OPCIONES 1 2 3 4 5

VA 356,800.00 356,800.00 356,800.00 356,800.00 356,800.00

RE 126,262.61 111,385.90 159,387.70 134,358.66 101,565.60
CV 35.39% 31.22% 44.67% 37.66% 28.47%
* SEGN EL CRITERIO DEL VALOR ESPERADO CUALQUIER OPCION ES LA MISMA
* SEGN EL CRITERIO DEL RIESGO, LA OPCIN MENOS RIESGOSA ES LA 5
* SEGN EL CRITERIO COMBINADO DE VA Y RE LA MEJOR OPCION LA 5
K = 800,000.00
Opciones 1 2 3 4 5
A 10% 33% 5% 15% 10%
B 40% 17% 3% 0% 25%
C 40% 28% 22% 40% 25%
D 10% 22% 70% 45% 15%
E 0% 0% 0% 0% 25%
100% 100% 100% 100% 100%
Numero de posibilidades= 3 3
A B
1 A B C D E
10% 40% 40% 10% 0% Total
80,000.00 320,000.00 320,000.00 80,000.00 - 800,000.00
A B C D E
1 p p p p p
2 p p p p q
3 p p p p r
4 p p p q p
5 p p p q q
6 p p p q r
7 p p p r p
8 p p p r q
9 p p p r r
10 p p q p p
11 p p q p q
12 p p q p r
13 p p q q p
14 p p q q q
15 p p q q r
16 p p q r p
17 p p q r q
18 p p q r r
19 p p r p p
20 p p r p q
21 p p r p r
22 p p r q p
23 p p r q q
24 p p r q r
25 p p r r p
26 p p r r q
27 p p r r r
28 p q p p p
29 p q p p q
30 p q p p r
31 p q p q p
32 p q p q q
33 p q p q r
34 p q p r p
35 p q p r q
36 p q p r r
37 p q q p p
38 p q q p q
39 p q q p r
40 p q q q p
41 p q q q q
42 p q q q r
43 p q q r p
44 p q q r q
45 p q q r r
46 p q r p p
47 p q r p q
48 p q r p r
49 p q r q p
50 p q r q q
51 p q r q r
52 p q r r p
53 p q r r q
54 p q r r r
55 p r p p p
56 p r p p q
57 p r p p r
58 p r p q p
59 p r p q q
60 p r p q r
61 p r p r p
62 p r p r q
63 p r p r r
64 p r q p p
65 p r q p q
66 p r q p r
67 p r q q p
68 p r q q q
69 p r q q r
70 p r q r p
71 p r q r q
72 p r q r r
73 p r r p p
74 p r r p q
75 p r r p r
76 p r r q p
77 p r r q q
78 p r r q r
79 p r r r p
80 p r r r q
81 p r r r r
82 q p p p p
83 q p p p q
84 q p p p r
85 q p p q p
86 q p p q q
87 q p p q r
88 q p p r p
89 q p p r q
90 q p p r r
91 q p q p p
92 q p q p q
93 q p q p r
94 q p q q p
95 q p q q q
96 q p q q r
97 q p q r p
98 q p q r q
99 q p q r r
100 q p r p p
101 q p r p q
102 q p r p r
103 q p r q p
104 q p r q q
105 q p r q r
106 q p r r p
107 q p r r q
108 q p r r r
109 q q p p p
110 q q p p q
111 q q p p r
112 q q p q p
113 q q p q q
114 q q p q r
115 q q p r p
116 q q p r q
117 q q p r r
118 q q q p p
119 q q q p q
120 q q q p r
121 q q q q p
122 q q q q q
123 q q q q r
124 q q q r p
125 q q q r q
126 q q q r r
127 q q r p p
128 q q r p q
129 q q r p r
130 q q r q p
131 q q r q q
132 q q r q r
133 q q r r p
134 q q r r q
135 q q r r r
136 q r p p p
137 q r p p q
138 q r p p r
139 q r p q p
140 q r p q q
141 q r p q r
142 q r p r p
143 q r p r q
144 q r p r r
145 q r q p p
146 q r q p q
147 q r q p r
148 q r q q p
149 q r q q q
150 q r q q r
151 q r q r p
152 q r q r q
153 q r q r r
154 q r r p p
155 q r r p q
156 q r r p r
157 q r r q p
158 q r r q q
159 q r r q r
160 q r r r p
161 q r r r q
162 q r r r r
163 r p p p p
164 r p p p q
165 r p p p r
166 r p p q p
167 r p p q q
168 r p p q r
169 r p p r p
170 r p p r q
171 r p p r r
172 r p q p p
173 r p q p q
174 r p q p r
175 r p q q p
176 r p q q q
177 r p q q r
178 r p q r p
179 r p q r q
180 r p q r r
181 r p r p p
182 r p r p q
183 r p r p r
184 r p r q p
185 r p r q q
186 r p r q r
187 r p r r p
188 r p r r q
189 r p r r r
190 r q p p p
191 r q p p q
192 r q p p r
193 r q p q p
194 r q p q q
195 r q p q r
196 r q p r p
197 r q p r q
198 r q p r r
199 r q q p p
200 r q q p q
201 r q q p r
202 r q q q p
203 r q q q q
204 r q q q r
205 r q q r p
206 r q q r q
207 r q q r r
208 r q r p p
209 r q r p q
210 r q r p r
211 r q r q p
212 r q r q q
213 r q r q r
214 r q r r p
215 r q r r q
216 r q r r r
217 r r p p p
218 r r p p q
219 r r p p r
220 r r p q p
221 r r p q q
222 r r p q r
223 r r p r p
224 r r p r q
225 r r p r r
226 r r q p p
227 r r q p q
228 r r q p r
229 r r q q p
230 r r q q q
231 r r q q r
232 r r q r p
233 r r q r q
234 r r q r r
235 r r r p p
236 r r r p q
237 r r r p r
238 r r r q p
239 r r r q q
240 r r r q r
241 r r r r p
242 r r r r q
243 r r r r r
VA 356,800.00
RE 126,262.61
CV 35.39%
CRITERIOS
Escenarios Probabilidad Rentabilidad
p Optimo 0.30 80%
q Probable 0.50 40%
r Fracaso 0.20 3%
3 3 3 243
C D E
A B C D E Total
0.30 0.30 0.30 0.30 0.30 0.0024
0.30 0.30 0.30 0.30 0.50 0.0041
0.30 0.30 0.30 0.30 0.20 0.0016
0.30 0.30 0.30 0.50 0.30 0.0041
0.30 0.30 0.30 0.50 0.50 0.0068
0.30 0.30 0.30 0.50 0.20 0.0027
0.30 0.30 0.30 0.20 0.30 0.0016
0.30 0.30 0.30 0.20 0.50 0.0027
0.30 0.30 0.30 0.20 0.20 0.0011
0.30 0.30 0.50 0.30 0.30 0.0041
0.30 0.30 0.50 0.30 0.50 0.0068
0.30 0.30 0.50 0.30 0.20 0.0027
0.30 0.30 0.50 0.50 0.30 0.0068
0.30 0.30 0.50 0.50 0.50 0.0113
0.30 0.30 0.50 0.50 0.20 0.0045
0.30 0.30 0.50 0.20 0.30 0.0027
0.30 0.30 0.50 0.20 0.50 0.0045
0.30 0.30 0.50 0.20 0.20 0.0018
0.30 0.30 0.20 0.30 0.30 0.0016
0.30 0.30 0.20 0.30 0.50 0.0027
0.30 0.30 0.20 0.30 0.20 0.0011
0.30 0.30 0.20 0.50 0.30 0.0027
0.30 0.30 0.20 0.50 0.50 0.0045
PROBABILIDAD
0.30 0.30 0.20 0.50 0.20 0.0018
0.30 0.30 0.20 0.20 0.30 0.0011
0.30 0.30 0.20 0.20 0.50 0.0018
0.30 0.30 0.20 0.20 0.20 0.0007
0.30 0.50 0.30 0.30 0.30 0.0041
0.30 0.50 0.30 0.30 0.50 0.0068
0.30 0.50 0.30 0.30 0.20 0.0027
0.30 0.50 0.30 0.50 0.30 0.0068
0.30 0.50 0.30 0.50 0.50 0.0113
0.30 0.50 0.30 0.50 0.20 0.0045
0.30 0.50 0.30 0.20 0.30 0.0027
0.30 0.50 0.30 0.20 0.50 0.0045
0.30 0.50 0.30 0.20 0.20 0.0018
0.30 0.50 0.50 0.30 0.30 0.0068
0.30 0.50 0.50 0.30 0.50 0.0113
0.30 0.50 0.50 0.30 0.20 0.0045
0.30 0.50 0.50 0.50 0.30 0.0113
0.30 0.50 0.50 0.50 0.50 0.0188
0.30 0.50 0.50 0.50 0.20 0.0075
0.30 0.50 0.50 0.20 0.30 0.0045
0.30 0.50 0.50 0.20 0.50 0.0075
0.30 0.50 0.50 0.20 0.20 0.0030
0.30 0.50 0.20 0.30 0.30 0.0027
0.30 0.50 0.20 0.30 0.50 0.0045
0.30 0.50 0.20 0.30 0.20 0.0018
0.30 0.50 0.20 0.50 0.30 0.0045
0.30 0.50 0.20 0.50 0.50 0.0075
0.30 0.50 0.20 0.50 0.20 0.0030
0.30 0.50 0.20 0.20 0.30 0.0018
0.30 0.50 0.20 0.20 0.50 0.0030
0.30 0.50 0.20 0.20 0.20 0.0012
0.30 0.20 0.30 0.30 0.30 0.0016
0.30 0.20 0.30 0.30 0.50 0.0027
0.30 0.20 0.30 0.30 0.20 0.0011
0.30 0.20 0.30 0.50 0.30 0.0027
0.30 0.20 0.30 0.50 0.50 0.0045
0.30 0.20 0.30 0.50 0.20 0.0018
0.30 0.20 0.30 0.20 0.30 0.0011
0.30 0.20 0.30 0.20 0.50 0.0018
0.30 0.20 0.30 0.20 0.20 0.0007
0.30 0.20 0.50 0.30 0.30 0.0027
0.30 0.20 0.50 0.30 0.50 0.0045
0.30 0.20 0.50 0.30 0.20 0.0018
0.30 0.20 0.50 0.50 0.30 0.0045
0.30 0.20 0.50 0.50 0.50 0.0075
0.30 0.20 0.50 0.50 0.20 0.0030
0.30 0.20 0.50 0.20 0.30 0.0018
0.30 0.20 0.50 0.20 0.50 0.0030
0.30 0.20 0.50 0.20 0.20 0.0012
0.30 0.20 0.20 0.30 0.30 0.0011
0.30 0.20 0.20 0.30 0.50 0.0018
0.30 0.20 0.20 0.30 0.20 0.0007
0.30 0.20 0.20 0.50 0.30 0.0018
0.30 0.20 0.20 0.50 0.50 0.0030
0.30 0.20 0.20 0.50 0.20 0.0012
0.30 0.20 0.20 0.20 0.30 0.0007
0.30 0.20 0.20 0.20 0.50 0.0012
0.30 0.20 0.20 0.20 0.20 0.0005
0.50 0.30 0.30 0.30 0.30 0.0041
0.50 0.30 0.30 0.30 0.50 0.0068
0.50 0.30 0.30 0.30 0.20 0.0027
0.50 0.30 0.30 0.50 0.30 0.0068
0.50 0.30 0.30 0.50 0.50 0.0113
0.50 0.30 0.30 0.50 0.20 0.0045
0.50 0.30 0.30 0.20 0.30 0.0027
0.50 0.30 0.30 0.20 0.50 0.0045
0.50 0.30 0.30 0.20 0.20 0.0018
0.50 0.30 0.50 0.30 0.30 0.0068
0.50 0.30 0.50 0.30 0.50 0.0113
0.50 0.30 0.50 0.30 0.20 0.0045
0.50 0.30 0.50 0.50 0.30 0.0113
0.50 0.30 0.50 0.50 0.50 0.0188
0.50 0.30 0.50 0.50 0.20 0.0075
0.50 0.30 0.50 0.20 0.30 0.0045
0.50 0.30 0.50 0.20 0.50 0.0075
0.50 0.30 0.50 0.20 0.20 0.0030
0.50 0.30 0.20 0.30 0.30 0.0027
0.50 0.30 0.20 0.30 0.50 0.0045
0.50 0.30 0.20 0.30 0.20 0.0018
0.50 0.30 0.20 0.50 0.30 0.0045
0.50 0.30 0.20 0.50 0.50 0.0075
0.50 0.30 0.20 0.50 0.20 0.0030
0.50 0.30 0.20 0.20 0.30 0.0018
0.50 0.30 0.20 0.20 0.50 0.0030
0.50 0.30 0.20 0.20 0.20 0.0012
0.50 0.50 0.30 0.30 0.30 0.0068
0.50 0.50 0.30 0.30 0.50 0.0113
0.50 0.50 0.30 0.30 0.20 0.0045
0.50 0.50 0.30 0.50 0.30 0.0113
0.50 0.50 0.30 0.50 0.50 0.0188
0.50 0.50 0.30 0.50 0.20 0.0075
0.50 0.50 0.30 0.20 0.30 0.0045
0.50 0.50 0.30 0.20 0.50 0.0075
0.50 0.50 0.30 0.20 0.20 0.0030
0.50 0.50 0.50 0.30 0.30 0.0113
0.50 0.50 0.50 0.30 0.50 0.0188
0.50 0.50 0.50 0.30 0.20 0.0075
0.50 0.50 0.50 0.50 0.30 0.0188
0.50 0.50 0.50 0.50 0.50 0.0313
0.50 0.50 0.50 0.50 0.20 0.0125
0.50 0.50 0.50 0.20 0.30 0.0075
0.50 0.50 0.50 0.20 0.50 0.0125
0.50 0.50 0.50 0.20 0.20 0.0050
0.50 0.50 0.20 0.30 0.30 0.0045
0.50 0.50 0.20 0.30 0.50 0.0075
0.50 0.50 0.20 0.30 0.20 0.0030
0.50 0.50 0.20 0.50 0.30 0.0075
0.50 0.50 0.20 0.50 0.50 0.0125
0.50 0.50 0.20 0.50 0.20 0.0050
0.50 0.50 0.20 0.20 0.30 0.0030
0.50 0.50 0.20 0.20 0.50 0.0050
0.50 0.50 0.20 0.20 0.20 0.0020
0.50 0.20 0.30 0.30 0.30 0.0027
0.50 0.20 0.30 0.30 0.50 0.0045
0.50 0.20 0.30 0.30 0.20 0.0018
0.50 0.20 0.30 0.50 0.30 0.0045
0.50 0.20 0.30 0.50 0.50 0.0075
0.50 0.20 0.30 0.50 0.20 0.0030
0.50 0.20 0.30 0.20 0.30 0.0018
0.50 0.20 0.30 0.20 0.50 0.0030
0.50 0.20 0.30 0.20 0.20 0.0012
0.50 0.20 0.50 0.30 0.30 0.0045
0.50 0.20 0.50 0.30 0.50 0.0075
0.50 0.20 0.50 0.30 0.20 0.0030
0.50 0.20 0.50 0.50 0.30 0.0075
0.50 0.20 0.50 0.50 0.50 0.0125
0.50 0.20 0.50 0.50 0.20 0.0050
0.50 0.20 0.50 0.20 0.30 0.0030
0.50 0.20 0.50 0.20 0.50 0.0050
0.50 0.20 0.50 0.20 0.20 0.0020
0.50 0.20 0.20 0.30 0.30 0.0018
0.50 0.20 0.20 0.30 0.50 0.0030
0.50 0.20 0.20 0.30 0.20 0.0012
0.50 0.20 0.20 0.50 0.30 0.0030
0.50 0.20 0.20 0.50 0.50 0.0050
0.50 0.20 0.20 0.50 0.20 0.0020
0.50 0.20 0.20 0.20 0.30 0.0012
0.50 0.20 0.20 0.20 0.50 0.0020
0.50 0.20 0.20 0.20 0.20 0.0008
0.20 0.30 0.30 0.30 0.30 0.0016
0.20 0.30 0.30 0.30 0.50 0.0027
0.20 0.30 0.30 0.30 0.20 0.0011
0.20 0.30 0.30 0.50 0.30 0.0027
0.20 0.30 0.30 0.50 0.50 0.0045
0.20 0.30 0.30 0.50 0.20 0.0018
0.20 0.30 0.30 0.20 0.30 0.0011
0.20 0.30 0.30 0.20 0.50 0.0018
0.20 0.30 0.30 0.20 0.20 0.0007
0.20 0.30 0.50 0.30 0.30 0.0027
0.20 0.30 0.50 0.30 0.50 0.0045
0.20 0.30 0.50 0.30 0.20 0.0018
0.20 0.30 0.50 0.50 0.30 0.0045
0.20 0.30 0.50 0.50 0.50 0.0075
0.20 0.30 0.50 0.50 0.20 0.0030
0.20 0.30 0.50 0.20 0.30 0.0018
0.20 0.30 0.50 0.20 0.50 0.0030
0.20 0.30 0.50 0.20 0.20 0.0012
0.20 0.30 0.20 0.30 0.30 0.0011
0.20 0.30 0.20 0.30 0.50 0.0018
0.20 0.30 0.20 0.30 0.20 0.0007
0.20 0.30 0.20 0.50 0.30 0.0018
0.20 0.30 0.20 0.50 0.50 0.0030
0.20 0.30 0.20 0.50 0.20 0.0012
0.20 0.30 0.20 0.20 0.30 0.0007
0.20 0.30 0.20 0.20 0.50 0.0012
0.20 0.30 0.20 0.20 0.20 0.0005
0.20 0.50 0.30 0.30 0.30 0.0027
0.20 0.50 0.30 0.30 0.50 0.0045
0.20 0.50 0.30 0.30 0.20 0.0018
0.20 0.50 0.30 0.50 0.30 0.0045
0.20 0.50 0.30 0.50 0.50 0.0075
0.20 0.50 0.30 0.50 0.20 0.0030
0.20 0.50 0.30 0.20 0.30 0.0018
0.20 0.50 0.30 0.20 0.50 0.0030
0.20 0.50 0.30 0.20 0.20 0.0012
0.20 0.50 0.50 0.30 0.30 0.0045
0.20 0.50 0.50 0.30 0.50 0.0075
0.20 0.50 0.50 0.30 0.20 0.0030
0.20 0.50 0.50 0.50 0.30 0.0075
0.20 0.50 0.50 0.50 0.50 0.0125
0.20 0.50 0.50 0.50 0.20 0.0050
0.20 0.50 0.50 0.20 0.30 0.0030
0.20 0.50 0.50 0.20 0.50 0.0050
0.20 0.50 0.50 0.20 0.20 0.0020
0.20 0.50 0.20 0.30 0.30 0.0018
0.20 0.50 0.20 0.30 0.50 0.0030
0.20 0.50 0.20 0.30 0.20 0.0012
0.20 0.50 0.20 0.50 0.30 0.0030
0.20 0.50 0.20 0.50 0.50 0.0050
0.20 0.50 0.20 0.50 0.20 0.0020
0.20 0.50 0.20 0.20 0.30 0.0012
0.20 0.50 0.20 0.20 0.50 0.0020
0.20 0.50 0.20 0.20 0.20 0.0008
0.20 0.20 0.30 0.30 0.30 0.0011
0.20 0.20 0.30 0.30 0.50 0.0018
0.20 0.20 0.30 0.30 0.20 0.0007
0.20 0.20 0.30 0.50 0.30 0.0018
0.20 0.20 0.30 0.50 0.50 0.0030
0.20 0.20 0.30 0.50 0.20 0.0012
0.20 0.20 0.30 0.20 0.30 0.0007
0.20 0.20 0.30 0.20 0.50 0.0012
0.20 0.20 0.30 0.20 0.20 0.0005
0.20 0.20 0.50 0.30 0.30 0.0018
0.20 0.20 0.50 0.30 0.50 0.0030
0.20 0.20 0.50 0.30 0.20 0.0012
0.20 0.20 0.50 0.50 0.30 0.0030
0.20 0.20 0.50 0.50 0.50 0.0050
0.20 0.20 0.50 0.50 0.20 0.0020
0.20 0.20 0.50 0.20 0.30 0.0012
0.20 0.20 0.50 0.20 0.50 0.0020
0.20 0.20 0.50 0.20 0.20 0.0008
0.20 0.20 0.20 0.30 0.30 0.0007
0.20 0.20 0.20 0.30 0.50 0.0012
0.20 0.20 0.20 0.30 0.20 0.0005
0.20 0.20 0.20 0.50 0.30 0.0012
0.20 0.20 0.20 0.50 0.50 0.0020
0.20 0.20 0.20 0.50 0.20 0.0008
0.20 0.20 0.20 0.20 0.30 0.0005
0.20 0.20 0.20 0.20 0.50 0.0008
0.20 0.20 0.20 0.20 0.20 0.0003
1.0000
A B C D E A
0.80 0.80 0.80 0.80 0.80 64,000.00
0.80 0.80 0.80 0.80 0.40 64,000.00
0.80 0.80 0.80 0.80 0.03 64,000.00
0.80 0.80 0.80 0.40 0.80 64,000.00
0.80 0.80 0.80 0.40 0.40 64,000.00
0.80 0.80 0.80 0.40 0.03 64,000.00
0.80 0.80 0.80 0.03 0.80 64,000.00
0.80 0.80 0.80 0.03 0.40 64,000.00
0.80 0.80 0.80 0.03 0.03 64,000.00
0.80 0.80 0.40 0.80 0.80 64,000.00
0.80 0.80 0.40 0.80 0.40 64,000.00
0.80 0.80 0.40 0.80 0.03 64,000.00
0.80 0.80 0.40 0.40 0.80 64,000.00
0.80 0.80 0.40 0.40 0.40 64,000.00
0.80 0.80 0.40 0.40 0.03 64,000.00
0.80 0.80 0.40 0.03 0.80 64,000.00
0.80 0.80 0.40 0.03 0.40 64,000.00
0.80 0.80 0.40 0.03 0.03 64,000.00
0.80 0.80 0.03 0.80 0.80 64,000.00
0.80 0.80 0.03 0.80 0.40 64,000.00
0.80 0.80 0.03 0.80 0.03 64,000.00
0.80 0.80 0.03 0.40 0.80 64,000.00
0.80 0.80 0.03 0.40 0.40 64,000.00
RENTABILIDADES X
0.80 0.80 0.03 0.40 0.03 64,000.00
0.80 0.80 0.03 0.03 0.80 64,000.00
0.80 0.80 0.03 0.03 0.40 64,000.00
0.80 0.80 0.03 0.03 0.03 64,000.00
0.80 0.40 0.80 0.80 0.80 64,000.00
0.80 0.40 0.80 0.80 0.40 64,000.00
0.80 0.40 0.80 0.80 0.03 64,000.00
0.80 0.40 0.80 0.40 0.80 64,000.00
0.80 0.40 0.80 0.40 0.40 64,000.00
0.80 0.40 0.80 0.40 0.03 64,000.00
0.80 0.40 0.80 0.03 0.80 64,000.00
0.80 0.40 0.80 0.03 0.40 64,000.00
0.80 0.40 0.80 0.03 0.03 64,000.00
0.80 0.40 0.40 0.80 0.80 64,000.00
0.80 0.40 0.40 0.80 0.40 64,000.00
0.80 0.40 0.40 0.80 0.03 64,000.00
0.80 0.40 0.40 0.40 0.80 64,000.00
0.80 0.40 0.40 0.40 0.40 64,000.00
0.80 0.40 0.40 0.40 0.03 64,000.00
0.80 0.40 0.40 0.03 0.80 64,000.00
0.80 0.40 0.40 0.03 0.40 64,000.00
0.80 0.40 0.40 0.03 0.03 64,000.00
0.80 0.40 0.03 0.80 0.80 64,000.00
0.80 0.40 0.03 0.80 0.40 64,000.00
0.80 0.40 0.03 0.80 0.03 64,000.00
0.80 0.40 0.03 0.40 0.80 64,000.00
0.80 0.40 0.03 0.40 0.40 64,000.00
0.80 0.40 0.03 0.40 0.03 64,000.00
0.80 0.40 0.03 0.03 0.80 64,000.00
0.80 0.40 0.03 0.03 0.40 64,000.00
0.80 0.40 0.03 0.03 0.03 64,000.00
0.80 0.03 0.80 0.80 0.80 64,000.00
0.80 0.03 0.80 0.80 0.40 64,000.00
0.80 0.03 0.80 0.80 0.03 64,000.00
0.80 0.03 0.80 0.40 0.80 64,000.00
0.80 0.03 0.80 0.40 0.40 64,000.00
0.80 0.03 0.80 0.40 0.03 64,000.00
0.80 0.03 0.80 0.03 0.80 64,000.00
0.80 0.03 0.80 0.03 0.40 64,000.00
0.80 0.03 0.80 0.03 0.03 64,000.00
0.80 0.03 0.40 0.80 0.80 64,000.00
0.80 0.03 0.40 0.80 0.40 64,000.00
0.80 0.03 0.40 0.80 0.03 64,000.00
