.538727 0.141342
- 0.727342 - 0.761024 - 1.976005
- 2.677818 0.035866 5.111591
- 0.033311 - 0.709756 - 4.109589
1.946017 0.439951 7.000000
- 1.072105 2.508309 11.682242
- 1.625586 - 3.352364 1.135684
- 3.190703 - 0.538897 - 0.177304
0.131834 0.719031 1.361752
0.415771 1.453918 1.285046
- 0.593471 - 0.655817 0.461361
0.430406 1.726161 0.746268
- 0.552982 - 6.023169 0.968660
0.660318 - 0.027621 - 0.395033
- 0.966717 1.502972 3.909348
0.013945 - 0.661345 1.254089
- 1.359453 - 1.543094 3.607969
2.388861 2.947732 11.746361
0.931869 3.109136 - 0.279069
0.615510 0.922749 1.492537
0.591353 0.451744 0.597426
1.148726 1.233237 - 1.416171
0.774934 - -
- 0.006629 - 0.650502 - 0.741427
- 2.380005 0.714285 - 2.194211
- 1.507640 1.142553 0.190930
- 0.096531 1.289989 1.191043
- 1.904893 - 3.311857 - 0.094161
- 1.111658 - 0.457279 - 1.366635
0.320170 - 0.983974 - 0.382226
- 1.468085 - 0.283790 - 0.047961
0.978910 - 0.766862 1.535508
0.926651 0.379297 - 0.189035
0.473197 0.768405 - 0.710227
0.268345 - 0.174832 0.156478
 Desviación Estandar
Rendimiento

Alsea (A) OMA ALI BABA ALPEKA Alsea (A)

1 -1.606519 2.220538 -1.44938 1.145571 5.297399
2 -0.094652 -2.732746 1.470516 -0.441988 0.623690
3 -0.426338 -0.55238 1.201241 -0.499445 1.257598
4 0.190294 1.57058 -2.533465 0.557724 0.254817
5 -5.650522 -2.621157 -0.037861 0.388241 40.266778
6 1.811776 -8.026723 1.131058 -1.602209 1.246989
7 0.741473 1.26329 5.553346 2.582818 0.002151
8 2.845927 -5.988148 -0.24921 1.204159 4.626104
9 -2.624045 1.990489 0.472357 -2.163331 11.016650
10 1.959823 -0.292746 -2.071486 -3.593145 1.599552
11 4.084574 -0.271857 -4.033746 0.401376 11.488608
12 2.862419 -0.676044 -0.413134 0.285551 4.697319
13 1.570915 2.503018 -0.375228 1.537585 0.767071
14 -1.016349 -1.585091 -1.722329 0.785193 2.929020
15 -0.3125 1.708564 1.404976 1.057317 1.015235
16 -0.358262 0.106997 0.234198 -0.165198 1.109548
17 2.786516 5.525865 1.740407 -0.3861 4.374066
18 -0.961958 -1.47878 -0.227529 -0.166112 2.745804
19 -6.092715 -1.326205 2.141883 -0.443704 46.074283
20 -1.175364 -3.156907 -0.301453 0.05571 3.498594
21 0.095147 3.367401 -2.65018 0.72383 0.359930
22 -0.380228 0.988759 -2.267084 -2.653399 1.156306
23 0.095419 2.019993 1.706417 0.567859 0.359604
24 0.762631 -3.151833 0.281852 -4.17843 0.004561
25 1.324503 3.254407 2.661901 3.653506 0.396161
26 1.540616 -0.94959 2.772714 0.454803 0.714915
27 2.068965 2.753697 0.3406 -0.226372 1.887535
28 3.018018 5.528535 -0.825624 0.056721 5.395999
29 2.011368 -0.874717 -7.639584 -0.283446 1.732590
30 0.728675 1.489704 -0.824871 -0.511654 0.001128
31 -0.382978 -0.355272 -4.296659 0.171428 1.162228
32 -4.399829 0.290861 -1.912195 -0.11409 25.958189
33 0.893655 -0.355505 -2.146409 -0.11422 0.039428
34 0.13286 0.319218 1.031896 0 0.316101
35 1.061477 -0.262049 -0.121935 -1.886792 0.134240
36 -1.487964 -1.191704 0.024175 -0.757575 4.765720
37 2.665482 -1.025641 1.378247 0.704638 3.882448
38 1.211596 1.18979 2.387636 -0.932944 0.266779
39 1.966652 2.048169 -0.747049 -1.177163 1.616872
40 -3.522012 -5.863222 -2.693197 0.119118 17.783940
41 1.34724 2.842759 0.26942 1.725163 0.425300
42 -0.128644 -3.963912 2.028548 -1.345029 0.678536
43 3.864319 2.888267 -1.761979 0.296384 10.044018
44 0.702769 2.661486 -0.445396 -1.536643 0.000058
45 1.436781 -4.749739 -2.979116 -0.420168 0.550107