0.80 0.03 0.40 0.40 0.80 64,000.00
0.80 0.03 0.40 0.40 0.40 64,000.00
0.80 0.03 0.40 0.40 0.03 64,000.00
0.80 0.03 0.40 0.03 0.80 64,000.00
0.80 0.03 0.40 0.03 0.40 64,000.00
0.80 0.03 0.40 0.03 0.03 64,000.00
0.80 0.03 0.03 0.80 0.80 64,000.00
0.80 0.03 0.03 0.80 0.40 64,000.00
0.80 0.03 0.03 0.80 0.03 64,000.00
0.80 0.03 0.03 0.40 0.80 64,000.00
0.80 0.03 0.03 0.40 0.40 64,000.00
0.80 0.03 0.03 0.40 0.03 64,000.00
0.80 0.03 0.03 0.03 0.80 64,000.00
0.80 0.03 0.03 0.03 0.40 64,000.00
0.80 0.03 0.03 0.03 0.03 64,000.00
0.40 0.80 0.80 0.80 0.80 32,000.00
0.40 0.80 0.80 0.80 0.40 32,000.00
0.40 0.80 0.80 0.80 0.03 32,000.00
0.40 0.80 0.80 0.40 0.80 32,000.00
0.40 0.80 0.80 0.40 0.40 32,000.00
0.40 0.80 0.80 0.40 0.03 32,000.00
0.40 0.80 0.80 0.03 0.80 32,000.00
0.40 0.80 0.80 0.03 0.40 32,000.00
0.40 0.80 0.80 0.03 0.03 32,000.00
0.40 0.80 0.40 0.80 0.80 32,000.00
0.40 0.80 0.40 0.80 0.40 32,000.00
0.40 0.80 0.40 0.80 0.03 32,000.00
0.40 0.80 0.40 0.40 0.80 32,000.00
0.40 0.80 0.40 0.40 0.40 32,000.00
0.40 0.80 0.40 0.40 0.03 32,000.00
0.40 0.80 0.40 0.03 0.80 32,000.00
0.40 0.80 0.40 0.03 0.40 32,000.00
0.40 0.80 0.40 0.03 0.03 32,000.00
0.40 0.80 0.03 0.80 0.80 32,000.00
0.40 0.80 0.03 0.80 0.40 32,000.00
0.40 0.80 0.03 0.80 0.03 32,000.00
0.40 0.80 0.03 0.40 0.80 32,000.00
0.40 0.80 0.03 0.40 0.40 32,000.00
0.40 0.80 0.03 0.40 0.03 32,000.00
0.40 0.80 0.03 0.03 0.80 32,000.00
0.40 0.80 0.03 0.03 0.40 32,000.00
0.40 0.80 0.03 0.03 0.03 32,000.00
0.40 0.40 0.80 0.80 0.80 32,000.00
0.40 0.40 0.80 0.80 0.40 32,000.00
0.40 0.40 0.80 0.80 0.03 32,000.00
0.40 0.40 0.80 0.40 0.80 32,000.00
0.40 0.40 0.80 0.40 0.40 32,000.00
0.40 0.40 0.80 0.40 0.03 32,000.00
0.40 0.40 0.80 0.03 0.80 32,000.00
0.40 0.40 0.80 0.03 0.40 32,000.00
0.40 0.40 0.80 0.03 0.03 32,000.00
0.40 0.40 0.40 0.80 0.80 32,000.00
0.40 0.40 0.40 0.80 0.40 32,000.00
0.40 0.40 0.40 0.80 0.03 32,000.00
0.40 0.40 0.40 0.40 0.80 32,000.00
0.40 0.40 0.40 0.40 0.40 32,000.00
0.40 0.40 0.40 0.40 0.03 32,000.00
0.40 0.40 0.40 0.03 0.80 32,000.00
0.40 0.40 0.40 0.03 0.40 32,000.00
0.40 0.40 0.40 0.03 0.03 32,000.00
0.40 0.40 0.03 0.80 0.80 32,000.00
0.40 0.40 0.03 0.80 0.40 32,000.00
0.40 0.40 0.03 0.80 0.03 32,000.00
0.40 0.40 0.03 0.40 0.80 32,000.00
0.40 0.40 0.03 0.40 0.40 32,000.00
0.40 0.40 0.03 0.40 0.03 32,000.00
0.40 0.40 0.03 0.03 0.80 32,000.00
0.40 0.40 0.03 0.03 0.40 32,000.00
0.40 0.40 0.03 0.03 0.03 32,000.00
0.40 0.03 0.80 0.80 0.80 32,000.00
0.40 0.03 0.80 0.80 0.40 32,000.00
0.40 0.03 0.80 0.80 0.03 32,000.00
0.40 0.03 0.80 0.40 0.80 32,000.00
0.40 0.03 0.80 0.40 0.40 32,000.00
0.40 0.03 0.80 0.40 0.03 32,000.00
0.40 0.03 0.80 0.03 0.80 32,000.00
0.40 0.03 0.80 0.03 0.40 32,000.00
0.40 0.03 0.80 0.03 0.03 32,000.00
0.40 0.03 0.40 0.80 0.80 32,000.00
0.40 0.03 0.40 0.80 0.40 32,000.00
0.40 0.03 0.40 0.80 0.03 32,000.00
0.40 0.03 0.40 0.40 0.80 32,000.00
0.40 0.03 0.40 0.40 0.40 32,000.00
0.40 0.03 0.40 0.40 0.03 32,000.00
0.40 0.03 0.40 0.03 0.80 32,000.00
0.40 0.03 0.40 0.03 0.40 32,000.00
0.40 0.03 0.40 0.03 0.03 32,000.00
0.40 0.03 0.03 0.80 0.80 32,000.00
0.40 0.03 0.03 0.80 0.40 32,000.00
0.40 0.03 0.03 0.80 0.03 32,000.00
0.40 0.03 0.03 0.40 0.80 32,000.00
0.40 0.03 0.03 0.40 0.40 32,000.00
0.40 0.03 0.03 0.40 0.03 32,000.00
0.40 0.03 0.03 0.03 0.80 32,000.00
0.40 0.03 0.03 0.03 0.40 32,000.00
0.40 0.03 0.03 0.03 0.03 32,000.00
0.03 0.80 0.80 0.80 0.80 2,400.00
0.03 0.80 0.80 0.80 0.40 2,400.00
0.03 0.80 0.80 0.80 0.03 2,400.00
0.03 0.80 0.80 0.40 0.80 2,400.00
0.03 0.80 0.80 0.40 0.40 2,400.00
0.03 0.80 0.80 0.40 0.03 2,400.00
0.03 0.80 0.80 0.03 0.80 2,400.00
0.03 0.80 0.80 0.03 0.40 2,400.00
0.03 0.80 0.80 0.03 0.03 2,400.00
0.03 0.80 0.40 0.80 0.80 2,400.00
0.03 0.80 0.40 0.80 0.40 2,400.00
0.03 0.80 0.40 0.80 0.03 2,400.00
0.03 0.80 0.40 0.40 0.80 2,400.00
0.03 0.80 0.40 0.40 0.40 2,400.00
0.03 0.80 0.40 0.40 0.03 2,400.00
0.03 0.80 0.40 0.03 0.80 2,400.00
0.03 0.80 0.40 0.03 0.40 2,400.00
0.03 0.80 0.40 0.03 0.03 2,400.00
0.03 0.80 0.03 0.80 0.80 2,400.00
0.03 0.80 0.03 0.80 0.40 2,400.00
0.03 0.80 0.03 0.80 0.03 2,400.00
0.03 0.80 0.03 0.40 0.80 2,400.00
0.03 0.80 0.03 0.40 0.40 2,400.00
0.03 0.80 0.03 0.40 0.03 2,400.00
0.03 0.80 0.03 0.03 0.80 2,400.00
0.03 0.80 0.03 0.03 0.40 2,400.00
0.03 0.80 0.03 0.03 0.03 2,400.00
0.03 0.40 0.80 0.80 0.80 2,400.00
0.03 0.40 0.80 0.80 0.40 2,400.00
0.03 0.40 0.80 0.80 0.03 2,400.00
0.03 0.40 0.80 0.40 0.80 2,400.00
0.03 0.40 0.80 0.40 0.40 2,400.00
0.03 0.40 0.80 0.40 0.03 2,400.00
0.03 0.40 0.80 0.03 0.80 2,400.00
0.03 0.40 0.80 0.03 0.40 2,400.00
0.03 0.40 0.80 0.03 0.03 2,400.00
0.03 0.40 0.40 0.80 0.80 2,400.00
0.03 0.40 0.40 0.80 0.40 2,400.00
0.03 0.40 0.40 0.80 0.03 2,400.00
0.03 0.40 0.40 0.40 0.80 2,400.00
0.03 0.40 0.40 0.40 0.40 2,400.00
0.03 0.40 0.40 0.40 0.03 2,400.00
0.03 0.40 0.40 0.03 0.80 2,400.00
0.03 0.40 0.40 0.03 0.40 2,400.00
0.03 0.40 0.40 0.03 0.03 2,400.00
0.03 0.40 0.03 0.80 0.80 2,400.00
0.03 0.40 0.03 0.80 0.40 2,400.00
0.03 0.40 0.03 0.80 0.03 2,400.00
0.03 0.40 0.03 0.40 0.80 2,400.00
0.03 0.40 0.03 0.40 0.40 2,400.00
0.03 0.40 0.03 0.40 0.03 2,400.00
0.03 0.40 0.03 0.03 0.80 2,400.00
0.03 0.40 0.03 0.03 0.40 2,400.00
0.03 0.40 0.03 0.03 0.03 2,400.00
0.03 0.03 0.80 0.80 0.80 2,400.00
0.03 0.03 0.80 0.80 0.40 2,400.00
0.03 0.03 0.80 0.80 0.03 2,400.00
0.03 0.03 0.80 0.40 0.80 2,400.00
0.03 0.03 0.80 0.40 0.40 2,400.00
0.03 0.03 0.80 0.40 0.03 2,400.00
0.03 0.03 0.80 0.03 0.80 2,400.00
0.03 0.03 0.80 0.03 0.40 2,400.00
0.03 0.03 0.80 0.03 0.03 2,400.00
0.03 0.03 0.40 0.80 0.80 2,400.00
0.03 0.03 0.40 0.80 0.40 2,400.00
0.03 0.03 0.40 0.80 0.03 2,400.00
0.03 0.03 0.40 0.40 0.80 2,400.00
0.03 0.03 0.40 0.40 0.40 2,400.00
0.03 0.03 0.40 0.40 0.03 2,400.00
0.03 0.03 0.40 0.03 0.80 2,400.00
0.03 0.03 0.40 0.03 0.40 2,400.00
0.03 0.03 0.40 0.03 0.03 2,400.00
0.03 0.03 0.03 0.80 0.80 2,400.00
0.03 0.03 0.03 0.80 0.40 2,400.00
0.03 0.03 0.03 0.80 0.03 2,400.00
0.03 0.03 0.03 0.40 0.80 2,400.00
0.03 0.03 0.03 0.40 0.40 2,400.00
0.03 0.03 0.03 0.40 0.03 2,400.00
0.03 0.03 0.03 0.03 0.80 2,400.00
0.03 0.03 0.03 0.03 0.40 2,400.00
0.03 0.03 0.03 0.03 0.03 2,400.00
B C D E TOTAL Valor Esperado
256,000.00 256,000.00 64,000.00 - 640,000.00 1,555.20
256,000.00 256,000.00 64,000.00 - 640,000.00 2,592.00
256,000.00 256,000.00 64,000.00 - 640,000.00 1,036.80
256,000.00 256,000.00 32,000.00 - 608,000.00 2,462.40
256,000.00 256,000.00 32,000.00 - 608,000.00 4,104.00
256,000.00 256,000.00 32,000.00 - 608,000.00 1,641.60
256,000.00 256,000.00 2,400.00 - 578,400.00 937.01
256,000.00 256,000.00 2,400.00 - 578,400.00 1,561.68
256,000.00 256,000.00 2,400.00 - 578,400.00 624.67
256,000.00 128,000.00 64,000.00 - 512,000.00 2,073.60
256,000.00 128,000.00 64,000.00 - 512,000.00 3,456.00
256,000.00 128,000.00 64,000.00 - 512,000.00 1,382.40
256,000.00 128,000.00 32,000.00 - 480,000.00 3,240.00
256,000.00 128,000.00 32,000.00 - 480,000.00 5,400.00
256,000.00 128,000.00 32,000.00 - 480,000.00 2,160.00
256,000.00 128,000.00 2,400.00 - 450,400.00 1,216.08
256,000.00 128,000.00 2,400.00 - 450,400.00 2,026.80
256,000.00 128,000.00 2,400.00 - 450,400.00 810.72
256,000.00 9,600.00 64,000.00 - 393,600.00 637.63
256,000.00 9,600.00 64,000.00 - 393,600.00 1,062.72
256,000.00 9,600.00 64,000.00 - 393,600.00 425.09
256,000.00 9,600.00 32,000.00 - 361,600.00 976.32
256,000.00 9,600.00 32,000.00 - 361,600.00 1,627.20
X
256,000.00 9,600.00 32,000.00 - 361,600.00 650.88
256,000.00 9,600.00 2,400.00 - 332,000.00 358.56
256,000.00 9,600.00 2,400.00 - 332,000.00 597.60
256,000.00 9,600.00 2,400.00 - 332,000.00 239.04
128,000.00 256,000.00 64,000.00 - 512,000.00 2,073.60
128,000.00 256,000.00 64,000.00 - 512,000.00 3,456.00
128,000.00 256,000.00 64,000.00 - 512,000.00 1,382.40
128,000.00 256,000.00 32,000.00 - 480,000.00 3,240.00
128,000.00 256,000.00 32,000.00 - 480,000.00 5,400.00
128,000.00 256,000.00 32,000.00 - 480,000.00 2,160.00
128,000.00 256,000.00 2,400.00 - 450,400.00 1,216.08
128,000.00 256,000.00 2,400.00 - 450,400.00 2,026.80
128,000.00 256,000.00 2,400.00 - 450,400.00 810.72
128,000.00 128,000.00 64,000.00 - 384,000.00 2,592.00
128,000.00 128,000.00 64,000.00 - 384,000.00 4,320.00
128,000.00 128,000.00 64,000.00 - 384,000.00 1,728.00
128,000.00 128,000.00 32,000.00 - 352,000.00 3,960.00
128,000.00 128,000.00 32,000.00 - 352,000.00 6,600.00
128,000.00 128,000.00 32,000.00 - 352,000.00 2,640.00
128,000.00 128,000.00 2,400.00 - 322,400.00 1,450.80
128,000.00 128,000.00 2,400.00 - 322,400.00 2,418.00
128,000.00 128,000.00 2,400.00 - 322,400.00 967.20
128,000.00 9,600.00 64,000.00 - 265,600.00 717.12
128,000.00 9,600.00 64,000.00 - 265,600.00 1,195.20
128,000.00 9,600.00 64,000.00 - 265,600.00 478.08
128,000.00 9,600.00 32,000.00 - 233,600.00 1,051.20
128,000.00 9,600.00 32,000.00 - 233,600.00 1,752.00
128,000.00 9,600.00 32,000.00 - 233,600.00 700.80
128,000.00 9,600.00 2,400.00 - 204,000.00 367.20
128,000.00 9,600.00 2,400.00 - 204,000.00 612.00
128,000.00 9,600.00 2,400.00 - 204,000.00 244.80
9,600.00 256,000.00 64,000.00 - 393,600.00 637.63
9,600.00 256,000.00 64,000.00 - 393,600.00 1,062.72
9,600.00 256,000.00 64,000.00 - 393,600.00 425.09
9,600.00 256,000.00 32,000.00 - 361,600.00 976.32
9,600.00 256,000.00 32,000.00 - 361,600.00 1,627.20
9,600.00 256,000.00 32,000.00 - 361,600.00 650.88
9,600.00 256,000.00 2,400.00 - 332,000.00 358.56
9,600.00 256,000.00 2,400.00 - 332,000.00 597.60
9,600.00 256,000.00 2,400.00 - 332,000.00 239.04
9,600.00 128,000.00 64,000.00 - 265,600.00 717.12
9,600.00 128,000.00 64,000.00 - 265,600.00 1,195.20
9,600.00 128,000.00 64,000.00 - 265,600.00 478.08
9,600.00 128,000.00 32,000.00 - 233,600.00 1,051.20
9,600.00 128,000.00 32,000.00 - 233,600.00 1,752.00
9,600.00 128,000.00 32,000.00 - 233,600.00 700.80
9,600.00 128,000.00 2,400.00 - 204,000.00 367.20
9,600.00 128,000.00 2,400.00 - 204,000.00 612.00
9,600.00 128,000.00 2,400.00 - 204,000.00 244.80
9,600.00 9,600.00 64,000.00 - 147,200.00 158.98
9,600.00 9,600.00 64,000.00 - 147,200.00 264.96
9,600.00 9,600.00 64,000.00 - 147,200.00 105.98
9,600.00 9,600.00 32,000.00 - 115,200.00 207.36
9,600.00 9,600.00 32,000.00 - 115,200.00 345.60
9,600.00 9,600.00 32,000.00 - 115,200.00 138.24
9,600.00 9,600.00 2,400.00 - 85,600.00 61.63
9,600.00 9,600.00 2,400.00 - 85,600.00 102.72
9,600.00 9,600.00 2,400.00 - 85,600.00 41.09
256,000.00 256,000.00 64,000.00 - 608,000.00 2,462.40
256,000.00 256,000.00 64,000.00 - 608,000.00 4,104.00
256,000.00 256,000.00 64,000.00 - 608,000.00 1,641.60
256,000.00 256,000.00 32,000.00 - 576,000.00 3,888.00
256,000.00 256,000.00 32,000.00 - 576,000.00 6,480.00
256,000.00 256,000.00 32,000.00 - 576,000.00 2,592.00
256,000.00 256,000.00 2,400.00 - 546,400.00 1,475.28
256,000.00 256,000.00 2,400.00 - 546,400.00 2,458.80
256,000.00 256,000.00 2,400.00 - 546,400.00 983.52
256,000.00 128,000.00 64,000.00 - 480,000.00 3,240.00
256,000.00 128,000.00 64,000.00 - 480,000.00 5,400.00
256,000.00 128,000.00 64,000.00 - 480,000.00 2,160.00
256,000.00 128,000.00 32,000.00 - 448,000.00 5,040.00
256,000.00 128,000.00 32,000.00 - 448,000.00 8,400.00
256,000.00 128,000.00 32,000.00 - 448,000.00 3,360.00
256,000.00 128,000.00 2,400.00 - 418,400.00 1,882.80
256,000.00 128,000.00 2,400.00 - 418,400.00 3,138.00
256,000.00 128,000.00 2,400.00 - 418,400.00 1,255.20
256,000.00 9,600.00 64,000.00 - 361,600.00 976.32
256,000.00 9,600.00 64,000.00 - 361,600.00 1,627.20
256,000.00 9,600.00 64,000.00 - 361,600.00 650.88
256,000.00 9,600.00 32,000.00 - 329,600.00 1,483.20
256,000.00 9,600.00 32,000.00 - 329,600.00 2,472.00
256,000.00 9,600.00 32,000.00 - 329,600.00 988.80
256,000.00 9,600.00 2,400.00 - 300,000.00 540.00
256,000.00 9,600.00 2,400.00 - 300,000.00 900.00
256,000.00 9,600.00 2,400.00 - 300,000.00 360.00
128,000.00 256,000.00 64,000.00 - 480,000.00 3,240.00
128,000.00 256,000.00 64,000.00 - 480,000.00 5,400.00
128,000.00 256,000.00 64,000.00 - 480,000.00 2,160.00
128,000.00 256,000.00 32,000.00 - 448,000.00 5,040.00
128,000.00 256,000.00 32,000.00 - 448,000.00 8,400.00
128,000.00 256,000.00 32,000.00 - 448,000.00 3,360.00
128,000.00 256,000.00 2,400.00 - 418,400.00 1,882.80
128,000.00 256,000.00 2,400.00 - 418,400.00 3,138.00
128,000.00 256,000.00 2,400.00 - 418,400.00 1,255.20
128,000.00 128,000.00 64,000.00 - 352,000.00 3,960.00
128,000.00 128,000.00 64,000.00 - 352,000.00 6,600.00
128,000.00 128,000.00 64,000.00 - 352,000.00 2,640.00
128,000.00 128,000.00 32,000.00 - 320,000.00 6,000.00
128,000.00 128,000.00 32,000.00 - 320,000.00 10,000.00
128,000.00 128,000.00 32,000.00 - 320,000.00 4,000.00
128,000.00 128,000.00 2,400.00 - 290,400.00 2,178.00
128,000.00 128,000.00 2,400.00 - 290,400.00 3,630.00
128,000.00 128,000.00 2,400.00 - 290,400.00 1,452.00
128,000.00 9,600.00 64,000.00 - 233,600.00 1,051.20
128,000.00 9,600.00 64,000.00 - 233,600.00 1,752.00
128,000.00 9,600.00 64,000.00 - 233,600.00 700.80
128,000.00 9,600.00 32,000.00 - 201,600.00 1,512.00
128,000.00 9,600.00 32,000.00 - 201,600.00 2,520.00
128,000.00 9,600.00 32,000.00 - 201,600.00 1,008.00
128,000.00 9,600.00 2,400.00 - 172,000.00 516.00
128,000.00 9,600.00 2,400.00 - 172,000.00 860.00
128,000.00 9,600.00 2,400.00 - 172,000.00 344.00
9,600.00 256,000.00 64,000.00 - 361,600.00 976.32
9,600.00 256,000.00 64,000.00 - 361,600.00 1,627.20
9,600.00 256,000.00 64,000.00 - 361,600.00 650.88
9,600.00 256,000.00 32,000.00 - 329,600.00 1,483.20
9,600.00 256,000.00 32,000.00 - 329,600.00 2,472.00
9,600.00 256,000.00 32,000.00 - 329,600.00 988.80
9,600.00 256,000.00 2,400.00 - 300,000.00 540.00
9,600.00 256,000.00 2,400.00 - 300,000.00 900.00
9,600.00 256,000.00 2,400.00 - 300,000.00 360.00
9,600.00 128,000.00 64,000.00 - 233,600.00 1,051.20
9,600.00 128,000.00 64,000.00 - 233,600.00 1,752.00
9,600.00 128,000.00 64,000.00 - 233,600.00 700.80
9,600.00 128,000.00 32,000.00 - 201,600.00 1,512.00
9,600.00 128,000.00 32,000.00 - 201,600.00 2,520.00
9,600.00 128,000.00 32,000.00 - 201,600.00 1,008.00
9,600.00 128,000.00 2,400.00 - 172,000.00 516.00
9,600.00 128,000.00 2,400.00 - 172,000.00 860.00
9,600.00 128,000.00 2,400.00 - 172,000.00 344.00
9,600.00 9,600.00 64,000.00 - 115,200.00 207.36
9,600.00 9,600.00 64,000.00 - 115,200.00 345.60
9,600.00 9,600.00 64,000.00 - 115,200.00 138.24
9,600.00 9,600.00 32,000.00 - 83,200.00 249.60
9,600.00 9,600.00 32,000.00 - 83,200.00 416.00