46 0.930797 -1.857554 0.198069 -0.361663 0.055558
47 -7.01684 1.477732 1.216637 -4.839685 59.473848
48 4.570935 6.243766 -0.206321 4.513668 15.022182
49 4 6.365001 -1.521676 -1.885644 10.922436
50 0.317208 4.518976 -2.577877 1.673899 0.142794
51 -5.454545 -0.405336 1.081968 -2.926829 37.817998
52 -9.071906 -3.467865 0.335919 -0.690954 95.394191
53 -3.724137 -0.60606 -0.176749 1.138519 19.529558
54 -5.062082 -2.686461 -2.024115 -2.814258 33.145017
55 -3.571428 -6.783508 -1.774758 -0.32175 18.203167
56 -2.190923 -4.919629 0.192518 0.129115 8.329065
57 0.853333 -0.358606 -3.474824 -0.257898 0.025041
58 1.322051 4 1.068844 1.228183 0.393081
59 -0.991649 -4.271307 0.498219 2.043422 2.845085
60 -4.955192 -7.384837 2.328865 -6.758448 31.925675
61 2.49584 -0.412624 -1.06513 -1.409395 3.242704
62 0.811688 -1.265397 6.896915 -1.089176 0.013595
63 0.214707 1.996143 2.985397 1.376462 0.230766
64 -0.482056 -2.412987 2.745189 -3.054989 1.385670
65 2.691065 4.090701 -0.883547 -2.45098 3.983920
66 -1.257861 -6.283524 -3.595129 -7.824838 3.814013
67 0.212314 3.177198 -3.084394 -5.140186 0.233071
68 -2.860169 2.388769 1.268906 -0.246305 12.639859
69 6.652126 2.089783 0.908129 3.45679 35.486289
70 -0.562372 0.823134 1.069096 -0.397772 1.581208
71 3.239074 0 -2.655856 -2.476038 6.471859
72 0.946215 -0.547856 -1.396641 -1.392301 0.063064
73 1.480019 1.652624 0.765622 -0.747508 0.616115
74 1.312591 -3.665922 -1.759704 -2.594142 0.381308
75 -6.813819 -1.467019 -1.216834 1.030927 56.383699
76 2.317198 -1.71275 4.760697 -2.55102 2.631237
77 -2.063412 -3.177676 1.812158 -0.34904 7.609327
78 -3.134635 -2.423244 -0.793776 -3.239929 14.666785
79 5.888594 -2.78481 3.192116 -0.995475 26.972494
80 7.61523 2.145337 1.562261 -4.113345 47.888351
81 -5.260707 2.48877 -1.006862 1.715919 35.471505
82 -12.825552 -1.907131 1.478885 0.468603 ###
83 -8.737316 0.809081 -1.255671 -3.451492 88.970264
84 0.308832 6.923814 0.725919 4.154589 0.149194
85 2.52463 -2.01658 -2.653209 2.040816 3.347220
86 -11.231231 -4.51635 3.307383 -4.090909 ###
87 -1.759133 -0.886121 -2.725948 0.189573 6.023205
88 -2.823691 4.373565 -3.549243 0.094607 12.381812
89 0.496102 -1.933094 -2.002387 -8.979206 0.039595
90 2.891396 -12.381964 -0.259245 5.088265 4.823764
91 2.741603 -0.66011 1.126811 -0.691699 4.188219
92 -4.336224 3.485218 1.949685 -2.786069 25.314110
93 -0.488145 -7.993709 -4.412913 -3.582395 1.400042
94 4.414856 2.464036 -0.82609 4.458598 13.836666
95 2.013422 -0.90353 -1.210629 -10.670731 1.738001
96 -0.131578 12.456164 1.251814 -3.868031 0.683378
97 1.515151 -0.399151 -0.242886 -3.668639 0.672501
98 4.737183 0.025046 -3.696521 4.422604 16.338523
99 3.903345 0.225366 0.823935 4.823529 10.292906
100 -5.843768 -7.482823 1.785306 2.581369 42.756650
101 -3.989867 -2.57899 2.529585 -2.735229 21.948812
102 11.741424 -10.15939 -5.119282 0 ###
103 9.327036 15.828448 0.240583 7.086614 74.510509
104 -5.399568 0.053276 -1.285972 -3.361344 37.144843
105 1.369863 6.216719 -2.520445 2.934782 0.455319
106 29.504504 6.203784 1.033542 6.86378 ###
107 44.347826 16.414916 -2.480278 6.818181 ###
108 -2.078313 0.861632 -4.257095 -3.422756 7.691758
109 14.45709 12.190954 5.032093 6.034482 ###
110 4.622413 5.930305 1.507806 6.955736 15.423873
111 -0.642178 -2.241014 -2.416324 -3.800675 1.788283
112 5.894519 6.894463 -1.99989 14.310798 27.034072