9,600.00 9,600.00 32,000.00 - 83,200.00 166.40
9,600.00 9,600.00 2,400.00 - 53,600.00 64.32
9,600.00 9,600.00 2,400.00 - 53,600.00 107.20
9,600.00 9,600.00 2,400.00 - 53,600.00 42.88
256,000.00 256,000.00 64,000.00 - 578,400.00 937.01
256,000.00 256,000.00 64,000.00 - 578,400.00 1,561.68
256,000.00 256,000.00 64,000.00 - 578,400.00 624.67
256,000.00 256,000.00 32,000.00 - 546,400.00 1,475.28
256,000.00 256,000.00 32,000.00 - 546,400.00 2,458.80
256,000.00 256,000.00 32,000.00 - 546,400.00 983.52
256,000.00 256,000.00 2,400.00 - 516,800.00 558.14
256,000.00 256,000.00 2,400.00 - 516,800.00 930.24
256,000.00 256,000.00 2,400.00 - 516,800.00 372.10
256,000.00 128,000.00 64,000.00 - 450,400.00 1,216.08
256,000.00 128,000.00 64,000.00 - 450,400.00 2,026.80
256,000.00 128,000.00 64,000.00 - 450,400.00 810.72
256,000.00 128,000.00 32,000.00 - 418,400.00 1,882.80
256,000.00 128,000.00 32,000.00 - 418,400.00 3,138.00
256,000.00 128,000.00 32,000.00 - 418,400.00 1,255.20
256,000.00 128,000.00 2,400.00 - 388,800.00 699.84
256,000.00 128,000.00 2,400.00 - 388,800.00 1,166.40
256,000.00 128,000.00 2,400.00 - 388,800.00 466.56
256,000.00 9,600.00 64,000.00 - 332,000.00 358.56
256,000.00 9,600.00 64,000.00 - 332,000.00 597.60
256,000.00 9,600.00 64,000.00 - 332,000.00 239.04
256,000.00 9,600.00 32,000.00 - 300,000.00 540.00
256,000.00 9,600.00 32,000.00 - 300,000.00 900.00
256,000.00 9,600.00 32,000.00 - 300,000.00 360.00
256,000.00 9,600.00 2,400.00 - 270,400.00 194.69
256,000.00 9,600.00 2,400.00 - 270,400.00 324.48
256,000.00 9,600.00 2,400.00 - 270,400.00 129.79
128,000.00 256,000.00 64,000.00 - 450,400.00 1,216.08
128,000.00 256,000.00 64,000.00 - 450,400.00 2,026.80
128,000.00 256,000.00 64,000.00 - 450,400.00 810.72
128,000.00 256,000.00 32,000.00 - 418,400.00 1,882.80
128,000.00 256,000.00 32,000.00 - 418,400.00 3,138.00
128,000.00 256,000.00 32,000.00 - 418,400.00 1,255.20
128,000.00 256,000.00 2,400.00 - 388,800.00 699.84
128,000.00 256,000.00 2,400.00 - 388,800.00 1,166.40
128,000.00 256,000.00 2,400.00 - 388,800.00 466.56
128,000.00 128,000.00 64,000.00 - 322,400.00 1,450.80
128,000.00 128,000.00 64,000.00 - 322,400.00 2,418.00
128,000.00 128,000.00 64,000.00 - 322,400.00 967.20
128,000.00 128,000.00 32,000.00 - 290,400.00 2,178.00
128,000.00 128,000.00 32,000.00 - 290,400.00 3,630.00
128,000.00 128,000.00 32,000.00 - 290,400.00 1,452.00
128,000.00 128,000.00 2,400.00 - 260,800.00 782.40
128,000.00 128,000.00 2,400.00 - 260,800.00 1,304.00
128,000.00 128,000.00 2,400.00 - 260,800.00 521.60
128,000.00 9,600.00 64,000.00 - 204,000.00 367.20
128,000.00 9,600.00 64,000.00 - 204,000.00 612.00
128,000.00 9,600.00 64,000.00 - 204,000.00 244.80
128,000.00 9,600.00 32,000.00 - 172,000.00 516.00
128,000.00 9,600.00 32,000.00 - 172,000.00 860.00
128,000.00 9,600.00 32,000.00 - 172,000.00 344.00
128,000.00 9,600.00 2,400.00 - 142,400.00 170.88
128,000.00 9,600.00 2,400.00 - 142,400.00 284.80
128,000.00 9,600.00 2,400.00 - 142,400.00 113.92
9,600.00 256,000.00 64,000.00 - 332,000.00 358.56
9,600.00 256,000.00 64,000.00 - 332,000.00 597.60
9,600.00 256,000.00 64,000.00 - 332,000.00 239.04
9,600.00 256,000.00 32,000.00 - 300,000.00 540.00
9,600.00 256,000.00 32,000.00 - 300,000.00 900.00
9,600.00 256,000.00 32,000.00 - 300,000.00 360.00
9,600.00 256,000.00 2,400.00 - 270,400.00 194.69
9,600.00 256,000.00 2,400.00 - 270,400.00 324.48
9,600.00 256,000.00 2,400.00 - 270,400.00 129.79
9,600.00 128,000.00 64,000.00 - 204,000.00 367.20
9,600.00 128,000.00 64,000.00 - 204,000.00 612.00
9,600.00 128,000.00 64,000.00 - 204,000.00 244.80
9,600.00 128,000.00 32,000.00 - 172,000.00 516.00
9,600.00 128,000.00 32,000.00 - 172,000.00 860.00
9,600.00 128,000.00 32,000.00 - 172,000.00 344.00
9,600.00 128,000.00 2,400.00 - 142,400.00 170.88
9,600.00 128,000.00 2,400.00 - 142,400.00 284.80
9,600.00 128,000.00 2,400.00 - 142,400.00 113.92
9,600.00 9,600.00 64,000.00 - 85,600.00 61.63
9,600.00 9,600.00 64,000.00 - 85,600.00 102.72
9,600.00 9,600.00 64,000.00 - 85,600.00 41.09
9,600.00 9,600.00 32,000.00 - 53,600.00 64.32
9,600.00 9,600.00 32,000.00 - 53,600.00 107.20
9,600.00 9,600.00 32,000.00 - 53,600.00 42.88
9,600.00 9,600.00 2,400.00 - 24,000.00 11.52
9,600.00 9,600.00 2,400.00 - 24,000.00 19.20
9,600.00 9,600.00 2,400.00 - 24,000.00 7.68
79,704,000.00 356,800.00
Riesgo
194,891,443.20
324,819,072.00
129,927,628.80
255,560,832.00
425,934,720.00
170,373,888.00
79,552,627.20
132,587,712.00
53,035,084.80
97,552,512.00
162,587,520.00
65,035,008.00
102,453,120.00
170,755,200.00
68,302,080.00
23,654,592.00
39,424,320.00
15,769,728.00
2,193,868.80
3,656,448.00
1,462,579.20
62,208.00
103,680.00
41,472.00
664,243.20
1,107,072.00
442,828.80
97,552,512.00
162,587,520.00
65,035,008.00
102,453,120.00
170,755,200.00
68,302,080.00
23,654,592.00
39,424,320.00
15,769,728.00
4,993,920.00
8,323,200.00
3,329,280.00
259,200.00
432,000.00
172,800.00
5,325,120.00
8,875,200.00
3,550,080.00
22,457,088.00
37,428,480.00
14,971,392.00
68,302,080.00
113,836,800.00
45,534,720.00
42,026,112.00
70,043,520.00
28,017,408.00
2,193,868.80
3,656,448.00
1,462,579.20
62,208.00
103,680.00
41,472.00
664,243.20
1,107,072.00
442,828.80
22,457,088.00
37,428,480.00
14,971,392.00
68,302,080.00
113,836,800.00
45,534,720.00
42,026,112.00
70,043,520.00
28,017,408.00
47,446,732.80
79,077,888.00
31,631,155.20
105,067,008.00
175,111,680.00
70,044,672.00
52,955,596.80
88,259,328.00
35,303,731.20
255,560,832.00
425,934,720.00
170,373,888.00
324,328,320.00
540,547,200.00
216,218,880.00
97,060,032.00
161,766,720.00
64,706,688.00
102,453,120.00
170,755,200.00
68,302,080.00
93,571,200.00
155,952,000.00
62,380,800.00
17,075,520.00
28,459,200.00
11,383,680.00
62,208.00
103,680.00
41,472.00
3,329,280.00
5,548,800.00
2,219,520.00
5,807,232.00
9,678,720.00
3,871,488.00
102,453,120.00
170,755,200.00
68,302,080.00
93,571,200.00
155,952,000.00
62,380,800.00
17,075,520.00
28,459,200.00
11,383,680.00
259,200.00
432,000.00
172,800.00
25,392,000.00
42,320,000.00
16,928,000.00
33,067,200.00
55,112,000.00
22,044,800.00
68,302,080.00
113,836,800.00
45,534,720.00
180,652,800.00
301,088,000.00
120,435,200.00
102,453,120.00
170,755,200.00
68,302,080.00
62,208.00
103,680.00
41,472.00
3,329,280.00
5,548,800.00
2,219,520.00
5,807,232.00
9,678,720.00
3,871,488.00
68,302,080.00
113,836,800.00
45,534,720.00
180,652,800.00
301,088,000.00
120,435,200.00
102,453,120.00
170,755,200.00
68,302,080.00
105,067,008.00
175,111,680.00
70,044,672.00
224,570,880.00
374,284,800.00
149,713,920.00
110,316,288.00
183,860,480.00
73,544,192.00
79,552,627.20
132,587,712.00
53,035,084.80
97,060,032.00
161,766,720.00
64,706,688.00
27,648,000.00
46,080,000.00
18,432,000.00
23,654,592.00
39,424,320.00
15,769,728.00
17,075,520.00
28,459,200.00
11,383,680.00
1,843,200.00
3,072,000.00
1,228,800.00
664,243.20
1,107,072.00
442,828.80
5,807,232.00
9,678,720.00
3,871,488.00
5,374,771.20
8,957,952.00
3,583,180.80
23,654,592.00
39,424,320.00
15,769,728.00
17,075,520.00
28,459,200.00
11,383,680.00
1,843,200.00
3,072,000.00
1,228,800.00
5,325,120.00
8,875,200.00
3,550,080.00
33,067,200.00
55,112,000.00
22,044,800.00
27,648,000.00
46,080,000.00
18,432,000.00
42,026,112.00
70,043,520.00
28,017,408.00
102,453,120.00
170,755,200.00
68,302,080.00
55,160,832.00
91,934,720.00
36,773,888.00
664,243.20
1,107,072.00
442,828.80
5,807,232.00
9,678,720.00
3,871,488.00
5,374,771.20
8,957,952.00
3,583,180.80
42,026,112.00
70,043,520.00
28,017,408.00
102,453,120.00
170,755,200.00
68,302,080.00
55,160,832.00
91,934,720.00
36,773,888.00
52,955,596.80
88,259,328.00
35,303,731.20
110,316,288.00
183,860,480.00
73,544,192.00
53,162,803.20
88,604,672.00
35,441,868.80 CV
126,262.61 0.3539
K = 800,000.00
Opciones 1 2 3 4 5
A 10% 33% 5% 15% 10%
B 40% 17% 3% 0% 25%
C 40% 28% 22% 40% 25%
D 10% 22% 70% 45% 15%
E 0% 0% 0% 0% 25%
100% 100% 100% 100% 100%
Numero de posibilidades= 3 3
A B
1 A B C D E
33% 17% 28% 22% 0% Total
264,000.00 136,000.00 224,000.00 176,000.00 - 800,000.00
A B C D E
1 p p p p p
2 p p p p q
3 p p p p r
4 p p p q p
5 p p p q q
6 p p p q r
7 p p p r p
8 p p p r q
9 p p p r r
10 p p q p p
11 p p q p q
12 p p q p r
13 p p q q p
14 p p q q q
15 p p q q r
16 p p q r p
17 p p q r q
18 p p q r r
19 p p r p p
20 p p r p q
21 p p r p r
22 p p r q p
23 p p r q q
24 p p r q r
25 p p r r p
26 p p r r q
27 p p r r r
28 p q p p p
29 p q p p q
30 p q p p r
31 p q p q p
32 p q p q q
33 p q p q r
34 p q p r p
35 p q p r q
36 p q p r r
37 p q q p p
38 p q q p q
39 p q q p r
40 p q q q p
41 p q q q q
42 p q q q r
43 p q q r p
44 p q q r q
45 p q q r r
46 p q r p p
47 p q r p q
48 p q r p r
49 p q r q p
50 p q r q q
51 p q r q r
52 p q r r p
53 p q r r q
54 p q r r r
55 p r p p p
56 p r p p q
57 p r p p r
58 p r p q p
59 p r p q q
60 p r p q r
61 p r p r p
62 p r p r q
63 p r p r r
64 p r q p p
65 p r q p q
66 p r q p r
67 p r q q p
68 p r q q q
69 p r q q r
70 p r q r p
71 p r q r q
72 p r q r r
73 p r r p p
74 p r r p q
75 p r r p r
76 p r r q p
77 p r r q q
78 p r r q r
79 p r r r p
80 p r r r q
81 p r r r r
82 q p p p p
83 q p p p q
84 q p p p r
85 q p p q p
86 q p p q q
87 q p p q r
88 q p p r p
89 q p p r q
90 q p p r r
91 q p q p p
92 q p q p q
93 q p q p r
94 q p q q p
95 q p q q q
96 q p q q r
97 q p q r p
98 q p q r q
99 q p q r r
100 q p r p p
101 q p r p q
102 q p r p r
103 q p r q p
104 q p r q q
105 q p r q r
106 q p r r p
107 q p r r q
108 q p r r r
109 q q p p p
110 q q p p q
111 q q p p r
112 q q p q p
113 q q p q q
114 q q p q r
115 q q p r p
116 q q p r q
117 q q p r r
118 q q q p p
119 q q q p q
120 q q q p r
121 q q q q p
122 q q q q q
123 q q q q r
124 q q q r p
125 q q q r q
126 q q q r r
127 q q r p p
128 q q r p q
129 q q r p r
130 q q r q p
131 q q r q q
132 q q r q r
133 q q r r p
134 q q r r q
135 q q r r r
136 q r p p p
137 q r p p q
138 q r p p r
139 q r p q p
140 q r p q q
141 q r p q r
142 q r p r p
143 q r p r q
144 q r p r r
145 q r q p p
146 q r q p q
147 q r q p r
148 q r q q p
149 q r q q q
150 q r q q r
151 q r q r p
152 q r q r q
153 q r q r r
154 q r r p p
155 q r r p q
156 q r r p r
157 q r r q p
158 q r r q q
159 q r r q r
160 q r r r p
161 q r r r q
162 q r r r r
163 r p p p p
164 r p p p q
165 r p p p r
166 r p p q p
167 r p p q q
168 r p p q r
169 r p p r p
170 r p p r q
171 r p p r r
172 r p q p p
173 r p q p q
174 r p q p r
175 r p q q p
176 r p q q q
177 r p q q r
178 r p q r p
179 r p q r q
180 r p q r r
181 r p r p p
182 r p r p q
183 r p r p r
184 r p r q p
185 r p r q q
186 r p r q r
187 r p r r p
188 r p r r q
189 r p r r r
190 r q p p p
191 r q p p q
192 r q p p r
193 r q p q p
194 r q p q q
195 r q p q r
196 r q p r p
197 r q p r q
198 r q p r r
199 r q q p p
200 r q q p q
201 r q q p r
202 r q q q p
203 r q q q q
204 r q q q r
205 r q q r p
206 r q q r q
207 r q q r r
208 r q r p p
209 r q r p q
210 r q r p r
211 r q r q p
212 r q r q q
213 r q r q r
214 r q r r p
215 r q r r q
216 r q r r r
217 r r p p p
218 r r p p q
219 r r p p r
220 r r p q p
221 r r p q q
222 r r p q r
223 r r p r p
224 r r p r q
225 r r p r r
226 r r q p p
227 r r q p q
228 r r q p r
229 r r q q p
230 r r q q q
231 r r q q r
232 r r q r p
233 r r q r q
234 r r q r r
235 r r r p p
236 r r r p q
237 r r r p r
238 r r r q p
239 r r r q q
240 r r r q r
241 r r r r p
242 r r r r q
243 r r r r r
VA 356,800.00
RE 111,385.90
CV 31.22%
CRITERIOS
Escenarios Probabilidad Rentabilidad
p Optimo 0.30 80%
q Probable 0.50 40%
r Fracaso 0.20 3%
3 3 3 243
C D E
A B C D E Total
0.30 0.30 0.30 0.30 0.30 0.0024
0.30 0.30 0.30 0.30 0.50 0.0041
0.30 0.30 0.30 0.30 0.20 0.0016
0.30 0.30 0.30 0.50 0.30 0.0041
0.30 0.30 0.30 0.50 0.50 0.0068
0.30 0.30 0.30 0.50 0.20 0.0027
0.30 0.30 0.30 0.20 0.30 0.0016
0.30 0.30 0.30 0.20 0.50 0.0027
0.30 0.30 0.30 0.20 0.20 0.0011
0.30 0.30 0.50 0.30 0.30 0.0041
0.30 0.30 0.50 0.30 0.50 0.0068
0.30 0.30 0.50 0.30 0.20 0.0027
0.30 0.30 0.50 0.50 0.30 0.0068
0.30 0.30 0.50 0.50 0.50 0.0113
0.30 0.30 0.50 0.50 0.20 0.0045
0.30 0.30 0.50 0.20 0.30 0.0027
0.30 0.30 0.50 0.20 0.50 0.0045
0.30 0.30 0.50 0.20 0.20 0.0018
0.30 0.30 0.20 0.30 0.30 0.0016
0.30 0.30 0.20 0.30 0.50 0.0027
0.30 0.30 0.20 0.30 0.20 0.0011
0.30 0.30 0.20 0.50 0.30 0.0027
0.30 0.30 0.20 0.50 0.50 0.0045
PROBABILIDAD
0.30 0.30 0.20 0.50 0.20 0.0018
0.30 0.30 0.20 0.20 0.30 0.0011
0.30 0.30 0.20 0.20 0.50 0.0018
0.30 0.30 0.20 0.20 0.20 0.0007
0.30 0.50 0.30 0.30 0.30 0.0041
0.30 0.50 0.30 0.30 0.50 0.0068
0.30 0.50 0.30 0.30 0.20 0.0027
0.30 0.50 0.30 0.50 0.30 0.0068
0.30 0.50 0.30 0.50 0.50 0.0113
0.30 0.50 0.30 0.50 0.20 0.0045
0.30 0.50 0.30 0.20 0.30 0.0027
0.30 0.50 0.30 0.20 0.50 0.0045
0.30 0.50 0.30 0.20 0.20 0.0018
0.30 0.50 0.50 0.30 0.30 0.0068
0.30 0.50 0.50 0.30 0.50 0.0113
0.30 0.50 0.50 0.30 0.20 0.0045
0.30 0.50 0.50 0.50 0.30 0.0113
0.30 0.50 0.50 0.50 0.50 0.0188
0.30 0.50 0.50 0.50 0.20 0.0075
0.30 0.50 0.50 0.20 0.30 0.0045
0.30 0.50 0.50 0.20 0.50 0.0075
0.30 0.50 0.50 0.20 0.20 0.0030
0.30 0.50 0.20 0.30 0.30 0.0027
0.30 0.50 0.20 0.30 0.50 0.0045
0.30 0.50 0.20 0.30 0.20 0.0018
0.30 0.50 0.20 0.50 0.30 0.0045
0.30 0.50 0.20 0.50 0.50 0.0075
0.30 0.50 0.20 0.50 0.20 0.0030
0.30 0.50 0.20 0.20 0.30 0.0018
0.30 0.50 0.20 0.20 0.50 0.0030
0.30 0.50 0.20 0.20 0.20 0.0012
0.30 0.20 0.30 0.30 0.30 0.0016
0.30 0.20 0.30 0.30 0.50 0.0027
0.30 0.20 0.30 0.30 0.20 0.0011
0.30 0.20 0.30 0.50 0.30 0.0027
0.30 0.20 0.30 0.50 0.50 0.0045
0.30 0.20 0.30 0.50 0.20 0.0018
0.30 0.20 0.30 0.20 0.30 0.0011
0.30 0.20 0.30 0.20 0.50 0.0018
0.30 0.20 0.30 0.20 0.20 0.0007
0.30 0.20 0.50 0.30 0.30 0.0027
0.30 0.20 0.50 0.30 0.50 0.0045
0.30 0.20 0.50 0.30 0.20 0.0018
0.30 0.20 0.50 0.50 0.30 0.0045
0.30 0.20 0.50 0.50 0.50 0.0075
0.30 0.20 0.50 0.50 0.20 0.0030
0.30 0.20 0.50 0.20 0.30 0.0018
0.30 0.20 0.50 0.20 0.50 0.0030
0.30 0.20 0.50 0.20 0.20 0.0012
0.30 0.20 0.20 0.30 0.30 0.0011
0.30 0.20 0.20 0.30 0.50 0.0018
0.30 0.20 0.20 0.30 0.20 0.0007
0.30 0.20 0.20 0.50 0.30 0.0018
0.30 0.20 0.20 0.50 0.50 0.0030
0.30 0.20 0.20 0.50 0.20 0.0012
0.30 0.20 0.20 0.20 0.30 0.0007
0.30 0.20 0.20 0.20 0.50 0.0012
0.30 0.20 0.20 0.20 0.20 0.0005
0.50 0.30 0.30 0.30 0.30 0.0041
0.50 0.30 0.30 0.30 0.50 0.0068
0.50 0.30 0.30 0.30 0.20 0.0027
0.50 0.30 0.30 0.50 0.30 0.0068
0.50 0.30 0.30 0.50 0.50 0.0113
0.50 0.30 0.30 0.50 0.20 0.0045
0.50 0.30 0.30 0.20 0.30 0.0027