113 5.517578 4.102937 1.99415 -0.307219 23.256400
114 1.758445 1.30597 -1.404122 3.620955 1.130725
115 -1.432469 -1.879987 -3.335142 -2.60223 4.526503
116 -3.229527 2.252287 2.546101 4.42748 15.402610
117 -4.839094 -1.131931 -1.368948 -2.631578 30.627181
118 -1.302605 -1.732807 -1.338618 4.354354 3.990781
119 7.487309 7.935133 0.828892 2.302158 46.134252
120 1.865407 7.271533 -2.219536 -0.351617 1.369644
121 -0.394065 3.195539 0.090725 2.61115 1.186256
122 2.187572 3.327184 1.964868 0.48143 2.227505
123 -2.459576 -1.466556 2.576248 -3.148528 9.951911
124 -0.980621 0.537112 0.538727 0.141342 2.808004
125 -1.226125 -0.727342 -0.761024 -1.976005 3.691063
126 2.840773 -2.677818 0.035866 5.111591 4.603959
127 6.522748 -0.033311 -0.709756 -4.109589 33.961609
128 0.021791 1.946017 0.439951 7 0.453330
129 0.174291 -1.072105 2.508309 11.682242 0.271230
130 -0.45672 -1.625586 -3.352364 1.135684 1.326663
 131 -0.852086 -3.190703 -0.538897 -0.177304 2.393750
132 -0.308505 0.131834 0.719031 1.361752 1.007200
133 1.878868 0.415771 1.453918 1.285046 1.401332
134 0.32545 -0.593471 -0.655817 0.461361 0.136632
135 -0.800173 0.430406 1.726161 0.746268 2.235808
136 -0.239808 -0.552982 -6.023169 0.96866 0.874032
137 0 0.660318 -0.027621 -0.395033 0.483148
138 0.34965 -0.966717 1.502972 3.909348 0.119328
139 -1.74216 0.013945 -0.661345 1.254089 5.940182
140 -0.465425 -1.359453 -1.543094 3.607969 1.346792
141 1.380538 2.388861 2.947732 11.746361 0.469840
142 0.087854 0.931869 3.109136 -0.279069 0.368734
143 3.818301 0.61551 0.922749 1.492537 9.754453
144 2.029169 0.591353 0.451744 0.597426 1.779769
145 2.278848 1.148726 1.233237 -1.416171 2.508292
146 0.101276 0.774934 0 0 0.352613
147 0.829623 -0.006629 -0.650502 -0.741427 0.018099
148 1.083684 -2.380005 0.714285 -2.194211 0.151006
149 -0.972801 -1.50764 1.142553 0.19093 2.781857
150 -0.681635 -0.096531 1.289989 1.191043 1.895368
151 2.30117 -1.904893 -3.311857 -0.094161 2.579496
152 1.933701 -1.111658 -0.457279 -1.366635 1.534159
153 -0.116144 0.32017 -0.983974 -0.382226 0.658098
154 0.523255 -1.468085 -0.28379 -0.047961 0.029526
155 0.019278 0.97891 -0.766862 1.535508 0.456720
156 0.019275 0.926651 0.379297 -0.189035 0.456724
157 -0.790132 0.473197 0.768405 -0.710227 2.205881
PROMEDIO 0.695089 0.268345 -0.174832 0.156478
 OMA ALI BABA ALPEKA
3.811057 1.624472 0.978304
9.006547 2.707170 0.358161
0.673589 1.893576 0.430234
1.695815 5.563149 0.160998
8.349221 0.018761 0.053714
68.808153 1.705348 3.092979
0.989915 32.812023 5.887125
39.143704 0.005532 1.097635
2.965779 0.418853 5.381513
0.314823 3.597296 14.059672
0.291818 14.891217 0.059975
0.891870 0.056787 0.016659
4.993763 0.040158 1.907456
3.435225 2.394746 0.395282
2.074230 2.495793 0.811510
0.026033 0.167305 0.103475
27.641516 3.668140 0.294390
3.052445 0.002776 0.104064
2.542589 5.367168 0.360218
11.732351 0.016032 0.010154
9.604148 6.127347 0.321888
0.518996 4.377518 7.895408
3.068270 3.539097 0.169234
11.697617 0.208560 18.791427
8.916566 8.047054 12.229204
1.483365 8.688027 0.088997
6.176974 0.265670 0.146574
27.669598 0.423530 0.009951
1.306590 55.722522 0.193533
1.491717 0.422550 0.446400
0.388898 16.989457 0.000223
0.000506 3.018430 0.073207
0.389188 3.887115 0.073277
0.002588 1.456192 0.024485
0.281317 0.002798 4.174952
2.131743 0.039603 0.835492