0.50 0.30 0.30 0.20 0.50 0.0045
0.50 0.30 0.30 0.20 0.20 0.0018
0.50 0.30 0.50 0.30 0.30 0.0068
0.50 0.30 0.50 0.30 0.50 0.0113
0.50 0.30 0.50 0.30 0.20 0.0045
0.50 0.30 0.50 0.50 0.30 0.0113
0.50 0.30 0.50 0.50 0.50 0.0188
0.50 0.30 0.50 0.50 0.20 0.0075
0.50 0.30 0.50 0.20 0.30 0.0045
0.50 0.30 0.50 0.20 0.50 0.0075
0.50 0.30 0.50 0.20 0.20 0.0030
0.50 0.30 0.20 0.30 0.30 0.0027
0.50 0.30 0.20 0.30 0.50 0.0045
0.50 0.30 0.20 0.30 0.20 0.0018
0.50 0.30 0.20 0.50 0.30 0.0045
0.50 0.30 0.20 0.50 0.50 0.0075
0.50 0.30 0.20 0.50 0.20 0.0030
0.50 0.30 0.20 0.20 0.30 0.0018
0.50 0.30 0.20 0.20 0.50 0.0030
0.50 0.30 0.20 0.20 0.20 0.0012
0.50 0.50 0.30 0.30 0.30 0.0068
0.50 0.50 0.30 0.30 0.50 0.0113
0.50 0.50 0.30 0.30 0.20 0.0045
0.50 0.50 0.30 0.50 0.30 0.0113
0.50 0.50 0.30 0.50 0.50 0.0188
0.50 0.50 0.30 0.50 0.20 0.0075
0.50 0.50 0.30 0.20 0.30 0.0045
0.50 0.50 0.30 0.20 0.50 0.0075
0.50 0.50 0.30 0.20 0.20 0.0030
0.50 0.50 0.50 0.30 0.30 0.0113
0.50 0.50 0.50 0.30 0.50 0.0188
0.50 0.50 0.50 0.30 0.20 0.0075
0.50 0.50 0.50 0.50 0.30 0.0188
0.50 0.50 0.50 0.50 0.50 0.0313
0.50 0.50 0.50 0.50 0.20 0.0125
0.50 0.50 0.50 0.20 0.30 0.0075
0.50 0.50 0.50 0.20 0.50 0.0125
0.50 0.50 0.50 0.20 0.20 0.0050
0.50 0.50 0.20 0.30 0.30 0.0045
0.50 0.50 0.20 0.30 0.50 0.0075
0.50 0.50 0.20 0.30 0.20 0.0030
0.50 0.50 0.20 0.50 0.30 0.0075
0.50 0.50 0.20 0.50 0.50 0.0125
0.50 0.50 0.20 0.50 0.20 0.0050
0.50 0.50 0.20 0.20 0.30 0.0030
0.50 0.50 0.20 0.20 0.50 0.0050
0.50 0.50 0.20 0.20 0.20 0.0020
0.50 0.20 0.30 0.30 0.30 0.0027
0.50 0.20 0.30 0.30 0.50 0.0045
0.50 0.20 0.30 0.30 0.20 0.0018
0.50 0.20 0.30 0.50 0.30 0.0045
0.50 0.20 0.30 0.50 0.50 0.0075
0.50 0.20 0.30 0.50 0.20 0.0030
0.50 0.20 0.30 0.20 0.30 0.0018
0.50 0.20 0.30 0.20 0.50 0.0030
0.50 0.20 0.30 0.20 0.20 0.0012
0.50 0.20 0.50 0.30 0.30 0.0045
0.50 0.20 0.50 0.30 0.50 0.0075
0.50 0.20 0.50 0.30 0.20 0.0030
0.50 0.20 0.50 0.50 0.30 0.0075
0.50 0.20 0.50 0.50 0.50 0.0125
0.50 0.20 0.50 0.50 0.20 0.0050
0.50 0.20 0.50 0.20 0.30 0.0030
0.50 0.20 0.50 0.20 0.50 0.0050
0.50 0.20 0.50 0.20 0.20 0.0020
0.50 0.20 0.20 0.30 0.30 0.0018
0.50 0.20 0.20 0.30 0.50 0.0030
0.50 0.20 0.20 0.30 0.20 0.0012
0.50 0.20 0.20 0.50 0.30 0.0030
0.50 0.20 0.20 0.50 0.50 0.0050
0.50 0.20 0.20 0.50 0.20 0.0020
0.50 0.20 0.20 0.20 0.30 0.0012
0.50 0.20 0.20 0.20 0.50 0.0020
0.50 0.20 0.20 0.20 0.20 0.0008
0.20 0.30 0.30 0.30 0.30 0.0016
0.20 0.30 0.30 0.30 0.50 0.0027
0.20 0.30 0.30 0.30 0.20 0.0011
0.20 0.30 0.30 0.50 0.30 0.0027
0.20 0.30 0.30 0.50 0.50 0.0045
0.20 0.30 0.30 0.50 0.20 0.0018
0.20 0.30 0.30 0.20 0.30 0.0011
0.20 0.30 0.30 0.20 0.50 0.0018
0.20 0.30 0.30 0.20 0.20 0.0007
0.20 0.30 0.50 0.30 0.30 0.0027
0.20 0.30 0.50 0.30 0.50 0.0045
0.20 0.30 0.50 0.30 0.20 0.0018
0.20 0.30 0.50 0.50 0.30 0.0045
0.20 0.30 0.50 0.50 0.50 0.0075
0.20 0.30 0.50 0.50 0.20 0.0030
0.20 0.30 0.50 0.20 0.30 0.0018
0.20 0.30 0.50 0.20 0.50 0.0030
0.20 0.30 0.50 0.20 0.20 0.0012
0.20 0.30 0.20 0.30 0.30 0.0011
0.20 0.30 0.20 0.30 0.50 0.0018
0.20 0.30 0.20 0.30 0.20 0.0007
0.20 0.30 0.20 0.50 0.30 0.0018
0.20 0.30 0.20 0.50 0.50 0.0030
0.20 0.30 0.20 0.50 0.20 0.0012
0.20 0.30 0.20 0.20 0.30 0.0007
0.20 0.30 0.20 0.20 0.50 0.0012
0.20 0.30 0.20 0.20 0.20 0.0005
0.20 0.50 0.30 0.30 0.30 0.0027
0.20 0.50 0.30 0.30 0.50 0.0045
0.20 0.50 0.30 0.30 0.20 0.0018
0.20 0.50 0.30 0.50 0.30 0.0045
0.20 0.50 0.30 0.50 0.50 0.0075
0.20 0.50 0.30 0.50 0.20 0.0030
0.20 0.50 0.30 0.20 0.30 0.0018
0.20 0.50 0.30 0.20 0.50 0.0030
0.20 0.50 0.30 0.20 0.20 0.0012
0.20 0.50 0.50 0.30 0.30 0.0045
0.20 0.50 0.50 0.30 0.50 0.0075
0.20 0.50 0.50 0.30 0.20 0.0030
0.20 0.50 0.50 0.50 0.30 0.0075
0.20 0.50 0.50 0.50 0.50 0.0125
0.20 0.50 0.50 0.50 0.20 0.0050
0.20 0.50 0.50 0.20 0.30 0.0030
0.20 0.50 0.50 0.20 0.50 0.0050
0.20 0.50 0.50 0.20 0.20 0.0020
0.20 0.50 0.20 0.30 0.30 0.0018
0.20 0.50 0.20 0.30 0.50 0.0030
0.20 0.50 0.20 0.30 0.20 0.0012
0.20 0.50 0.20 0.50 0.30 0.0030
0.20 0.50 0.20 0.50 0.50 0.0050
0.20 0.50 0.20 0.50 0.20 0.0020
0.20 0.50 0.20 0.20 0.30 0.0012
0.20 0.50 0.20 0.20 0.50 0.0020
0.20 0.50 0.20 0.20 0.20 0.0008
0.20 0.20 0.30 0.30 0.30 0.0011
0.20 0.20 0.30 0.30 0.50 0.0018
0.20 0.20 0.30 0.30 0.20 0.0007
0.20 0.20 0.30 0.50 0.30 0.0018
0.20 0.20 0.30 0.50 0.50 0.0030
0.20 0.20 0.30 0.50 0.20 0.0012
0.20 0.20 0.30 0.20 0.30 0.0007
0.20 0.20 0.30 0.20 0.50 0.0012
0.20 0.20 0.30 0.20 0.20 0.0005
0.20 0.20 0.50 0.30 0.30 0.0018
0.20 0.20 0.50 0.30 0.50 0.0030
0.20 0.20 0.50 0.30 0.20 0.0012
0.20 0.20 0.50 0.50 0.30 0.0030
0.20 0.20 0.50 0.50 0.50 0.0050
0.20 0.20 0.50 0.50 0.20 0.0020
0.20 0.20 0.50 0.20 0.30 0.0012
0.20 0.20 0.50 0.20 0.50 0.0020
0.20 0.20 0.50 0.20 0.20 0.0008
0.20 0.20 0.20 0.30 0.30 0.0007
0.20 0.20 0.20 0.30 0.50 0.0012
0.20 0.20 0.20 0.30 0.20 0.0005
0.20 0.20 0.20 0.50 0.30 0.0012
0.20 0.20 0.20 0.50 0.50 0.0020
0.20 0.20 0.20 0.50 0.20 0.0008
0.20 0.20 0.20 0.20 0.30 0.0005
0.20 0.20 0.20 0.20 0.50 0.0008
0.20 0.20 0.20 0.20 0.20 0.0003
1.0000
A B C D E A
0.80 0.80 0.80 0.80 0.80 211,200.00
0.80 0.80 0.80 0.80 0.40 211,200.00
0.80 0.80 0.80 0.80 0.03 211,200.00
0.80 0.80 0.80 0.40 0.80 211,200.00
0.80 0.80 0.80 0.40 0.40 211,200.00
0.80 0.80 0.80 0.40 0.03 211,200.00
0.80 0.80 0.80 0.03 0.80 211,200.00
0.80 0.80 0.80 0.03 0.40 211,200.00
0.80 0.80 0.80 0.03 0.03 211,200.00
0.80 0.80 0.40 0.80 0.80 211,200.00
0.80 0.80 0.40 0.80 0.40 211,200.00
0.80 0.80 0.40 0.80 0.03 211,200.00
0.80 0.80 0.40 0.40 0.80 211,200.00
0.80 0.80 0.40 0.40 0.40 211,200.00
0.80 0.80 0.40 0.40 0.03 211,200.00
0.80 0.80 0.40 0.03 0.80 211,200.00
0.80 0.80 0.40 0.03 0.40 211,200.00
0.80 0.80 0.40 0.03 0.03 211,200.00
0.80 0.80 0.03 0.80 0.80 211,200.00
0.80 0.80 0.03 0.80 0.40 211,200.00
0.80 0.80 0.03 0.80 0.03 211,200.00
0.80 0.80 0.03 0.40 0.80 211,200.00
0.80 0.80 0.03 0.40 0.40 211,200.00
RENTABILIDADES X
0.80 0.80 0.03 0.40 0.03 211,200.00
0.80 0.80 0.03 0.03 0.80 211,200.00
0.80 0.80 0.03 0.03 0.40 211,200.00
0.80 0.80 0.03 0.03 0.03 211,200.00
0.80 0.40 0.80 0.80 0.80 211,200.00
0.80 0.40 0.80 0.80 0.40 211,200.00
0.80 0.40 0.80 0.80 0.03 211,200.00
0.80 0.40 0.80 0.40 0.80 211,200.00
0.80 0.40 0.80 0.40 0.40 211,200.00
0.80 0.40 0.80 0.40 0.03 211,200.00
0.80 0.40 0.80 0.03 0.80 211,200.00
0.80 0.40 0.80 0.03 0.40 211,200.00
0.80 0.40 0.80 0.03 0.03 211,200.00
0.80 0.40 0.40 0.80 0.80 211,200.00
0.80 0.40 0.40 0.80 0.40 211,200.00
0.80 0.40 0.40 0.80 0.03 211,200.00
0.80 0.40 0.40 0.40 0.80 211,200.00
0.80 0.40 0.40 0.40 0.40 211,200.00
0.80 0.40 0.40 0.40 0.03 211,200.00
0.80 0.40 0.40 0.03 0.80 211,200.00
0.80 0.40 0.40 0.03 0.40 211,200.00
0.80 0.40 0.40 0.03 0.03 211,200.00
0.80 0.40 0.03 0.80 0.80 211,200.00
0.80 0.40 0.03 0.80 0.40 211,200.00
0.80 0.40 0.03 0.80 0.03 211,200.00
0.80 0.40 0.03 0.40 0.80 211,200.00
0.80 0.40 0.03 0.40 0.40 211,200.00
0.80 0.40 0.03 0.40 0.03 211,200.00
0.80 0.40 0.03 0.03 0.80 211,200.00
0.80 0.40 0.03 0.03 0.40 211,200.00
0.80 0.40 0.03 0.03 0.03 211,200.00
0.80 0.03 0.80 0.80 0.80 211,200.00
0.80 0.03 0.80 0.80 0.40 211,200.00
0.80 0.03 0.80 0.80 0.03 211,200.00
0.80 0.03 0.80 0.40 0.80 211,200.00
0.80 0.03 0.80 0.40 0.40 211,200.00
0.80 0.03 0.80 0.40 0.03 211,200.00
0.80 0.03 0.80 0.03 0.80 211,200.00
0.80 0.03 0.80 0.03 0.40 211,200.00
0.80 0.03 0.80 0.03 0.03 211,200.00
0.80 0.03 0.40 0.80 0.80 211,200.00
0.80 0.03 0.40 0.80 0.40 211,200.00
0.80 0.03 0.40 0.80 0.03 211,200.00
0.80 0.03 0.40 0.40 0.80 211,200.00
0.80 0.03 0.40 0.40 0.40 211,200.00
0.80 0.03 0.40 0.40 0.03 211,200.00
0.80 0.03 0.40 0.03 0.80 211,200.00
0.80 0.03 0.40 0.03 0.40 211,200.00
0.80 0.03 0.40 0.03 0.03 211,200.00
0.80 0.03 0.03 0.80 0.80 211,200.00
0.80 0.03 0.03 0.80 0.40 211,200.00
0.80 0.03 0.03 0.80 0.03 211,200.00
0.80 0.03 0.03 0.40 0.80 211,200.00
0.80 0.03 0.03 0.40 0.40 211,200.00
0.80 0.03 0.03 0.40 0.03 211,200.00
0.80 0.03 0.03 0.03 0.80 211,200.00
0.80 0.03 0.03 0.03 0.40 211,200.00
0.80 0.03 0.03 0.03 0.03 211,200.00
0.40 0.80 0.80 0.80 0.80 105,600.00
0.40 0.80 0.80 0.80 0.40 105,600.00
0.40 0.80 0.80 0.80 0.03 105,600.00
0.40 0.80 0.80 0.40 0.80 105,600.00
0.40 0.80 0.80 0.40 0.40 105,600.00
0.40 0.80 0.80 0.40 0.03 105,600.00
0.40 0.80 0.80 0.03 0.80 105,600.00
0.40 0.80 0.80 0.03 0.40 105,600.00
0.40 0.80 0.80 0.03 0.03 105,600.00
0.40 0.80 0.40 0.80 0.80 105,600.00
0.40 0.80 0.40 0.80 0.40 105,600.00
0.40 0.80 0.40 0.80 0.03 105,600.00
0.40 0.80 0.40 0.40 0.80 105,600.00
0.40 0.80 0.40 0.40 0.40 105,600.00
0.40 0.80 0.40 0.40 0.03 105,600.00
0.40 0.80 0.40 0.03 0.80 105,600.00
0.40 0.80 0.40 0.03 0.40 105,600.00
0.40 0.80 0.40 0.03 0.03 105,600.00
0.40 0.80 0.03 0.80 0.80 105,600.00
0.40 0.80 0.03 0.80 0.40 105,600.00
0.40 0.80 0.03 0.80 0.03 105,600.00
0.40 0.80 0.03 0.40 0.80 105,600.00
0.40 0.80 0.03 0.40 0.40 105,600.00
0.40 0.80 0.03 0.40 0.03 105,600.00
0.40 0.80 0.03 0.03 0.80 105,600.00
0.40 0.80 0.03 0.03 0.40 105,600.00
0.40 0.80 0.03 0.03 0.03 105,600.00
0.40 0.40 0.80 0.80 0.80 105,600.00
0.40 0.40 0.80 0.80 0.40 105,600.00
0.40 0.40 0.80 0.80 0.03 105,600.00
0.40 0.40 0.80 0.40 0.80 105,600.00
0.40 0.40 0.80 0.40 0.40 105,600.00
0.40 0.40 0.80 0.40 0.03 105,600.00
0.40 0.40 0.80 0.03 0.80 105,600.00
0.40 0.40 0.80 0.03 0.40 105,600.00
0.40 0.40 0.80 0.03 0.03 105,600.00
0.40 0.40 0.40 0.80 0.80 105,600.00
0.40 0.40 0.40 0.80 0.40 105,600.00
0.40 0.40 0.40 0.80 0.03 105,600.00
0.40 0.40 0.40 0.40 0.80 105,600.00
0.40 0.40 0.40 0.40 0.40 105,600.00
0.40 0.40 0.40 0.40 0.03 105,600.00
0.40 0.40 0.40 0.03 0.80 105,600.00
0.40 0.40 0.40 0.03 0.40 105,600.00
0.40 0.40 0.40 0.03 0.03 105,600.00
0.40 0.40 0.03 0.80 0.80 105,600.00
0.40 0.40 0.03 0.80 0.40 105,600.00
0.40 0.40 0.03 0.80 0.03 105,600.00
0.40 0.40 0.03 0.40 0.80 105,600.00
0.40 0.40 0.03 0.40 0.40 105,600.00
0.40 0.40 0.03 0.40 0.03 105,600.00
0.40 0.40 0.03 0.03 0.80 105,600.00
0.40 0.40 0.03 0.03 0.40 105,600.00
0.40 0.40 0.03 0.03 0.03 105,600.00
0.40 0.03 0.80 0.80 0.80 105,600.00
0.40 0.03 0.80 0.80 0.40 105,600.00
0.40 0.03 0.80 0.80 0.03 105,600.00
0.40 0.03 0.80 0.40 0.80 105,600.00
0.40 0.03 0.80 0.40 0.40 105,600.00
0.40 0.03 0.80 0.40 0.03 105,600.00
0.40 0.03 0.80 0.03 0.80 105,600.00
0.40 0.03 0.80 0.03 0.40 105,600.00
0.40 0.03 0.80 0.03 0.03 105,600.00
0.40 0.03 0.40 0.80 0.80 105,600.00
0.40 0.03 0.40 0.80 0.40 105,600.00
0.40 0.03 0.40 0.80 0.03 105,600.00
0.40 0.03 0.40 0.40 0.80 105,600.00
0.40 0.03 0.40 0.40 0.40 105,600.00
0.40 0.03 0.40 0.40 0.03 105,600.00
0.40 0.03 0.40 0.03 0.80 105,600.00
0.40 0.03 0.40 0.03 0.40 105,600.00
0.40 0.03 0.40 0.03 0.03 105,600.00
0.40 0.03 0.03 0.80 0.80 105,600.00
0.40 0.03 0.03 0.80 0.40 105,600.00
0.40 0.03 0.03 0.80 0.03 105,600.00
0.40 0.03 0.03 0.40 0.80 105,600.00
0.40 0.03 0.03 0.40 0.40 105,600.00
0.40 0.03 0.03 0.40 0.03 105,600.00
0.40 0.03 0.03 0.03 0.80 105,600.00
0.40 0.03 0.03 0.03 0.40 105,600.00
0.40 0.03 0.03 0.03 0.03 105,600.00
0.03 0.80 0.80 0.80 0.80 7,920.00
0.03 0.80 0.80 0.80 0.40 7,920.00
0.03 0.80 0.80 0.80 0.03 7,920.00
0.03 0.80 0.80 0.40 0.80 7,920.00
0.03 0.80 0.80 0.40 0.40 7,920.00
0.03 0.80 0.80 0.40 0.03 7,920.00
0.03 0.80 0.80 0.03 0.80 7,920.00
0.03 0.80 0.80 0.03 0.40 7,920.00
0.03 0.80 0.80 0.03 0.03 7,920.00
0.03 0.80 0.40 0.80 0.80 7,920.00
0.03 0.80 0.40 0.80 0.40 7,920.00
0.03 0.80 0.40 0.80 0.03 7,920.00
0.03 0.80 0.40 0.40 0.80 7,920.00
0.03 0.80 0.40 0.40 0.40 7,920.00
0.03 0.80 0.40 0.40 0.03 7,920.00
0.03 0.80 0.40 0.03 0.80 7,920.00
0.03 0.80 0.40 0.03 0.40 7,920.00
0.03 0.80 0.40 0.03 0.03 7,920.00
0.03 0.80 0.03 0.80 0.80 7,920.00
0.03 0.80 0.03 0.80 0.40 7,920.00
0.03 0.80 0.03 0.80 0.03 7,920.00
0.03 0.80 0.03 0.40 0.80 7,920.00
0.03 0.80 0.03 0.40 0.40 7,920.00
0.03 0.80 0.03 0.40 0.03 7,920.00
0.03 0.80 0.03 0.03 0.80 7,920.00
0.03 0.80 0.03 0.03 0.40 7,920.00
0.03 0.80 0.03 0.03 0.03 7,920.00
0.03 0.40 0.80 0.80 0.80 7,920.00
0.03 0.40 0.80 0.80 0.40 7,920.00
0.03 0.40 0.80 0.80 0.03 7,920.00
0.03 0.40 0.80 0.40 0.80 7,920.00
0.03 0.40 0.80 0.40 0.40 7,920.00
0.03 0.40 0.80 0.40 0.03 7,920.00
0.03 0.40 0.80 0.03 0.80 7,920.00
0.03 0.40 0.80 0.03 0.40 7,920.00
0.03 0.40 0.80 0.03 0.03 7,920.00
0.03 0.40 0.40 0.80 0.80 7,920.00
0.03 0.40 0.40 0.80 0.40 7,920.00
0.03 0.40 0.40 0.80 0.03 7,920.00
0.03 0.40 0.40 0.40 0.80 7,920.00
0.03 0.40 0.40 0.40 0.40 7,920.00
0.03 0.40 0.40 0.40 0.03 7,920.00
0.03 0.40 0.40 0.03 0.80 7,920.00
0.03 0.40 0.40 0.03 0.40 7,920.00
0.03 0.40 0.40 0.03 0.03 7,920.00
0.03 0.40 0.03 0.80 0.80 7,920.00
0.03 0.40 0.03 0.80 0.40 7,920.00
0.03 0.40 0.03 0.80 0.03 7,920.00
0.03 0.40 0.03 0.40 0.80 7,920.00
0.03 0.40 0.03 0.40 0.40 7,920.00
0.03 0.40 0.03 0.40 0.03 7,920.00
0.03 0.40 0.03 0.03 0.80 7,920.00
0.03 0.40 0.03 0.03 0.40 7,920.00
0.03 0.40 0.03 0.03 0.03 7,920.00
0.03 0.03 0.80 0.80 0.80 7,920.00
0.03 0.03 0.80 0.80 0.40 7,920.00
0.03 0.03 0.80 0.80 0.03 7,920.00
0.03 0.03 0.80 0.40 0.80 7,920.00
0.03 0.03 0.80 0.40 0.40 7,920.00
0.03 0.03 0.80 0.40 0.03 7,920.00
0.03 0.03 0.80 0.03 0.80 7,920.00
0.03 0.03 0.80 0.03 0.40 7,920.00
0.03 0.03 0.80 0.03 0.03 7,920.00
0.03 0.03 0.40 0.80 0.80 7,920.00
0.03 0.03 0.40 0.80 0.40 7,920.00
0.03 0.03 0.40 0.80 0.03 7,920.00
0.03 0.03 0.40 0.40 0.80 7,920.00
0.03 0.03 0.40 0.40 0.40 7,920.00
0.03 0.03 0.40 0.40 0.03 7,920.00
0.03 0.03 0.40 0.03 0.80 7,920.00
0.03 0.03 0.40 0.03 0.40 7,920.00
0.03 0.03 0.40 0.03 0.03 7,920.00
0.03 0.03 0.03 0.80 0.80 7,920.00
0.03 0.03 0.03 0.80 0.40 7,920.00
0.03 0.03 0.03 0.80 0.03 7,920.00
0.03 0.03 0.03 0.40 0.80 7,920.00
0.03 0.03 0.03 0.40 0.40 7,920.00
0.03 0.03 0.03 0.40 0.03 7,920.00
0.03 0.03 0.03 0.03 0.80 7,920.00
0.03 0.03 0.03 0.03 0.40 7,920.00
0.03 0.03 0.03 0.03 0.03 7,920.00
B C D E TOTAL Valor Esperado
108,800.00 179,200.00 140,800.00 - 640,000.00 1,555.20
108,800.00 179,200.00 140,800.00 - 640,000.00 2,592.00
108,800.00 179,200.00 140,800.00 - 640,000.00 1,036.80
108,800.00 179,200.00 70,400.00 - 569,600.00 2,306.88
108,800.00 179,200.00 70,400.00 - 569,600.00 3,844.80
108,800.00 179,200.00 70,400.00 - 569,600.00 1,537.92
108,800.00 179,200.00 5,280.00 - 504,480.00 817.26
108,800.00 179,200.00 5,280.00 - 504,480.00 1,362.10
108,800.00 179,200.00 5,280.00 - 504,480.00 544.84
108,800.00 89,600.00 140,800.00 - 550,400.00 2,229.12
108,800.00 89,600.00 140,800.00 - 550,400.00 3,715.20
108,800.00 89,600.00 140,800.00 - 550,400.00 1,486.08
108,800.00 89,600.00 70,400.00 - 480,000.00 3,240.00
108,800.00 89,600.00 70,400.00 - 480,000.00 5,400.00
108,800.00 89,600.00 70,400.00 - 480,000.00 2,160.00
108,800.00 89,600.00 5,280.00 - 414,880.00 1,120.18
108,800.00 89,600.00 5,280.00 - 414,880.00 1,866.96
108,800.00 89,600.00 5,280.00 - 414,880.00 746.78
108,800.00 6,720.00 140,800.00 - 467,520.00 757.38
108,800.00 6,720.00 140,800.00 - 467,520.00 1,262.30
108,800.00 6,720.00 140,800.00 - 467,520.00 504.92
108,800.00 6,720.00 70,400.00 - 397,120.00 1,072.22
108,800.00 6,720.00 70,400.00 - 397,120.00 1,787.04
X
108,800.00 6,720.00 70,400.00 - 397,120.00 714.82
108,800.00 6,720.00 5,280.00 - 332,000.00 358.56
108,800.00 6,720.00 5,280.00 - 332,000.00 597.60
108,800.00 6,720.00 5,280.00 - 332,000.00 239.04
54,400.00 179,200.00 140,800.00 - 585,600.00 2,371.68
54,400.00 179,200.00 140,800.00 - 585,600.00 3,952.80
54,400.00 179,200.00 140,800.00 - 585,600.00 1,581.12
54,400.00 179,200.00 70,400.00 - 515,200.00 3,477.60
54,400.00 179,200.00 70,400.00 - 515,200.00 5,796.00
54,400.00 179,200.00 70,400.00 - 515,200.00 2,318.40
54,400.00 179,200.00 5,280.00 - 450,080.00 1,215.22
54,400.00 179,200.00 5,280.00 - 450,080.00 2,025.36
54,400.00 179,200.00 5,280.00 - 450,080.00 810.14
54,400.00 89,600.00 140,800.00 - 496,000.00 3,348.00
54,400.00 89,600.00 140,800.00 - 496,000.00 5,580.00
54,400.00 89,600.00 140,800.00 - 496,000.00 2,232.00
54,400.00 89,600.00 70,400.00 - 425,600.00 4,788.00
54,400.00 89,600.00 70,400.00 - 425,600.00 7,980.00
54,400.00 89,600.00 70,400.00 - 425,600.00 3,192.00
54,400.00 89,600.00 5,280.00 - 360,480.00 1,622.16
54,400.00 89,600.00 5,280.00 - 360,480.00 2,703.60
54,400.00 89,600.00 5,280.00 - 360,480.00 1,081.44
54,400.00 6,720.00 140,800.00 - 413,120.00 1,115.42
54,400.00 6,720.00 140,800.00 - 413,120.00 1,859.04
54,400.00 6,720.00 140,800.00 - 413,120.00 743.62
54,400.00 6,720.00 70,400.00 - 342,720.00 1,542.24
54,400.00 6,720.00 70,400.00 - 342,720.00 2,570.40
54,400.00 6,720.00 70,400.00 - 342,720.00 1,028.16
54,400.00 6,720.00 5,280.00 - 277,600.00 499.68
54,400.00 6,720.00 5,280.00 - 277,600.00 832.80
54,400.00 6,720.00 5,280.00 - 277,600.00 333.12
4,080.00 179,200.00 140,800.00 - 535,280.00 867.15
4,080.00 179,200.00 140,800.00 - 535,280.00 1,445.26
4,080.00 179,200.00 140,800.00 - 535,280.00 578.10
4,080.00 179,200.00 70,400.00 - 464,880.00 1,255.18
4,080.00 179,200.00 70,400.00 - 464,880.00 2,091.96
4,080.00 179,200.00 70,400.00 - 464,880.00 836.78
4,080.00 179,200.00 5,280.00 - 399,760.00 431.74
4,080.00 179,200.00 5,280.00 - 399,760.00 719.57
4,080.00 179,200.00 5,280.00 - 399,760.00 287.83
4,080.00 89,600.00 140,800.00 - 445,680.00 1,203.34
4,080.00 89,600.00 140,800.00 - 445,680.00 2,005.56
4,080.00 89,600.00 140,800.00 - 445,680.00 802.22
4,080.00 89,600.00 70,400.00 - 375,280.00 1,688.76
4,080.00 89,600.00 70,400.00 - 375,280.00 2,814.60
4,080.00 89,600.00 70,400.00 - 375,280.00 1,125.84
4,080.00 89,600.00 5,280.00 - 310,160.00 558.29
4,080.00 89,600.00 5,280.00 - 310,160.00 930.48
4,080.00 89,600.00 5,280.00 - 310,160.00 372.19
4,080.00 6,720.00 140,800.00 - 362,800.00 391.82
4,080.00 6,720.00 140,800.00 - 362,800.00 653.04
4,080.00 6,720.00 140,800.00 - 362,800.00 261.22
4,080.00 6,720.00 70,400.00 - 292,400.00 526.32
4,080.00 6,720.00 70,400.00 - 292,400.00 877.20
4,080.00 6,720.00 70,400.00 - 292,400.00 350.88
4,080.00 6,720.00 5,280.00 - 227,280.00 163.64
4,080.00 6,720.00 5,280.00 - 227,280.00 272.74
4,080.00 6,720.00 5,280.00 - 227,280.00 109.09
108,800.00 179,200.00 140,800.00 - 534,400.00 2,164.32
108,800.00 179,200.00 140,800.00 - 534,400.00 3,607.20
108,800.00 179,200.00 140,800.00 - 534,400.00 1,442.88
108,800.00 179,200.00 70,400.00 - 464,000.00 3,132.00
108,800.00 179,200.00 70,400.00 - 464,000.00 5,220.00
108,800.00 179,200.00 70,400.00 - 464,000.00 2,088.00
108,800.00 179,200.00 5,280.00 - 398,880.00 1,076.98
108,800.00 179,200.00 5,280.00 - 398,880.00 1,794.96
108,800.00 179,200.00 5,280.00 - 398,880.00 717.98
108,800.00 89,600.00 140,800.00 - 444,800.00 3,002.40
108,800.00 89,600.00 140,800.00 - 444,800.00 5,004.00
108,800.00 89,600.00 140,800.00 - 444,800.00 2,001.60
108,800.00 89,600.00 70,400.00 - 374,400.00 4,212.00
108,800.00 89,600.00 70,400.00 - 374,400.00 7,020.00
108,800.00 89,600.00 70,400.00 - 374,400.00 2,808.00
108,800.00 89,600.00 5,280.00 - 309,280.00 1,391.76
108,800.00 89,600.00 5,280.00 - 309,280.00 2,319.60
108,800.00 89,600.00 5,280.00 - 309,280.00 927.84
108,800.00 6,720.00 140,800.00 - 361,920.00 977.18
108,800.00 6,720.00 140,800.00 - 361,920.00 1,628.64
108,800.00 6,720.00 140,800.00 - 361,920.00 651.46
108,800.00 6,720.00 70,400.00 - 291,520.00 1,311.84
108,800.00 6,720.00 70,400.00 - 291,520.00 2,186.40
108,800.00 6,720.00 70,400.00 - 291,520.00 874.56
108,800.00 6,720.00 5,280.00 - 226,400.00 407.52
108,800.00 6,720.00 5,280.00 - 226,400.00 679.20
108,800.00 6,720.00 5,280.00 - 226,400.00 271.68
54,400.00 179,200.00 140,800.00 - 480,000.00 3,240.00
54,400.00 179,200.00 140,800.00 - 480,000.00 5,400.00
54,400.00 179,200.00 140,800.00 - 480,000.00 2,160.00
54,400.00 179,200.00 70,400.00 - 409,600.00 4,608.00
54,400.00 179,200.00 70,400.00 - 409,600.00 7,680.00
54,400.00 179,200.00 70,400.00 - 409,600.00 3,072.00
54,400.00 179,200.00 5,280.00 - 344,480.00 1,550.16
54,400.00 179,200.00 5,280.00 - 344,480.00 2,583.60
54,400.00 179,200.00 5,280.00 - 344,480.00 1,033.44
54,400.00 89,600.00 140,800.00 - 390,400.00 4,392.00
54,400.00 89,600.00 140,800.00 - 390,400.00 7,320.00
54,400.00 89,600.00 140,800.00 - 390,400.00 2,928.00
54,400.00 89,600.00 70,400.00 - 320,000.00 6,000.00
54,400.00 89,600.00 70,400.00 - 320,000.00 10,000.00
54,400.00 89,600.00 70,400.00 - 320,000.00 4,000.00
54,400.00 89,600.00 5,280.00 - 254,880.00 1,911.60
54,400.00 89,600.00 5,280.00 - 254,880.00 3,186.00
54,400.00 89,600.00 5,280.00 - 254,880.00 1,274.40
54,400.00 6,720.00 140,800.00 - 307,520.00 1,383.84
54,400.00 6,720.00 140,800.00 - 307,520.00 2,306.40
54,400.00 6,720.00 140,800.00 - 307,520.00 922.56
54,400.00 6,720.00 70,400.00 - 237,120.00 1,778.40
54,400.00 6,720.00 70,400.00 - 237,120.00 2,964.00
54,400.00 6,720.00 70,400.00 - 237,120.00 1,185.60
54,400.00 6,720.00 5,280.00 - 172,000.00 516.00
54,400.00 6,720.00 5,280.00 - 172,000.00 860.00
54,400.00 6,720.00 5,280.00 - 172,000.00 344.00
4,080.00 179,200.00 140,800.00 - 429,680.00 1,160.14
4,080.00 179,200.00 140,800.00 - 429,680.00 1,933.56
4,080.00 179,200.00 140,800.00 - 429,680.00 773.42
4,080.00 179,200.00 70,400.00 - 359,280.00 1,616.76
4,080.00 179,200.00 70,400.00 - 359,280.00 2,694.60
4,080.00 179,200.00 70,400.00 - 359,280.00 1,077.84
4,080.00 179,200.00 5,280.00 - 294,160.00 529.49
4,080.00 179,200.00 5,280.00 - 294,160.00 882.48
4,080.00 179,200.00 5,280.00 - 294,160.00 352.99
4,080.00 89,600.00 140,800.00 - 340,080.00 1,530.36
4,080.00 89,600.00 140,800.00 - 340,080.00 2,550.60
4,080.00 89,600.00 140,800.00 - 340,080.00 1,020.24
4,080.00 89,600.00 70,400.00 - 269,680.00 2,022.60
4,080.00 89,600.00 70,400.00 - 269,680.00 3,371.00
4,080.00 89,600.00 70,400.00 - 269,680.00 1,348.40
4,080.00 89,600.00 5,280.00 - 204,560.00 613.68
4,080.00 89,600.00 5,280.00 - 204,560.00 1,022.80
4,080.00 89,600.00 5,280.00 - 204,560.00 409.12
4,080.00 6,720.00 140,800.00 - 257,200.00 462.96
4,080.00 6,720.00 140,800.00 - 257,200.00 771.60
4,080.00 6,720.00 140,800.00 - 257,200.00 308.64
4,080.00 6,720.00 70,400.00 - 186,800.00 560.40
4,080.00 6,720.00 70,400.00 - 186,800.00 934.00
4,080.00 6,720.00 70,400.00 - 186,800.00 373.60
4,080.00 6,720.00 5,280.00 - 121,680.00 146.02
4,080.00 6,720.00 5,280.00 - 121,680.00 243.36
4,080.00 6,720.00 5,280.00 - 121,680.00 97.34
108,800.00 179,200.00 140,800.00 - 436,720.00 707.49
108,800.00 179,200.00 140,800.00 - 436,720.00 1,179.14
108,800.00 179,200.00 140,800.00 - 436,720.00 471.66
108,800.00 179,200.00 70,400.00 - 366,320.00 989.06
108,800.00 179,200.00 70,400.00 - 366,320.00 1,648.44
108,800.00 179,200.00 70,400.00 - 366,320.00 659.38
108,800.00 179,200.00 5,280.00 - 301,200.00 325.30
108,800.00 179,200.00 5,280.00 - 301,200.00 542.16
108,800.00 179,200.00 5,280.00 - 301,200.00 216.86
108,800.00 89,600.00 140,800.00 - 347,120.00 937.22
108,800.00 89,600.00 140,800.00 - 347,120.00 1,562.04
108,800.00 89,600.00 140,800.00 - 347,120.00 624.82
108,800.00 89,600.00 70,400.00 - 276,720.00 1,245.24
108,800.00 89,600.00 70,400.00 - 276,720.00 2,075.40
108,800.00 89,600.00 70,400.00 - 276,720.00 830.16
108,800.00 89,600.00 5,280.00 - 211,600.00 380.88
108,800.00 89,600.00 5,280.00 - 211,600.00 634.80
108,800.00 89,600.00 5,280.00 - 211,600.00 253.92
108,800.00 6,720.00 140,800.00 - 264,240.00 285.38
108,800.00 6,720.00 140,800.00 - 264,240.00 475.63
108,800.00 6,720.00 140,800.00 - 264,240.00 190.25
108,800.00 6,720.00 70,400.00 - 193,840.00 348.91
108,800.00 6,720.00 70,400.00 - 193,840.00 581.52
108,800.00 6,720.00 70,400.00 - 193,840.00 232.61
108,800.00 6,720.00 5,280.00 - 128,720.00 92.68
108,800.00 6,720.00 5,280.00 - 128,720.00 154.46
108,800.00 6,720.00 5,280.00 - 128,720.00 61.79
54,400.00 179,200.00 140,800.00 - 382,320.00 1,032.26
54,400.00 179,200.00 140,800.00 - 382,320.00 1,720.44
54,400.00 179,200.00 140,800.00 - 382,320.00 688.18
54,400.00 179,200.00 70,400.00 - 311,920.00 1,403.64
54,400.00 179,200.00 70,400.00 - 311,920.00 2,339.40
54,400.00 179,200.00 70,400.00 - 311,920.00 935.76
54,400.00 179,200.00 5,280.00 - 246,800.00 444.24
54,400.00 179,200.00 5,280.00 - 246,800.00 740.40
54,400.00 179,200.00 5,280.00 - 246,800.00 296.16
54,400.00 89,600.00 140,800.00 - 292,720.00 1,317.24
54,400.00 89,600.00 140,800.00 - 292,720.00 2,195.40
54,400.00 89,600.00 140,800.00 - 292,720.00 878.16
54,400.00 89,600.00 70,400.00 - 222,320.00 1,667.40
54,400.00 89,600.00 70,400.00 - 222,320.00 2,779.00
54,400.00 89,600.00 70,400.00 - 222,320.00 1,111.60
54,400.00 89,600.00 5,280.00 - 157,200.00 471.60
54,400.00 89,600.00 5,280.00 - 157,200.00 786.00
54,400.00 89,600.00 5,280.00 - 157,200.00 314.40
54,400.00 6,720.00 140,800.00 - 209,840.00 377.71
54,400.00 6,720.00 140,800.00 - 209,840.00 629.52
54,400.00 6,720.00 140,800.00 - 209,840.00 251.81
54,400.00 6,720.00 70,400.00 - 139,440.00 418.32
54,400.00 6,720.00 70,400.00 - 139,440.00 697.20
54,400.00 6,720.00 70,400.00 - 139,440.00 278.88
54,400.00 6,720.00 5,280.00 - 74,320.00 89.18
54,400.00 6,720.00 5,280.00 - 74,320.00 148.64
54,400.00 6,720.00 5,280.00 - 74,320.00 59.46
4,080.00 179,200.00 140,800.00 - 332,000.00 358.56
4,080.00 179,200.00 140,800.00 - 332,000.00 597.60
4,080.00 179,200.00 140,800.00 - 332,000.00 239.04
4,080.00 179,200.00 70,400.00 - 261,600.00 470.88
4,080.00 179,200.00 70,400.00 - 261,600.00 784.80
4,080.00 179,200.00 70,400.00 - 261,600.00 313.92
4,080.00 179,200.00 5,280.00 - 196,480.00 141.47
4,080.00 179,200.00 5,280.00 - 196,480.00 235.78
4,080.00 179,200.00 5,280.00 - 196,480.00 94.31
4,080.00 89,600.00 140,800.00 - 242,400.00 436.32
4,080.00 89,600.00 140,800.00 - 242,400.00 727.20
4,080.00 89,600.00 140,800.00 - 242,400.00 290.88
4,080.00 89,600.00 70,400.00 - 172,000.00 516.00
4,080.00 89,600.00 70,400.00 - 172,000.00 860.00
4,080.00 89,600.00 70,400.00 - 172,000.00 344.00
4,080.00 89,600.00 5,280.00 - 106,880.00 128.26
4,080.00 89,600.00 5,280.00 - 106,880.00 213.76
4,080.00 89,600.00 5,280.00 - 106,880.00 85.50
4,080.00 6,720.00 140,800.00 - 159,520.00 114.85
4,080.00 6,720.00 140,800.00 - 159,520.00 191.42
4,080.00 6,720.00 140,800.00 - 159,520.00 76.57
4,080.00 6,720.00 70,400.00 - 89,120.00 106.94
4,080.00 6,720.00 70,400.00 - 89,120.00 178.24
4,080.00 6,720.00 70,400.00 - 89,120.00 71.30
4,080.00 6,720.00 5,280.00 - 24,000.00 11.52
4,080.00 6,720.00 5,280.00 - 24,000.00 19.20
4,080.00 6,720.00 5,280.00 - 24,000.00 7.68
79,704,000.00 356,800.00
Riesgo
194,891,443.20
324,819,072.00
129,927,628.80
183,399,552.00
305,665,920.00
122,266,368.00
35,331,199.49
58,885,332.48
23,554,132.99
151,797,888.00
252,996,480.00
101,198,592.00
102,453,120.00
170,755,200.00
68,302,080.00
9,107,873.28
15,179,788.80
6,071,915.52
19,859,447.81
33,099,079.68
13,239,631.87
4,389,396.48
7,315,660.80
2,926,264.32
664,243.20
1,107,072.00
442,828.80
212,015,232.00
353,358,720.00
141,343,488.00
169,361,280.00
282,268,800.00
112,907,520.00
23,493,127.68
39,155,212.80
15,662,085.12
130,792,320.00
217,987,200.00
87,194,880.00
53,251,200.00
88,752,000.00
35,500,800.00
60,940.80
101,568.00
40,627.20
8,564,244.48
14,273,740.80
5,709,496.32
892,108.80
1,486,848.00
594,739.20
11,290,752.00
18,817,920.00
7,527,168.00
51,605,278.85
86,008,798.08
34,403,519.23
31,539,473.28
52,565,788.80
21,026,315.52
1,993,206.53
3,322,010.88
1,328,804.35
21,329,066.88
35,548,444.80
14,219,377.92
1,536,796.80
2,561,328.00
1,024,531.20
3,915,521.28
6,525,868.80
2,610,347.52
38,880.00
64,800.00
25,920.00
7,465,248.00
12,442,080.00
4,976,832.00
12,078,309.89
20,130,516.48
8,052,206.59
127,744,128.00
212,906,880.00
85,162,752.00
77,569,920.00
129,283,200.00
51,713,280.00
4,780,961.28
7,968,268.80
3,187,307.52
52,272,000.00
87,120,000.00
34,848,000.00
3,484,800.00
5,808,000.00
2,323,200.00
10,161,676.80
16,936,128.00
6,774,451.20
70,778.88
117,964.80
47,185.92
19,176,652.80
31,961,088.00
12,784,435.20
30,607,488.00
51,012,480.00
20,404,992.00
102,453,120.00
170,755,200.00
68,302,080.00
31,363,200.00
52,272,000.00
20,908,800.00
683,020.80
1,138,368.00
455,347.20
12,700,800.00
21,168,000.00
8,467,200.00
25,392,000.00
42,320,000.00
16,928,000.00
77,907,648.00
129,846,080.00
51,938,432.00
10,928,332.80
18,213,888.00
7,285,555.20
107,424,768.00
179,041,280.00
71,616,512.00
102,453,120.00
170,755,200.00
68,302,080.00
14,341,034.88
23,901,724.80
9,560,689.92
27,676.80
46,128.00
18,451.20
7,062,785.28
11,771,308.80
4,708,523.52
1,258,012.80
2,096,688.00
838,675.20
56,924,208.00
94,873,680.00
37,949,472.00
69,531,052.80
115,885,088.00
46,354,035.20
17,856,288.00
29,760,480.00
11,904,192.00
86,700,000.00
144,500,000.00
57,800,000.00
66,337,697.28
110,562,828.80
44,225,131.52
10,347,274.37
17,245,457.28
6,898,182.91
244,702.08
407,836.80
163,134.72
3,338,668.80
5,564,448.00
2,225,779.20
252,996.48
421,660.80
168,664.32
28,857,628.80
48,096,048.00
19,238,419.20
37,949,472.00
63,249,120.00
25,299,648.00
9,252,741.89
15,421,236.48
6,168,494.59
47,800,730.88
79,667,884.80
31,867,153.92
37,454,750.21