1.674399 2.412054 0.300479
0.849060 6.566242 1.186840
3.167773 0.327432 1.778598
37.596113 6.342162 0.001395
 6.627607 0.197359 2.460772
17.911999 4.854883 2.254523
6.863991 2.519035 0.019573
5.727123 0.073204 2.866658
25.181167 7.864008 0.332520
4.519446 0.139055 0.268470
1.462616 1.936185 24.961644
35.705656 0.000991 18.985104
37.169214 1.813988 4.170262
18.067863 5.774625 2.302566
0.453846 1.579546 9.506782
13.959265 0.260866 0.718140
0.764584 0.000003 0.964404
8.730878 3.419847 8.825272
49.728630 2.559763 0.228702
26.915074 0.134946 0.000748
0.393067 10.889947 0.171707
13.925249 1.546729 1.148551
20.608440 0.452997 3.560557
58.571194 6.268498 47.816201
0.463718 0.792630 2.451958
2.352364 50.009605 1.551653
2.985285 9.987047 1.488360
7.189541 8.526522 10.313520
14.610405 0.502276 6.798837
42.926987 11.698431 63.701405
8.461425 8.465551 28.054649
4.496197 2.084379 0.162234
3.317636 1.172804 10.892059
0.307790 1.547356 0.307193
0.072009 6.155480 6.930140
0.666184 1.492817 2.398716
1.916228 0.884453 0.817190
15.478456 2.511819 7.565910
3.011488 1.085768 0.764661
3.924737 24.359446 7.330545
11.875060 3.948129 0.255548
7.244651 0.383091 11.535580
9.321755 11.336338 1.326995
3.523098 3.017492 18.231388
4.930287 0.692273 2.431856
4.732695 2.734779 0.097422
0.292395 1.168212 13.017447
44.295267 0.811352 15.984891
5.220882 6.142352 3.550729
22.893306 12.125821 18.040296
1.332791 6.508192 0.001095
16.852831 11.386649 0.003828
4.846333 3.339957 83.460722
### 0.007125 24.322523
0.862028 1.694274 0.719404
10.348271 4.513572 8.658582
68.261536 17.961330 13.979171
4.821058 0.424136 18.508236
1.373291 1.072875 117.228454
### 2.035318 16.196672
0.445550 0.004631 14.631520
0.059194 12.402293 18.199831
0.001847 0.997535 21.781365
60.080605 3.842140 5.880096
8.107316 7.313871 8.361969
### 24.447585 0.024485
### 0.172569 48.026784
0.046254 1.234632 12.375071
35.383153 5.501900 7.718973
35.229436 1.460167 44.987900
### 5.315081 44.378286
0.351989 16.664871 12.810916
### 27.112067 34.550931
32.057791 2.831270 46.229909
6.296882 5.024286 15.659059
43.905439 3.330836 200.344774
14.704095 4.704482 0.215014
1.076665 1.511153 12.002600
4.615330 9.987559 7.610469
3.936025 7.403476 18.241458
1.960772 1.425913 7.773256
4.004609 1.354397 17.622162
58.779638 1.007461 4.603942
49.044642 4.180814 0.258160
8.568464 0.070520 6.025414
9.356496 4.578316 0.105593
3.009881 7.568441 10.923064
0.072235 0.509166 0.000229
0.991392 0.343621 4.547483
8.679876 0.044393 24.553144
0.090996 0.286143 18.199327
2.814583 0.377958 46.833793
1.796806 7.199245 132.843235
3.586974 10.096709 0.958844
11.965013 0.132543 0.111410
0.018635 0.798991 1.452685
0.021734 2.652826 1.273665
0.742726 0.231346 0.092953
0.026263 3.613774 0.347852
0.674578 34.203045 0.659639
0.153642 0.021671 0.304164
1.525378 2.815026 14.084033
0.064719 0.236694 1.204749
2.649726 1.872140 11.912790
4.496588 9.750405 134.325387
0.440264 10.784445 0.189701
0.120523 1.204684 1.785053
0.104334 0.392597 0.194435
0.775070 1.982658 2.473224
0.256632 0.030566 0.024485
0.075610 0.226261 0.806233
7.013757 0.790529 5.525738
3.154122 1.735503 0.001186
0.133134 2.145700 1.070324
4.722963 9.840925 0.062819
1.904408 0.079776 2.319873
0.002685 0.654710 0.290201
3.015189 0.011871 0.041795
0.504902 0.350499 1.901723
0.433366 0.307058 0.119379
0.041964 0.889696 0.751177