62,424,583.68
24,969,833.47
1,758,430.08
2,930,716.80
1,172,286.72
9,063,964.80
15,106,608.00
6,042,643.20
21,780,000.00
36,300,000.00
14,520,000.00
18,478,108.80
30,796,848.00
12,318,739.20
135,636,528.00
226,060,880.00
90,424,352.00
119,520,480.00
199,200,800.00
79,680,320.00
38,875,034.88
64,791,724.80
25,916,689.92
141,736,108.80
236,226,848.00
94,490,739.20
95,753,940.48
159,589,900.80
63,835,960.32
664,243.20
1,107,072.00
442,828.80
16,313,472.00
27,189,120.00
10,875,648.00
18,505,801.73
30,843,002.88
12,337,201.15
23,557,248.00
39,262,080.00
15,704,832.00
102,453,120.00
170,755,200.00
68,302,080.00
74,952,007.68
124,920,012.80
49,968,005.12
28,021,966.85
46,703,278.08
18,681,311.23
85,983,098.88
143,305,164.80
57,322,065.92
53,162,803.20
88,604,672.00
35,441,868.80 CV
111,385.90 0.3122
K = 800,000.00
Opciones 1 2 3 4 5
A 10% 33% 5% 15% 10%
B 40% 17% 3% 0% 25%
C 40% 28% 22% 40% 25%
D 10% 22% 70% 45% 15%
E 0% 0% 0% 0% 25%
100% 100% 100% 100% 100%
Numero de posibilidades= 3 3
A B
1 A B C D E
5% 3% 22% 70% 0% Total
40,000.00 24,000.00 176,000.00 560,000.00 - 800,000.00
A B C D E
1 p p p p p
2 p p p p q
3 p p p p r
4 p p p q p
5 p p p q q
6 p p p q r
7 p p p r p
8 p p p r q
9 p p p r r
10 p p q p p
11 p p q p q
12 p p q p r
13 p p q q p
14 p p q q q
15 p p q q r
16 p p q r p
17 p p q r q
18 p p q r r
19 p p r p p
20 p p r p q
21 p p r p r
22 p p r q p
23 p p r q q
24 p p r q r
25 p p r r p
26 p p r r q
27 p p r r r
28 p q p p p
29 p q p p q
30 p q p p r
31 p q p q p
32 p q p q q
33 p q p q r
34 p q p r p
35 p q p r q
36 p q p r r
37 p q q p p
38 p q q p q
39 p q q p r
40 p q q q p
41 p q q q q
42 p q q q r
43 p q q r p
44 p q q r q
45 p q q r r
46 p q r p p
47 p q r p q
48 p q r p r
49 p q r q p
50 p q r q q
51 p q r q r
52 p q r r p
53 p q r r q
54 p q r r r
55 p r p p p
56 p r p p q
57 p r p p r
58 p r p q p
59 p r p q q
60 p r p q r
61 p r p r p
62 p r p r q
63 p r p r r
64 p r q p p
65 p r q p q
66 p r q p r
67 p r q q p
68 p r q q q
69 p r q q r
70 p r q r p
71 p r q r q
72 p r q r r
73 p r r p p
74 p r r p q
75 p r r p r
76 p r r q p
77 p r r q q
78 p r r q r
79 p r r r p
80 p r r r q
81 p r r r r
82 q p p p p
83 q p p p q
84 q p p p r
85 q p p q p
86 q p p q q
87 q p p q r
88 q p p r p
89 q p p r q
90 q p p r r
91 q p q p p
92 q p q p q
93 q p q p r
94 q p q q p
95 q p q q q
96 q p q q r
97 q p q r p
98 q p q r q
99 q p q r r
100 q p r p p
101 q p r p q
102 q p r p r
103 q p r q p
104 q p r q q
105 q p r q r
106 q p r r p
107 q p r r q
108 q p r r r
109 q q p p p
110 q q p p q
111 q q p p r
112 q q p q p
113 q q p q q
114 q q p q r
115 q q p r p
116 q q p r q
117 q q p r r
118 q q q p p
119 q q q p q
120 q q q p r
121 q q q q p
122 q q q q q
123 q q q q r
124 q q q r p
125 q q q r q
126 q q q r r
127 q q r p p
128 q q r p q
129 q q r p r
130 q q r q p
131 q q r q q
132 q q r q r
133 q q r r p
134 q q r r q
135 q q r r r
136 q r p p p
137 q r p p q
138 q r p p r
139 q r p q p
140 q r p q q
141 q r p q r
142 q r p r p
143 q r p r q
144 q r p r r
145 q r q p p
146 q r q p q
147 q r q p r
148 q r q q p
149 q r q q q
150 q r q q r
151 q r q r p
152 q r q r q
153 q r q r r
154 q r r p p
155 q r r p q
156 q r r p r
157 q r r q p
158 q r r q q
159 q r r q r
160 q r r r p
161 q r r r q
162 q r r r r
163 r p p p p
164 r p p p q
165 r p p p r
166 r p p q p
167 r p p q q
168 r p p q r
169 r p p r p
170 r p p r q
171 r p p r r
172 r p q p p
173 r p q p q
174 r p q p r
175 r p q q p
176 r p q q q
177 r p q q r
178 r p q r p
179 r p q r q
180 r p q r r
181 r p r p p
182 r p r p q
183 r p r p r
184 r p r q p
185 r p r q q
186 r p r q r
187 r p r r p
188 r p r r q
189 r p r r r
190 r q p p p
191 r q p p q
192 r q p p r
193 r q p q p
194 r q p q q
195 r q p q r
196 r q p r p
197 r q p r q
198 r q p r r
199 r q q p p
200 r q q p q
201 r q q p r
202 r q q q p
203 r q q q q
204 r q q q r
205 r q q r p
206 r q q r q
207 r q q r r
208 r q r p p
209 r q r p q
210 r q r p r
211 r q r q p
212 r q r q q
213 r q r q r
214 r q r r p
215 r q r r q
216 r q r r r
217 r r p p p
218 r r p p q
219 r r p p r
220 r r p q p
221 r r p q q
222 r r p q r
223 r r p r p
224 r r p r q
225 r r p r r
226 r r q p p
227 r r q p q
228 r r q p r
229 r r q q p
230 r r q q q
231 r r q q r
232 r r q r p
233 r r q r q
234 r r q r r
235 r r r p p
236 r r r p q
237 r r r p r
238 r r r q p
239 r r r q q
240 r r r q r
241 r r r r p
242 r r r r q
243 r r r r r
VA 356,800.00
RE 159,387.70
CV 44.67%
CRITERIOS
Escenarios Probabilidad Rentabilidad
p Optimo 0.30 80%
q Probable 0.50 40%
r Fracaso 0.20 3%
3 3 3 243
C D E
A B C D E Total
0.30 0.30 0.30 0.30 0.30 0.0024
0.30 0.30 0.30 0.30 0.50 0.0041
0.30 0.30 0.30 0.30 0.20 0.0016
0.30 0.30 0.30 0.50 0.30 0.0041
0.30 0.30 0.30 0.50 0.50 0.0068
0.30 0.30 0.30 0.50 0.20 0.0027
0.30 0.30 0.30 0.20 0.30 0.0016
0.30 0.30 0.30 0.20 0.50 0.0027
0.30 0.30 0.30 0.20 0.20 0.0011
0.30 0.30 0.50 0.30 0.30 0.0041
0.30 0.30 0.50 0.30 0.50 0.0068
0.30 0.30 0.50 0.30 0.20 0.0027
0.30 0.30 0.50 0.50 0.30 0.0068
0.30 0.30 0.50 0.50 0.50 0.0113
0.30 0.30 0.50 0.50 0.20 0.0045
0.30 0.30 0.50 0.20 0.30 0.0027
0.30 0.30 0.50 0.20 0.50 0.0045
0.30 0.30 0.50 0.20 0.20 0.0018
0.30 0.30 0.20 0.30 0.30 0.0016
0.30 0.30 0.20 0.30 0.50 0.0027
0.30 0.30 0.20 0.30 0.20 0.0011
0.30 0.30 0.20 0.50 0.30 0.0027
0.30 0.30 0.20 0.50 0.50 0.0045
PROBABILIDAD
0.30 0.30 0.20 0.50 0.20 0.0018
0.30 0.30 0.20 0.20 0.30 0.0011
0.30 0.30 0.20 0.20 0.50 0.0018
0.30 0.30 0.20 0.20 0.20 0.0007
0.30 0.50 0.30 0.30 0.30 0.0041
0.30 0.50 0.30 0.30 0.50 0.0068
0.30 0.50 0.30 0.30 0.20 0.0027
0.30 0.50 0.30 0.50 0.30 0.0068
0.30 0.50 0.30 0.50 0.50 0.0113
0.30 0.50 0.30 0.50 0.20 0.0045
0.30 0.50 0.30 0.20 0.30 0.0027
0.30 0.50 0.30 0.20 0.50 0.0045
0.30 0.50 0.30 0.20 0.20 0.0018
0.30 0.50 0.50 0.30 0.30 0.0068
0.30 0.50 0.50 0.30 0.50 0.0113
0.30 0.50 0.50 0.30 0.20 0.0045
0.30 0.50 0.50 0.50 0.30 0.0113
0.30 0.50 0.50 0.50 0.50 0.0188
0.30 0.50 0.50 0.50 0.20 0.0075
0.30 0.50 0.50 0.20 0.30 0.0045
0.30 0.50 0.50 0.20 0.50 0.0075
0.30 0.50 0.50 0.20 0.20 0.0030
0.30 0.50 0.20 0.30 0.30 0.0027
0.30 0.50 0.20 0.30 0.50 0.0045
0.30 0.50 0.20 0.30 0.20 0.0018
0.30 0.50 0.20 0.50 0.30 0.0045
0.30 0.50 0.20 0.50 0.50 0.0075
0.30 0.50 0.20 0.50 0.20 0.0030
0.30 0.50 0.20 0.20 0.30 0.0018
0.30 0.50 0.20 0.20 0.50 0.0030
0.30 0.50 0.20 0.20 0.20 0.0012
0.30 0.20 0.30 0.30 0.30 0.0016
0.30 0.20 0.30 0.30 0.50 0.0027
0.30 0.20 0.30 0.30 0.20 0.0011
0.30 0.20 0.30 0.50 0.30 0.0027
0.30 0.20 0.30 0.50 0.50 0.0045
0.30 0.20 0.30 0.50 0.20 0.0018
0.30 0.20 0.30 0.20 0.30 0.0011
0.30 0.20 0.30 0.20 0.50 0.0018
0.30 0.20 0.30 0.20 0.20 0.0007
0.30 0.20 0.50 0.30 0.30 0.0027
0.30 0.20 0.50 0.30 0.50 0.0045
0.30 0.20 0.50 0.30 0.20 0.0018
0.30 0.20 0.50 0.50 0.30 0.0045
0.30 0.20 0.50 0.50 0.50 0.0075
0.30 0.20 0.50 0.50 0.20 0.0030
0.30 0.20 0.50 0.20 0.30 0.0018
0.30 0.20 0.50 0.20 0.50 0.0030
0.30 0.20 0.50 0.20 0.20 0.0012
0.30 0.20 0.20 0.30 0.30 0.0011
0.30 0.20 0.20 0.30 0.50 0.0018
0.30 0.20 0.20 0.30 0.20 0.0007
0.30 0.20 0.20 0.50 0.30 0.0018
0.30 0.20 0.20 0.50 0.50 0.0030
0.30 0.20 0.20 0.50 0.20 0.0012
0.30 0.20 0.20 0.20 0.30 0.0007
0.30 0.20 0.20 0.20 0.50 0.0012
0.30 0.20 0.20 0.20 0.20 0.0005
0.50 0.30 0.30 0.30 0.30 0.0041
0.50 0.30 0.30 0.30 0.50 0.0068
0.50 0.30 0.30 0.30 0.20 0.0027
0.50 0.30 0.30 0.50 0.30 0.0068
0.50 0.30 0.30 0.50 0.50 0.0113
0.50 0.30 0.30 0.50 0.20 0.0045
0.50 0.30 0.30 0.20 0.30 0.0027
0.50 0.30 0.30 0.20 0.50 0.0045
0.50 0.30 0.30 0.20 0.20 0.0018
0.50 0.30 0.50 0.30 0.30 0.0068
0.50 0.30 0.50 0.30 0.50 0.0113
0.50 0.30 0.50 0.30 0.20 0.0045
0.50 0.30 0.50 0.50 0.30 0.0113
0.50 0.30 0.50 0.50 0.50 0.0188
0.50 0.30 0.50 0.50 0.20 0.0075
0.50 0.30 0.50 0.20 0.30 0.0045
0.50 0.30 0.50 0.20 0.50 0.0075
0.50 0.30 0.50 0.20 0.20 0.0030
0.50 0.30 0.20 0.30 0.30 0.0027
0.50 0.30 0.20 0.30 0.50 0.0045
0.50 0.30 0.20 0.30 0.20 0.0018
0.50 0.30 0.20 0.50 0.30 0.0045
0.50 0.30 0.20 0.50 0.50 0.0075
0.50 0.30 0.20 0.50 0.20 0.0030
0.50 0.30 0.20 0.20 0.30 0.0018
0.50 0.30 0.20 0.20 0.50 0.0030
0.50 0.30 0.20 0.20 0.20 0.0012
0.50 0.50 0.30 0.30 0.30 0.0068
0.50 0.50 0.30 0.30 0.50 0.0113
0.50 0.50 0.30 0.30 0.20 0.0045
0.50 0.50 0.30 0.50 0.30 0.0113
0.50 0.50 0.30 0.50 0.50 0.0188
0.50 0.50 0.30 0.50 0.20 0.0075
0.50 0.50 0.30 0.20 0.30 0.0045
0.50 0.50 0.30 0.20 0.50 0.0075
0.50 0.50 0.30 0.20 0.20 0.0030
0.50 0.50 0.50 0.30 0.30 0.0113
0.50 0.50 0.50 0.30 0.50 0.0188
0.50 0.50 0.50 0.30 0.20 0.0075
0.50 0.50 0.50 0.50 0.30 0.0188
0.50 0.50 0.50 0.50 0.50 0.0313
0.50 0.50 0.50 0.50 0.20 0.0125
0.50 0.50 0.50 0.20 0.30 0.0075
0.50 0.50 0.50 0.20 0.50 0.0125
0.50 0.50 0.50 0.20 0.20 0.0050
0.50 0.50 0.20 0.30 0.30 0.0045
0.50 0.50 0.20 0.30 0.50 0.0075
0.50 0.50 0.20 0.30 0.20 0.0030
0.50 0.50 0.20 0.50 0.30 0.0075
0.50 0.50 0.20 0.50 0.50 0.0125
0.50 0.50 0.20 0.50 0.20 0.0050
0.50 0.50 0.20 0.20 0.30 0.0030
0.50 0.50 0.20 0.20 0.50 0.0050
0.50 0.50 0.20 0.20 0.20 0.0020
0.50 0.20 0.30 0.30 0.30 0.0027
0.50 0.20 0.30 0.30 0.50 0.0045
0.50 0.20 0.30 0.30 0.20 0.0018
0.50 0.20 0.30 0.50 0.30 0.0045
0.50 0.20 0.30 0.50 0.50 0.0075
0.50 0.20 0.30 0.50 0.20 0.0030
0.50 0.20 0.30 0.20 0.30 0.0018
0.50 0.20 0.30 0.20 0.50 0.0030
0.50 0.20 0.30 0.20 0.20 0.0012
0.50 0.20 0.50 0.30 0.30 0.0045
0.50 0.20 0.50 0.30 0.50 0.0075
0.50 0.20 0.50 0.30 0.20 0.0030
0.50 0.20 0.50 0.50 0.30 0.0075
0.50 0.20 0.50 0.50 0.50 0.0125
0.50 0.20 0.50 0.50 0.20 0.0050
0.50 0.20 0.50 0.20 0.30 0.0030
0.50 0.20 0.50 0.20 0.50 0.0050
0.50 0.20 0.50 0.20 0.20 0.0020
0.50 0.20 0.20 0.30 0.30 0.0018
0.50 0.20 0.20 0.30 0.50 0.0030
0.50 0.20 0.20 0.30 0.20 0.0012
0.50 0.20 0.20 0.50 0.30 0.0030
0.50 0.20 0.20 0.50 0.50 0.0050
0.50 0.20 0.20 0.50 0.20 0.0020
0.50 0.20 0.20 0.20 0.30 0.0012
0.50 0.20 0.20 0.20 0.50 0.0020
0.50 0.20 0.20 0.20 0.20 0.0008
0.20 0.30 0.30 0.30 0.30 0.0016
0.20 0.30 0.30 0.30 0.50 0.0027
0.20 0.30 0.30 0.30 0.20 0.0011
0.20 0.30 0.30 0.50 0.30 0.0027
0.20 0.30 0.30 0.50 0.50 0.0045
0.20 0.30 0.30 0.50 0.20 0.0018
0.20 0.30 0.30 0.20 0.30 0.0011
0.20 0.30 0.30 0.20 0.50 0.0018
0.20 0.30 0.30 0.20 0.20 0.0007
0.20 0.30 0.50 0.30 0.30 0.0027
0.20 0.30 0.50 0.30 0.50 0.0045
0.20 0.30 0.50 0.30 0.20 0.0018
0.20 0.30 0.50 0.50 0.30 0.0045
0.20 0.30 0.50 0.50 0.50 0.0075
0.20 0.30 0.50 0.50 0.20 0.0030
0.20 0.30 0.50 0.20 0.30 0.0018
0.20 0.30 0.50 0.20 0.50 0.0030
0.20 0.30 0.50 0.20 0.20 0.0012
0.20 0.30 0.20 0.30 0.30 0.0011
0.20 0.30 0.20 0.30 0.50 0.0018
0.20 0.30 0.20 0.30 0.20 0.0007
0.20 0.30 0.20 0.50 0.30 0.0018
0.20 0.30 0.20 0.50 0.50 0.0030
0.20 0.30 0.20 0.50 0.20 0.0012
0.20 0.30 0.20 0.20 0.30 0.0007
0.20 0.30 0.20 0.20 0.50 0.0012
0.20 0.30 0.20 0.20 0.20 0.0005
0.20 0.50 0.30 0.30 0.30 0.0027
0.20 0.50 0.30 0.30 0.50 0.0045
0.20 0.50 0.30 0.30 0.20 0.0018
0.20 0.50 0.30 0.50 0.30 0.0045
0.20 0.50 0.30 0.50 0.50 0.0075
0.20 0.50 0.30 0.50 0.20 0.0030
0.20 0.50 0.30 0.20 0.30 0.0018
0.20 0.50 0.30 0.20 0.50 0.0030
0.20 0.50 0.30 0.20 0.20 0.0012
0.20 0.50 0.50 0.30 0.30 0.0045
0.20 0.50 0.50 0.30 0.50 0.0075
0.20 0.50 0.50 0.30 0.20 0.0030
0.20 0.50 0.50 0.50 0.30 0.0075
0.20 0.50 0.50 0.50 0.50 0.0125
0.20 0.50 0.50 0.50 0.20 0.0050
0.20 0.50 0.50 0.20 0.30 0.0030
0.20 0.50 0.50 0.20 0.50 0.0050
0.20 0.50 0.50 0.20 0.20 0.0020
0.20 0.50 0.20 0.30 0.30 0.0018
0.20 0.50 0.20 0.30 0.50 0.0030
0.20 0.50 0.20 0.30 0.20 0.0012
0.20 0.50 0.20 0.50 0.30 0.0030
0.20 0.50 0.20 0.50 0.50 0.0050
0.20 0.50 0.20 0.50 0.20 0.0020
0.20 0.50 0.20 0.20 0.30 0.0012
0.20 0.50 0.20 0.20 0.50 0.0020
0.20 0.50 0.20 0.20 0.20 0.0008
0.20 0.20 0.30 0.30 0.30 0.0011
0.20 0.20 0.30 0.30 0.50 0.0018
0.20 0.20 0.30 0.30 0.20 0.0007
0.20 0.20 0.30 0.50 0.30 0.0018
0.20 0.20 0.30 0.50 0.50 0.0030
0.20 0.20 0.30 0.50 0.20 0.0012
0.20 0.20 0.30 0.20 0.30 0.0007
0.20 0.20 0.30 0.20 0.50 0.0012
0.20 0.20 0.30 0.20 0.20 0.0005
0.20 0.20 0.50 0.30 0.30 0.0018
0.20 0.20 0.50 0.30 0.50 0.0030
0.20 0.20 0.50 0.30 0.20 0.0012
0.20 0.20 0.50 0.50 0.30 0.0030
0.20 0.20 0.50 0.50 0.50 0.0050
0.20 0.20 0.50 0.50 0.20 0.0020
0.20 0.20 0.50 0.20 0.30 0.0012
0.20 0.20 0.50 0.20 0.50 0.0020
0.20 0.20 0.50 0.20 0.20 0.0008
0.20 0.20 0.20 0.30 0.30 0.0007
0.20 0.20 0.20 0.30 0.50 0.0012
0.20 0.20 0.20 0.30 0.20 0.0005
0.20 0.20 0.20 0.50 0.30 0.0012
0.20 0.20 0.20 0.50 0.50 0.0020
0.20 0.20 0.20 0.50 0.20 0.0008
0.20 0.20 0.20 0.20 0.30 0.0005
0.20 0.20 0.20 0.20 0.50 0.0008
0.20 0.20 0.20 0.20 0.20 0.0003
1.0000
A B C D E A
0.80 0.80 0.80 0.80 0.80 32,000.00
0.80 0.80 0.80 0.80 0.40 32,000.00
0.80 0.80 0.80 0.80 0.03 32,000.00
0.80 0.80 0.80 0.40 0.80 32,000.00
0.80 0.80 0.80 0.40 0.40 32,000.00
0.80 0.80 0.80 0.40 0.03 32,000.00
0.80 0.80 0.80 0.03 0.80 32,000.00
0.80 0.80 0.80 0.03 0.40 32,000.00
0.80 0.80 0.80 0.03 0.03 32,000.00
0.80 0.80 0.40 0.80 0.80 32,000.00
0.80 0.80 0.40 0.80 0.40 32,000.00
0.80 0.80 0.40 0.80 0.03 32,000.00
0.80 0.80 0.40 0.40 0.80 32,000.00
0.80 0.80 0.40 0.40 0.40 32,000.00
0.80 0.80 0.40 0.40 0.03 32,000.00
0.80 0.80 0.40 0.03 0.80 32,000.00
0.80 0.80 0.40 0.03 0.40 32,000.00
0.80 0.80 0.40 0.03 0.03 32,000.00
0.80 0.80 0.03 0.80 0.80 32,000.00
0.80 0.80 0.03 0.80 0.40 32,000.00
0.80 0.80 0.03 0.80 0.03 32,000.00
0.80 0.80 0.03 0.40 0.80 32,000.00
0.80 0.80 0.03 0.40 0.40 32,000.00
RENTABILIDADES X
0.80 0.80 0.03 0.40 0.03 32,000.00
0.80 0.80 0.03 0.03 0.80 32,000.00
0.80 0.80 0.03 0.03 0.40 32,000.00
0.80 0.80 0.03 0.03 0.03 32,000.00
0.80 0.40 0.80 0.80 0.80 32,000.00
0.80 0.40 0.80 0.80 0.40 32,000.00
0.80 0.40 0.80 0.80 0.03 32,000.00
0.80 0.40 0.80 0.40 0.80 32,000.00
0.80 0.40 0.80 0.40 0.40 32,000.00
0.80 0.40 0.80 0.40 0.03 32,000.00
0.80 0.40 0.80 0.03 0.80 32,000.00
0.80 0.40 0.80 0.03 0.40 32,000.00
0.80 0.40 0.80 0.03 0.03 32,000.00
0.80 0.40 0.40 0.80 0.80 32,000.00
0.80 0.40 0.40 0.80 0.40 32,000.00
0.80 0.40 0.40 0.80 0.03 32,000.00
0.80 0.40 0.40 0.40 0.80 32,000.00
0.80 0.40 0.40 0.40 0.40 32,000.00
0.80 0.40 0.40 0.40 0.03 32,000.00
0.80 0.40 0.40 0.03 0.80 32,000.00
0.80 0.40 0.40 0.03 0.40 32,000.00
0.80 0.40 0.40 0.03 0.03 32,000.00
0.80 0.40 0.03 0.80 0.80 32,000.00
0.80 0.40 0.03 0.80 0.40 32,000.00
0.80 0.40 0.03 0.80 0.03 32,000.00
0.80 0.40 0.03 0.40 0.80 32,000.00
0.80 0.40 0.03 0.40 0.40 32,000.00
0.80 0.40 0.03 0.40 0.03 32,000.00
0.80 0.40 0.03 0.03 0.80 32,000.00
0.80 0.40 0.03 0.03 0.40 32,000.00
0.80 0.40 0.03 0.03 0.03 32,000.00
0.80 0.03 0.80 0.80 0.80 32,000.00
0.80 0.03 0.80 0.80 0.40 32,000.00
0.80 0.03 0.80 0.80 0.03 32,000.00
0.80 0.03 0.80 0.40 0.80 32,000.00
0.80 0.03 0.80 0.40 0.40 32,000.00
0.80 0.03 0.80 0.40 0.03 32,000.00
0.80 0.03 0.80 0.03 0.80 32,000.00
0.80 0.03 0.80 0.03 0.40 32,000.00
0.80 0.03 0.80 0.03 0.03 32,000.00
0.80 0.03 0.40 0.80 0.80 32,000.00
0.80 0.03 0.40 0.80 0.40 32,000.00
0.80 0.03 0.40 0.80 0.03 32,000.00
0.80 0.03 0.40 0.40 0.80 32,000.00
0.80 0.03 0.40 0.40 0.40 32,000.00
0.80 0.03 0.40 0.40 0.03 32,000.00
0.80 0.03 0.40 0.03 0.80 32,000.00
0.80 0.03 0.40 0.03 0.40 32,000.00
0.80 0.03 0.40 0.03 0.03 32,000.00
0.80 0.03 0.03 0.80 0.80 32,000.00
0.80 0.03 0.03 0.80 0.40 32,000.00
0.80 0.03 0.03 0.80 0.03 32,000.00
0.80 0.03 0.03 0.40 0.80 32,000.00
0.80 0.03 0.03 0.40 0.40 32,000.00
0.80 0.03 0.03 0.40 0.03 32,000.00
0.80 0.03 0.03 0.03 0.80 32,000.00
0.80 0.03 0.03 0.03 0.40 32,000.00
0.80 0.03 0.03 0.03 0.03 32,000.00
0.40 0.80 0.80 0.80 0.80 16,000.00
0.40 0.80 0.80 0.80 0.40 16,000.00
0.40 0.80 0.80 0.80 0.03 16,000.00
0.40 0.80 0.80 0.40 0.80 16,000.00
0.40 0.80 0.80 0.40 0.40 16,000.00
0.40 0.80 0.80 0.40 0.03 16,000.00
0.40 0.80 0.80 0.03 0.80 16,000.00
0.40 0.80 0.80 0.03 0.40 16,000.00
0.40 0.80 0.80 0.03 0.03 16,000.00
0.40 0.80 0.40 0.80 0.80 16,000.00
0.40 0.80 0.40 0.80 0.40 16,000.00
0.40 0.80 0.40 0.80 0.03 16,000.00
0.40 0.80 0.40 0.40 0.80 16,000.00
0.40 0.80 0.40 0.40 0.40 16,000.00
0.40 0.80 0.40 0.40 0.03 16,000.00
0.40 0.80 0.40 0.03 0.80 16,000.00
0.40 0.80 0.40 0.03 0.40 16,000.00
0.40 0.80 0.40 0.03 0.03 16,000.00
0.40 0.80 0.03 0.80 0.80 16,000.00
0.40 0.80 0.03 0.80 0.40 16,000.00
0.40 0.80 0.03 0.80 0.03 16,000.00
0.40 0.80 0.03 0.40 0.80 16,000.00
0.40 0.80 0.03 0.40 0.40 16,000.00
0.40 0.80 0.03 0.40 0.03 16,000.00
0.40 0.80 0.03 0.03 0.80 16,000.00
0.40 0.80 0.03 0.03 0.40 16,000.00
0.40 0.80 0.03 0.03 0.03 16,000.00
0.40 0.40 0.80 0.80 0.80 16,000.00
0.40 0.40 0.80 0.80 0.40 16,000.00
0.40 0.40 0.80 0.80 0.03 16,000.00
0.40 0.40 0.80 0.40 0.80 16,000.00
0.40 0.40 0.80 0.40 0.40 16,000.00
0.40 0.40 0.80 0.40 0.03 16,000.00
0.40 0.40 0.80 0.03 0.80 16,000.00
0.40 0.40 0.80 0.03 0.40 16,000.00
0.40 0.40 0.80 0.03 0.03 16,000.00
0.40 0.40 0.40 0.80 0.80 16,000.00
0.40 0.40 0.40 0.80 0.40 16,000.00
0.40 0.40 0.40 0.80 0.03 16,000.00
0.40 0.40 0.40 0.40 0.80 16,000.00
0.40 0.40 0.40 0.40 0.40 16,000.00
0.40 0.40 0.40 0.40 0.03 16,000.00
0.40 0.40 0.40 0.03 0.80 16,000.00
0.40 0.40 0.40 0.03 0.40 16,000.00
0.40 0.40 0.40 0.03 0.03 16,000.00
0.40 0.40 0.03 0.80 0.80 16,000.00
0.40 0.40 0.03 0.80 0.40 16,000.00
0.40 0.40 0.03 0.80 0.03 16,000.00
0.40 0.40 0.03 0.40 0.80 16,000.00
0.40 0.40 0.03 0.40 0.40 16,000.00
0.40 0.40 0.03 0.40 0.03 16,000.00
0.40 0.40 0.03 0.03 0.80 16,000.00
0.40 0.40 0.03 0.03 0.40 16,000.00
0.40 0.40 0.03 0.03 0.03 16,000.00
0.40 0.03 0.80 0.80 0.80 16,000.00
0.40 0.03 0.80 0.80 0.40 16,000.00
0.40 0.03 0.80 0.80 0.03 16,000.00
0.40 0.03 0.80 0.40 0.80 16,000.00
0.40 0.03 0.80 0.40 0.40 16,000.00
0.40 0.03 0.80 0.40 0.03 16,000.00
0.40 0.03 0.80 0.03 0.80 16,000.00
0.40 0.03 0.80 0.03 0.40 16,000.00
0.40 0.03 0.80 0.03 0.03 16,000.00
0.40 0.03 0.40 0.80 0.80 16,000.00
0.40 0.03 0.40 0.80 0.40 16,000.00
0.40 0.03 0.40 0.80 0.03 16,000.00
0.40 0.03 0.40 0.40 0.80 16,000.00
0.40 0.03 0.40 0.40 0.40 16,000.00
0.40 0.03 0.40 0.40 0.03 16,000.00
0.40 0.03 0.40 0.03 0.80 16,000.00
0.40 0.03 0.40 0.03 0.40 16,000.00
0.40 0.03 0.40 0.03 0.03 16,000.00
0.40 0.03 0.03 0.80 0.80 16,000.00
0.40 0.03 0.03 0.80 0.40 16,000.00
0.40 0.03 0.03 0.80 0.03 16,000.00
0.40 0.03 0.03 0.40 0.80 16,000.00
0.40 0.03 0.03 0.40 0.40 16,000.00
0.40 0.03 0.03 0.40 0.03 16,000.00
0.40 0.03 0.03 0.03 0.80 16,000.00
0.40 0.03 0.03 0.03 0.40 16,000.00
0.40 0.03 0.03 0.03 0.03 16,000.00
0.03 0.80 0.80 0.80 0.80 1,200.00
0.03 0.80 0.80 0.80 0.40 1,200.00
0.03 0.80 0.80 0.80 0.03 1,200.00
0.03 0.80 0.80 0.40 0.80 1,200.00
0.03 0.80 0.80 0.40 0.40 1,200.00
0.03 0.80 0.80 0.40 0.03 1,200.00
0.03 0.80 0.80 0.03 0.80 1,200.00
0.03 0.80 0.80 0.03 0.40 1,200.00
0.03 0.80 0.80 0.03 0.03 1,200.00
0.03 0.80 0.40 0.80 0.80 1,200.00
0.03 0.80 0.40 0.80 0.40 1,200.00
0.03 0.80 0.40 0.80 0.03 1,200.00
0.03 0.80 0.40 0.40 0.80 1,200.00
0.03 0.80 0.40 0.40 0.40 1,200.00
0.03 0.80 0.40 0.40 0.03 1,200.00
0.03 0.80 0.40 0.03 0.80 1,200.00
0.03 0.80 0.40 0.03 0.40 1,200.00
0.03 0.80 0.40 0.03 0.03 1,200.00
0.03 0.80 0.03 0.80 0.80 1,200.00
0.03 0.80 0.03 0.80 0.40 1,200.00
0.03 0.80 0.03 0.80 0.03 1,200.00
0.03 0.80 0.03 0.40 0.80 1,200.00
0.03 0.80 0.03 0.40 0.40 1,200.00
0.03 0.80 0.03 0.40 0.03 1,200.00
0.03 0.80 0.03 0.03 0.80 1,200.00
0.03 0.80 0.03 0.03 0.40 1,200.00
0.03 0.80 0.03 0.03 0.03 1,200.00
0.03 0.40 0.80 0.80 0.80 1,200.00
0.03 0.40 0.80 0.80 0.40 1,200.00
0.03 0.40 0.80 0.80 0.03 1,200.00
0.03 0.40 0.80 0.40 0.80 1,200.00
0.03 0.40 0.80 0.40 0.40 1,200.00
0.03 0.40 0.80 0.40 0.03 1,200.00
0.03 0.40 0.80 0.03 0.80 1,200.00
0.03 0.40 0.80 0.03 0.40 1,200.00
0.03 0.40 0.80 0.03 0.03 1,200.00
0.03 0.40 0.40 0.80 0.80 1,200.00
0.03 0.40 0.40 0.80 0.40 1,200.00
0.03 0.40 0.40 0.80 0.03 1,200.00
0.03 0.40 0.40 0.40 0.80 1,200.00
0.03 0.40 0.40 0.40 0.40 1,200.00
0.03 0.40 0.40 0.40 0.03 1,200.00
0.03 0.40 0.40 0.03 0.80 1,200.00
0.03 0.40 0.40 0.03 0.40 1,200.00
0.03 0.40 0.40 0.03 0.03 1,200.00
0.03 0.40 0.03 0.80 0.80 1,200.00
0.03 0.40 0.03 0.80 0.40 1,200.00
0.03 0.40 0.03 0.80 0.03 1,200.00
0.03 0.40 0.03 0.40 0.80 1,200.00
0.03 0.40 0.03 0.40 0.40 1,200.00
0.03 0.40 0.03 0.40 0.03 1,200.00
0.03 0.40 0.03 0.03 0.80 1,200.00
0.03 0.40 0.03 0.03 0.40 1,200.00
0.03 0.40 0.03 0.03 0.03 1,200.00
0.03 0.03 0.80 0.80 0.80 1,200.00
0.03 0.03 0.80 0.80 0.40 1,200.00
0.03 0.03 0.80 0.80 0.03 1,200.00
0.03 0.03 0.80 0.40 0.80 1,200.00
0.03 0.03 0.80 0.40 0.40 1,200.00
0.03 0.03 0.80 0.40 0.03 1,200.00
0.03 0.03 0.80 0.03 0.80 1,200.00
0.03 0.03 0.80 0.03 0.40 1,200.00
0.03 0.03 0.80 0.03 0.03 1,200.00
0.03 0.03 0.40 0.80 0.80 1,200.00
0.03 0.03 0.40 0.80 0.40 1,200.00
0.03 0.03 0.40 0.80 0.03 1,200.00
0.03 0.03 0.40 0.40 0.80 1,200.00
0.03 0.03 0.40 0.40 0.40 1,200.00
0.03 0.03 0.40 0.40 0.03 1,200.00
0.03 0.03 0.40 0.03 0.80 1,200.00
0.03 0.03 0.40 0.03 0.40 1,200.00
0.03 0.03 0.40 0.03 0.03 1,200.00
0.03 0.03 0.03 0.80 0.80 1,200.00
0.03 0.03 0.03 0.80 0.40 1,200.00
0.03 0.03 0.03 0.80 0.03 1,200.00
0.03 0.03 0.03 0.40 0.80 1,200.00
0.03 0.03 0.03 0.40 0.40 1,200.00
0.03 0.03 0.03 0.40 0.03 1,200.00
0.03 0.03 0.03 0.03 0.80 1,200.00
0.03 0.03 0.03 0.03 0.40 1,200.00
0.03 0.03 0.03 0.03 0.03 1,200.00
B C D E TOTAL Valor Esperado
19,200.00 140,800.00 448,000.00 - 640,000.00 1,555.20
19,200.00 140,800.00 448,000.00 - 640,000.00 2,592.00
19,200.00 140,800.00 448,000.00 - 640,000.00 1,036.80
19,200.00 140,800.00 224,000.00 - 416,000.00 1,684.80
19,200.00 140,800.00 224,000.00 - 416,000.00 2,808.00
19,200.00 140,800.00 224,000.00 - 416,000.00 1,123.20
19,200.00 140,800.00 16,800.00 - 208,800.00 338.26
19,200.00 140,800.00 16,800.00 - 208,800.00 563.76
19,200.00 140,800.00 16,800.00 - 208,800.00 225.50
19,200.00 70,400.00 448,000.00 - 569,600.00 2,306.88
19,200.00 70,400.00 448,000.00 - 569,600.00 3,844.80
19,200.00 70,400.00 448,000.00 - 569,600.00 1,537.92
19,200.00 70,400.00 224,000.00 - 345,600.00 2,332.80
19,200.00 70,400.00 224,000.00 - 345,600.00 3,888.00
19,200.00 70,400.00 224,000.00 - 345,600.00 1,555.20
19,200.00 70,400.00 16,800.00 - 138,400.00 373.68
19,200.00 70,400.00 16,800.00 - 138,400.00 622.80
19,200.00 70,400.00 16,800.00 - 138,400.00 249.12
19,200.00 5,280.00 448,000.00 - 504,480.00 817.26
19,200.00 5,280.00 448,000.00 - 504,480.00 1,362.10
19,200.00 5,280.00 448,000.00 - 504,480.00 544.84
19,200.00 5,280.00 224,000.00 - 280,480.00 757.30
19,200.00 5,280.00 224,000.00 - 280,480.00 1,262.16
X
19,200.00 5,280.00 224,000.00 - 280,480.00 504.86
19,200.00 5,280.00 16,800.00 - 73,280.00 79.14
19,200.00 5,280.00 16,800.00 - 73,280.00 131.90
19,200.00 5,280.00 16,800.00 - 73,280.00 52.76
9,600.00 140,800.00 448,000.00 - 630,400.00 2,553.12
9,600.00 140,800.00 448,000.00 - 630,400.00 4,255.20
9,600.00 140,800.00 448,000.00 - 630,400.00 1,702.08
9,600.00 140,800.00 224,000.00 - 406,400.00 2,743.20
9,600.00 140,800.00 224,000.00 - 406,400.00 4,572.00
9,600.00 140,800.00 224,000.00 - 406,400.00 1,828.80
9,600.00 140,800.00 16,800.00 - 199,200.00 537.84
9,600.00 140,800.00 16,800.00 - 199,200.00 896.40
9,600.00 140,800.00 16,800.00 - 199,200.00 358.56
9,600.00 70,400.00 448,000.00 - 560,000.00 3,780.00
9,600.00 70,400.00 448,000.00 - 560,000.00 6,300.00
9,600.00 70,400.00 448,000.00 - 560,000.00 2,520.00
9,600.00 70,400.00 224,000.00 - 336,000.00 3,780.00
9,600.00 70,400.00 224,000.00 - 336,000.00 6,300.00
9,600.00 70,400.00 224,000.00 - 336,000.00 2,520.00
9,600.00 70,400.00 16,800.00 - 128,800.00 579.60
9,600.00 70,400.00 16,800.00 - 128,800.00 966.00
9,600.00 70,400.00 16,800.00 - 128,800.00 386.40
9,600.00 5,280.00 448,000.00 - 494,880.00 1,336.18
9,600.00 5,280.00 448,000.00 - 494,880.00 2,226.96
9,600.00 5,280.00 448,000.00 - 494,880.00 890.78
9,600.00 5,280.00 224,000.00 - 270,880.00 1,218.96
9,600.00 5,280.00 224,000.00 - 270,880.00 2,031.60
9,600.00 5,280.00 224,000.00 - 270,880.00 812.64
9,600.00 5,280.00 16,800.00 - 63,680.00 114.62
9,600.00 5,280.00 16,800.00 - 63,680.00 191.04
9,600.00 5,280.00 16,800.00 - 63,680.00 76.42
720.00 140,800.00 448,000.00 - 621,520.00 1,006.86
720.00 140,800.00 448,000.00 - 621,520.00 1,678.10
720.00 140,800.00 448,000.00 - 621,520.00 671.24
720.00 140,800.00 224,000.00 - 397,520.00 1,073.30
720.00 140,800.00 224,000.00 - 397,520.00 1,788.84
720.00 140,800.00 224,000.00 - 397,520.00 715.54
720.00 140,800.00 16,800.00 - 190,320.00 205.55
720.00 140,800.00 16,800.00 - 190,320.00 342.58
720.00 140,800.00 16,800.00 - 190,320.00 137.03
720.00 70,400.00 448,000.00 - 551,120.00 1,488.02
720.00 70,400.00 448,000.00 - 551,120.00 2,480.04
720.00 70,400.00 448,000.00 - 551,120.00 992.02
720.00 70,400.00 224,000.00 - 327,120.00 1,472.04
720.00 70,400.00 224,000.00 - 327,120.00 2,453.40
720.00 70,400.00 224,000.00 - 327,120.00 981.36
720.00 70,400.00 16,800.00 - 119,920.00 215.86
720.00 70,400.00 16,800.00 - 119,920.00 359.76
720.00 70,400.00 16,800.00 - 119,920.00 143.90
720.00 5,280.00 448,000.00 - 486,000.00 524.88
720.00 5,280.00 448,000.00 - 486,000.00 874.80
720.00 5,280.00 448,000.00 - 486,000.00 349.92
720.00 5,280.00 224,000.00 - 262,000.00 471.60
720.00 5,280.00 224,000.00 - 262,000.00 786.00
720.00 5,280.00 224,000.00 - 262,000.00 314.40
720.00 5,280.00 16,800.00 - 54,800.00 39.46
720.00 5,280.00 16,800.00 - 54,800.00 65.76
720.00 5,280.00 16,800.00 - 54,800.00 26.30
19,200.00 140,800.00 448,000.00 - 624,000.00 2,527.20
19,200.00 140,800.00 448,000.00 - 624,000.00 4,212.00
19,200.00 140,800.00 448,000.00 - 624,000.00 1,684.80
19,200.00 140,800.00 224,000.00 - 400,000.00 2,700.00
19,200.00 140,800.00 224,000.00 - 400,000.00 4,500.00
19,200.00 140,800.00 224,000.00 - 400,000.00 1,800.00
19,200.00 140,800.00 16,800.00 - 192,800.00 520.56
19,200.00 140,800.00 16,800.00 - 192,800.00 867.60
19,200.00 140,800.00 16,800.00 - 192,800.00 347.04
19,200.00 70,400.00 448,000.00 - 553,600.00 3,736.80
19,200.00 70,400.00 448,000.00 - 553,600.00 6,228.00
19,200.00 70,400.00 448,000.00 - 553,600.00 2,491.20
19,200.00 70,400.00 224,000.00 - 329,600.00 3,708.00
19,200.00 70,400.00 224,000.00 - 329,600.00 6,180.00
19,200.00 70,400.00 224,000.00 - 329,600.00 2,472.00
19,200.00 70,400.00 16,800.00 - 122,400.00 550.80
19,200.00 70,400.00 16,800.00 - 122,400.00 918.00
19,200.00 70,400.00 16,800.00 - 122,400.00 367.20
19,200.00 5,280.00 448,000.00 - 488,480.00 1,318.90
19,200.00 5,280.00 448,000.00 - 488,480.00 2,198.16
19,200.00 5,280.00 448,000.00 - 488,480.00 879.26
19,200.00 5,280.00 224,000.00 - 264,480.00 1,190.16
19,200.00 5,280.00 224,000.00 - 264,480.00 1,983.60
19,200.00 5,280.00 224,000.00 - 264,480.00 793.44
19,200.00 5,280.00 16,800.00 - 57,280.00 103.10
19,200.00 5,280.00 16,800.00 - 57,280.00 171.84
19,200.00 5,280.00 16,800.00 - 57,280.00 68.74
9,600.00 140,800.00 448,000.00 - 614,400.00 4,147.20
9,600.00 140,800.00 448,000.00 - 614,400.00 6,912.00
9,600.00 140,800.00 448,000.00 - 614,400.00 2,764.80
9,600.00 140,800.00 224,000.00 - 390,400.00 4,392.00
9,600.00 140,800.00 224,000.00 - 390,400.00 7,320.00
9,600.00 140,800.00 224,000.00 - 390,400.00 2,928.00
9,600.00 140,800.00 16,800.00 - 183,200.00 824.40
9,600.00 140,800.00 16,800.00 - 183,200.00 1,374.00
9,600.00 140,800.00 16,800.00 - 183,200.00 549.60
9,600.00 70,400.00 448,000.00 - 544,000.00 6,120.00
9,600.00 70,400.00 448,000.00 - 544,000.00 10,200.00
9,600.00 70,400.00 448,000.00 - 544,000.00 4,080.00
9,600.00 70,400.00 224,000.00 - 320,000.00 6,000.00
9,600.00 70,400.00 224,000.00 - 320,000.00 10,000.00
9,600.00 70,400.00 224,000.00 - 320,000.00 4,000.00
9,600.00 70,400.00 16,800.00 - 112,800.00 846.00
9,600.00 70,400.00 16,800.00 - 112,800.00 1,410.00
9,600.00 70,400.00 16,800.00 - 112,800.00 564.00
9,600.00 5,280.00 448,000.00 - 478,880.00 2,154.96
9,600.00 5,280.00 448,000.00 - 478,880.00 3,591.60
9,600.00 5,280.00 448,000.00 - 478,880.00 1,436.64
9,600.00 5,280.00 224,000.00 - 254,880.00 1,911.60
9,600.00 5,280.00 224,000.00 - 254,880.00 3,186.00
9,600.00 5,280.00 224,000.00 - 254,880.00 1,274.40
9,600.00 5,280.00 16,800.00 - 47,680.00 143.04
9,600.00 5,280.00 16,800.00 - 47,680.00 238.40
9,600.00 5,280.00 16,800.00 - 47,680.00 95.36
720.00 140,800.00 448,000.00 - 605,520.00 1,634.90
720.00 140,800.00 448,000.00 - 605,520.00 2,724.84
720.00 140,800.00 448,000.00 - 605,520.00 1,089.94
720.00 140,800.00 224,000.00 - 381,520.00 1,716.84
720.00 140,800.00 224,000.00 - 381,520.00 2,861.40
720.00 140,800.00 224,000.00 - 381,520.00 1,144.56
720.00 140,800.00 16,800.00 - 174,320.00 313.78
720.00 140,800.00 16,800.00 - 174,320.00 522.96
720.00 140,800.00 16,800.00 - 174,320.00 209.18
720.00 70,400.00 448,000.00 - 535,120.00 2,408.04
720.00 70,400.00 448,000.00 - 535,120.00 4,013.40
720.00 70,400.00 448,000.00 - 535,120.00 1,605.36
720.00 70,400.00 224,000.00 - 311,120.00 2,333.40
720.00 70,400.00 224,000.00 - 311,120.00 3,889.00
720.00 70,400.00 224,000.00 - 311,120.00 1,555.60
720.00 70,400.00 16,800.00 - 103,920.00 311.76
720.00 70,400.00 16,800.00 - 103,920.00 519.60
720.00 70,400.00 16,800.00 - 103,920.00 207.84
720.00 5,280.00 448,000.00 - 470,000.00 846.00
720.00 5,280.00 448,000.00 - 470,000.00 1,410.00
720.00 5,280.00 448,000.00 - 470,000.00 564.00
720.00 5,280.00 224,000.00 - 246,000.00 738.00
720.00 5,280.00 224,000.00 - 246,000.00 1,230.00
720.00 5,280.00 224,000.00 - 246,000.00 492.00
720.00 5,280.00 16,800.00 - 38,800.00 46.56
720.00 5,280.00 16,800.00 - 38,800.00 77.60
720.00 5,280.00 16,800.00 - 38,800.00 31.04
19,200.00 140,800.00 448,000.00 - 609,200.00 986.90
19,200.00 140,800.00 448,000.00 - 609,200.00 1,644.84
19,200.00 140,800.00 448,000.00 - 609,200.00 657.94
19,200.00 140,800.00 224,000.00 - 385,200.00 1,040.04
19,200.00 140,800.00 224,000.00 - 385,200.00 1,733.40
19,200.00 140,800.00 224,000.00 - 385,200.00 693.36
19,200.00 140,800.00 16,800.00 - 178,000.00 192.24
19,200.00 140,800.00 16,800.00 - 178,000.00 320.40
19,200.00 140,800.00 16,800.00 - 178,000.00 128.16
19,200.00 70,400.00 448,000.00 - 538,800.00 1,454.76
19,200.00 70,400.00 448,000.00 - 538,800.00 2,424.60
19,200.00 70,400.00 448,000.00 - 538,800.00 969.84
19,200.00 70,400.00 224,000.00 - 314,800.00 1,416.60
19,200.00 70,400.00 224,000.00 - 314,800.00 2,361.00
19,200.00 70,400.00 224,000.00 - 314,800.00 944.40
19,200.00 70,400.00 16,800.00 - 107,600.00 193.68
19,200.00 70,400.00 16,800.00 - 107,600.00 322.80
19,200.00 70,400.00 16,800.00 - 107,600.00 129.12
19,200.00 5,280.00 448,000.00 - 473,680.00 511.57
19,200.00 5,280.00 448,000.00 - 473,680.00 852.62
19,200.00 5,280.00 448,000.00 - 473,680.00 341.05
19,200.00 5,280.00 224,000.00 - 249,680.00 449.42
19,200.00 5,280.00 224,000.00 - 249,680.00 749.04
19,200.00 5,280.00 224,000.00 - 249,680.00 299.62
19,200.00 5,280.00 16,800.00 - 42,480.00 30.59
19,200.00 5,280.00 16,800.00 - 42,480.00 50.98
19,200.00 5,280.00 16,800.00 - 42,480.00 20.39
9,600.00 140,800.00 448,000.00 - 599,600.00 1,618.92
9,600.00 140,800.00 448,000.00 - 599,600.00 2,698.20
9,600.00 140,800.00 448,000.00 - 599,600.00 1,079.28
9,600.00 140,800.00 224,000.00 - 375,600.00 1,690.20
9,600.00 140,800.00 224,000.00 - 375,600.00 2,817.00
9,600.00 140,800.00 224,000.00 - 375,600.00 1,126.80
9,600.00 140,800.00 16,800.00 - 168,400.00 303.12
9,600.00 140,800.00 16,800.00 - 168,400.00 505.20
9,600.00 140,800.00 16,800.00 - 168,400.00 202.08
9,600.00 70,400.00 448,000.00 - 529,200.00 2,381.40
9,600.00 70,400.00 448,000.00 - 529,200.00 3,969.00
9,600.00 70,400.00 448,000.00 - 529,200.00 1,587.60
9,600.00 70,400.00 224,000.00 - 305,200.00 2,289.00
9,600.00 70,400.00 224,000.00 - 305,200.00 3,815.00
9,600.00 70,400.00 224,000.00 - 305,200.00 1,526.00
9,600.00 70,400.00 16,800.00 - 98,000.00 294.00
9,600.00 70,400.00 16,800.00 - 98,000.00 490.00
9,600.00 70,400.00 16,800.00 - 98,000.00 196.00
9,600.00 5,280.00 448,000.00 - 464,080.00 835.34
9,600.00 5,280.00 448,000.00 - 464,080.00 1,392.24
9,600.00 5,280.00 448,000.00 - 464,080.00 556.90
9,600.00 5,280.00 224,000.00 - 240,080.00 720.24
9,600.00 5,280.00 224,000.00 - 240,080.00 1,200.40
9,600.00 5,280.00 224,000.00 - 240,080.00 480.16
9,600.00 5,280.00 16,800.00 - 32,880.00 39.46
9,600.00 5,280.00 16,800.00 - 32,880.00 65.76
9,600.00 5,280.00 16,800.00 - 32,880.00 26.30
720.00 140,800.00 448,000.00 - 590,720.00 637.98
720.00 140,800.00 448,000.00 - 590,720.00 1,063.30
720.00 140,800.00 448,000.00 - 590,720.00 425.32
720.00 140,800.00 224,000.00 - 366,720.00 660.10
720.00 140,800.00 224,000.00 - 366,720.00 1,100.16
720.00 140,800.00 224,000.00 - 366,720.00 440.06
720.00 140,800.00 16,800.00 - 159,520.00 114.85
720.00 140,800.00 16,800.00 - 159,520.00 191.42
720.00 140,800.00 16,800.00 - 159,520.00 76.57
720.00 70,400.00 448,000.00 - 520,320.00 936.58
720.00 70,400.00 448,000.00 - 520,320.00 1,560.96
720.00 70,400.00 448,000.00 - 520,320.00 624.38
720.00 70,400.00 224,000.00 - 296,320.00 888.96
720.00 70,400.00 224,000.00 - 296,320.00 1,481.60
720.00 70,400.00 224,000.00 - 296,320.00 592.64
720.00 70,400.00 16,800.00 - 89,120.00 106.94
720.00 70,400.00 16,800.00 - 89,120.00 178.24
720.00 70,400.00 16,800.00 - 89,120.00 71.30
720.00 5,280.00 448,000.00 - 455,200.00 327.74
720.00 5,280.00 448,000.00 - 455,200.00 546.24
720.00 5,280.00 448,000.00 - 455,200.00 218.50
720.00 5,280.00 224,000.00 - 231,200.00 277.44
720.00 5,280.00 224,000.00 - 231,200.00 462.40
720.00 5,280.00 224,000.00 - 231,200.00 184.96
720.00 5,280.00 16,800.00 - 24,000.00 11.52
720.00 5,280.00 16,800.00 - 24,000.00 19.20
720.00 5,280.00 16,800.00 - 24,000.00 7.68
79,704,000.00 356,800.00
Riesgo
194,891,443.20
324,819,072.00
129,927,628.80
14,193,792.00
23,656,320.00
9,462,528.00
35,484,480.00
59,140,800.00
23,656,320.00
183,399,552.00
305,665,920.00
122,266,368.00
846,720.00
1,411,200.00
564,480.00
128,786,112.00
214,643,520.00
85,857,408.00
35,331,199.49
58,885,332.48
23,554,132.99
15,726,804.48
26,211,340.80
10,484,536.32
86,814,277.63
144,690,462.72
57,876,185.09
303,170,688.00
505,284,480.00
202,113,792.00
16,606,080.00
27,676,800.00
11,070,720.00
67,061,952.00
111,769,920.00
44,707,968.00
278,709,120.00
464,515,200.00
185,806,080.00
4,867,200.00
8,112,000.00
3,244,800.00
233,928,000.00
389,880,000.00
155,952,000.00
51,478,433.28
85,797,388.80
34,318,955.52
33,220,108.80
55,366,848.00
22,146,739.20
154,654,801.92
257,758,003.20
103,103,201.28
113,524,219.01
189,207,031.68
75,682,812.67
4,476,919.68
7,461,532.80
2,984,613.12
29,932,837.63
49,888,062.72
19,955,225.09
101,952,708.48
169,921,180.80
67,968,472.32
3,964,060.80
6,606,768.00
2,642,707.20
101,001,841.92
168,336,403.20
67,334,561.28
18,028,051.20
30,046,752.00
12,018,700.80
16,176,672.00
26,961,120.00
10,784,448.00
65,666,880.00
109,444,800.00
43,777,920.00
289,153,152.00
481,921,920.00
192,768,768.00
12,597,120.00
20,995,200.00
8,398,080.00
72,619,200.00
121,032,000.00
48,412,800.00
261,429,120.00
435,715,200.00
174,286,080.00
8,323,200.00
13,872,000.00
5,548,800.00
247,245,120.00
412,075,200.00
164,830,080.00
46,816,980.48
78,028,300.80
31,211,320.32
38,353,420.80
63,922,368.00
25,568,947.20
161,482,014.72
269,136,691.20
107,654,676.48
447,914,880.00
746,524,800.00
298,609,920.00
12,700,800.00
21,168,000.00
8,467,200.00
135,616,320.00
226,027,200.00
90,410,880.00
394,243,200.00
657,072,000.00
262,828,800.00
25,392,000.00
42,320,000.00
16,928,000.00
446,520,000.00
744,200,000.00
297,680,000.00
67,065,868.80
111,776,448.00
44,710,579.20
77,907,648.00
129,846,080.00
51,938,432.00
286,665,523.20
477,775,872.00
191,110,348.80
167,026,423.68
278,377,372.80
111,350,949.12
2,749,852.80
4,583,088.00
1,833,235.20
59,938,110.72
99,896,851.20
39,958,740.48
143,091,100.80
238,485,168.00
95,394,067.20
15,649,968.00
26,083,280.00
10,433,312.00
191,844,883.20
319,741,472.00
127,896,588.80
23,065,632.00
38,442,720.00
15,377,088.00
36,829,920.00
61,383,200.00
24,553,280.00
121,348,800.00
202,248,000.00
80,899,200.00
103,203,331.20
172,005,552.00
68,802,220.80
2,177,712.00
3,629,520.00
1,451,808.00
34,526,995.20
57,544,992.00
23,017,996.80
89,434,800.00
149,058,000.00
59,623,200.00
7,938,000.00
13,230,000.00
5,292,000.00
111,781,152.00
186,301,920.00
74,520,768.00
14,753,809.15
24,589,681.92
9,835,872.77
20,654,449.92
34,424,083.20
13,769,633.28
71,133,884.93
118,556,474.88
47,422,589.95
159,169,968.00
265,283,280.00
106,113,312.00
1,590,480.00
2,650,800.00
1,060,320.00
63,890,208.00
106,483,680.00
42,593,472.00
133,747,920.00
222,913,200.00
89,165,280.00
19,969,200.00
33,282,000.00
13,312,800.00
200,932,320.00
334,887,200.00
133,954,880.00
20,716,197.12
34,526,995.20
13,810,798.08
40,870,675.20
68,117,792.00
27,247,116.80
125,908,999.68
209,848,332.80
83,939,333.12
59,096,051.71
98,493,419.52
39,397,367.81
177,131.52
295,219.20
118,087.68
28,021,966.85
46,703,278.08
18,681,311.23
48,129,822.72
80,216,371.20
32,086,548.48
10,973,491.20
18,289,152.00
7,315,660.80
85,983,098.88
143,305,164.80
57,322,065.92
6,971,443.20
11,619,072.00
4,647,628.80
18,930,432.00
31,550,720.00
12,620,288.00
53,162,803.20
88,604,672.00
35,441,868.80 CV
159,387.70 0.4467
K = 800,000.00
Opciones 1 2 3 4 5
A 10% 33% 5% 15% 10%
B 40% 17% 3% 0% 25%
C 40% 28% 22% 40% 25%
D 10% 22% 70% 45% 15%
E 0% 0% 0% 0% 25%
100% 100% 100% 100% 100%
Numero de posibilidades= 3 3
A B
1 A B C D E
15% 0% 40% 45% 0% Total
120,000.00 - 320,000.00 360,000.00 - 800,000.00
A B C D E
1 p p p p p
2 p p p p q
3 p p p p r
4 p p p q p
5 p p p q q
6 p p p q r
7 p p p r p
8 p p p r q
9 p p p r r
10 p p q p p
11 p p q p q
12 p p q p r
13 p p q q p
14 p p q q q
15 p p q q r
16 p p q r p
17 p p q r q
18 p p q r r
19 p p r p p
20 p p r p q
21 p p r p r
22 p p r q p
23 p p r q q
24 p p r q r
25 p p r r p
26 p p r r q
27 p p r r r
28 p q p p p
29 p q p p q
30 p q p p r
31 p q p q p
32 p q p q q
33 p q p q r
34 p q p r p
35 p q p r q
36 p q p r r
37 p q q p p
38 p q q p q
39 p q q p r
40 p q q q p
41 p q q q q
42 p q q q r
43 p q q r p
44 p q q r q
45 p q q r r
46 p q r p p
47 p q r p q
48 p q r p r
49 p q r q p
50 p q r q q
51 p q r q r
52 p q r r p
53 p q r r q
54 p q r r r
55 p r p p p
56 p r p p q
57 p r p p r
58 p r p q p
59 p r p q q
60 p r p q r
61 p r p r p
62 p r p r q
63 p r p r r
64 p r q p p
65 p r q p q
66 p r q p r
67 p r q q p
68 p r q q q
69 p r q q r
70 p r q r p
71 p r q r q
72 p r q r r
73 p r r p p
74 p r r p q
75 p r r p r
76 p r r q p
77 p r r q q
78 p r r q r
79 p r r r p
80 p r r r q
81 p r r r r
82 q p p p p
83 q p p p q
84 q p p p r
85 q p p q p
86 q p p q q
87 q p p q r
88 q p p r p
89 q p p r q
90 q p p r r
91 q p q p p
92 q p q p q
93 q p q p r
94 q p q q p
95 q p q q q
96 q p q q r
97 q p q r p
98 q p q r q
99 q p q r r
100 q p r p p
101 q p r p q
102 q p r p r
103 q p r q p
104 q p r q q
105 q p r q r
106 q p r r p
107 q p r r q
108 q p r r r
109 q q p p p
110 q q p p q
111 q q p p r
112 q q p q p
113 q q p q q
114 q q p q r
115 q q p r p
116 q q p r q
117 q q p r r
118 q q q p p
119 q q q p q
120 q q q p r
121 q q q q p
122 q q q q q
123 q q q q r
124 q q q r p
125 q q q r q
126 q q q r r
127 q q r p p
128 q q r p q
129 q q r p r
130 q q r q p
131 q q r q q
132 q q r q r
133 q q r r p
134 q q r r q
135 q q r r r
136 q r p p p
137 q r p p q
138 q r p p r
139 q r p q p
140 q r p q q
141 q r p q r
142 q r p r p
143 q r p r q
144 q r p r r
145 q r q p p
146 q r q p q
147 q r q p r
148 q r q q p
149 q r q q q
150 q r q q r
151 q r q r p
152 q r q r q
153 q r q r r
154 q r r p p
155 q r r p q
156 q r r p r
157 q r r q p
158 q r r q q
159 q r r q r
160 q r r r p
161 q r r r q
162 q r r r r
163 r p p p p
164 r p p p q
165 r p p p r
166 r p p q p
167 r p p q q
168 r p p q r
169 r p p r p
170 r p p r q
171 r p p r r
172 r p q p p
173 r p q p q
174 r p q p r
175 r p q q p
176 r p q q q
177 r p q q r
178 r p q r p
179 r p q r q
180 r p q r r
181 r p r p p
182 r p r p q
183 r p r p r
184 r p r q p
185 r p r q q
186 r p r q r
187 r p r r p
188 r p r r q
189 r p r r r
190 r q p p p
191 r q p p q
192 r q p p r
193 r q p q p
194 r q p q q
195 r q p q r
196 r q p r p
197 r q p r q
198 r q p r r
199 r q q p p
200 r q q p q
201 r q q p r
202 r q q q p
203 r q q q q
204 r q q q r
205 r q q r p
206 r q q r q
207 r q q r r
208 r q r p p
209 r q r p q
210 r q r p r
211 r q r q p
212 r q r q q
213 r q r q r
214 r q r r p
215 r q r r q
216 r q r r r
217 r r p p p
218 r r p p q
219 r r p p r
220 r r p q p
221 r r p q q
222 r r p q r
223 r r p r p
224 r r p r q
225 r r p r r
226 r r q p p
227 r r q p q
228 r r q p r
229 r r q q p
230 r r q q q
231 r r q q r
232 r r q r p
233 r r q r q
234 r r q r r
235 r r r p p
236 r r r p q
237 r r r p r
238 r r r q p
239 r r r q q
240 r r r q r
241 r r r r p
242 r r r r q
243 r r r r r
VA 356,800.00
RE 134,358.66
CV 37.66%
CRITERIOS
Escenarios Probabilidad Rentabilidad
p Optimo 0.30 80%
q Probable 0.50 40%
r Fracaso 0.20 3%
3 3 3 243
C D E
A B C D E Total
0.30 0.30 0.30 0.30 0.30 0.0024
0.30 0.30 0.30 0.30 0.50 0.0041
0.30 0.30 0.30 0.30 0.20 0.0016
0.30 0.30 0.30 0.50 0.30 0.0041
0.30 0.30 0.30 0.50 0.50 0.0068
0.30 0.30 0.30 0.50 0.20 0.0027
0.30 0.30 0.30 0.20 0.30 0.0016
0.30 0.30 0.30 0.20 0.50 0.0027
0.30 0.30 0.30 0.20 0.20 0.0011
0.30 0.30 0.50 0.30 0.30 0.0041
0.30 0.30 0.50 0.30 0.50 0.0068
0.30 0.30 0.50 0.30 0.20 0.0027
0.30 0.30 0.50 0.50 0.30 0.0068
0.30 0.30 0.50 0.50 0.50 0.0113
0.30 0.30 0.50 0.50 0.20 0.0045
0.30 0.30 0.50 0.20 0.30 0.0027
0.30 0.30 0.50 0.20 0.50 0.0045
0.30 0.30 0.50 0.20 0.20 0.0018
0.30 0.30 0.20 0.30 0.30 0.0016
0.30 0.30 0.20 0.30 0.50 0.0027
0.30 0.30 0.20 0.30 0.20 0.0011
0.30 0.30 0.20 0.50 0.30 0.0027
0.30 0.30 0.20 0.50 0.50 0.0045
PROBABILIDAD
0.30 0.30 0.20 0.50 0.20 0.0018
0.30 0.30 0.20 0.20 0.30 0.0011
0.30 0.30 0.20 0.20 0.50 0.0018
0.30 0.30 0.20 0.20 0.20 0.0007
0.30 0.50 0.30 0.30 0.30 0.0041
0.30 0.50 0.30 0.30 0.50 0.0068
0.30 0.50 0.30 0.30 0.20 0.0027
0.30 0.50 0.30 0.50 0.30 0.0068
0.30 0.50 0.30 0.50 0.50 0.0113
0.30 0.50 0.30 0.50 0.20 0.0045
0.30 0.50 0.30 0.20 0.30 0.0027
0.30 0.50 0.30 0.20 0.50 0.0045
0.30 0.50 0.30 0.20 0.20 0.0018
0.30 0.50 0.50 0.30 0.30 0.0068
0.30 0.50 0.50 0.30 0.50 0.0113
0.30 0.50 0.50 0.30 0.20 0.0045
0.30 0.50 0.50 0.50 0.30 0.0113
0.30 0.50 0.50 0.50 0.50 0.0188
0.30 0.50 0.50 0.50 0.20 0.0075
0.30 0.50 0.50 0.20 0.30 0.0045
0.30 0.50 0.50 0.20 0.50 0.0075
0.30 0.50 0.50 0.20 0.20 0.0030
0.30 0.50 0.20 0.30 0.30 0.0027
0.30 0.50 0.20 0.30 0.50 0.0045
0.30 0.50 0.20 0.30 0.20 0.0018
0.30 0.50 0.20 0.50 0.30 0.0045
0.30 0.50 0.20 0.50 0.50 0.0075
0.30 0.50 0.20 0.50 0.20 0.0030
0.30 0.50 0.20 0.20 0.30 0.0018
0.30 0.50 0.20 0.20 0.50 0.0030
0.30 0.50 0.20 0.20 0.20 0.0012
0.30 0.20 0.30 0.30 0.30 0.0016
0.30 0.20 0.30 0.30 0.50 0.0027
0.30 0.20 0.30 0.30 0.20 0.0011
0.30 0.20 0.30 0.50 0.30 0.0027
0.30 0.20 0.30 0.50 0.50 0.0045
0.30 0.20 0.30 0.50 0.20 0.0018
0.30 0.20 0.30 0.20 0.30 0.0011
0.30 0.20 0.30 0.20 0.50 0.0018
0.30 0.20 0.30 0.20 0.20 0.0007
0.30 0.20 0.50 0.30 0.30 0.0027
0.30 0.20 0.50 0.30 0.50 0.0045
0.30 0.20 0.50 0.30 0.20 0.0018
0.30 0.20 0.50 0.50 0.30 0.0045
0.30 0.20 0.50 0.50 0.50 0.0075
0.30 0.20 0.50 0.50 0.20 0.0030
0.30 0.20 0.50 0.20 0.30 0.0018
0.30 0.20 0.50 0.20 0.50 0.0030
0.30 0.20 0.50 0.20 0.20 0.0012
0.30 0.20 0.20 0.30 0.30 0.0011
0.30 0.20 0.20 0.30 0.50 0.0018
0.30 0.20 0.20 0.30 0.20 0.0007
0.30 0.20 0.20 0.50 0.30 0.0018
0.30 0.20 0.20 0.50 0.50 0.0030
0.30 0.20 0.20 0.50 0.20 0.0012
0.30 0.20 0.20 0.20 0.30 0.0007
0.30 0.20 0.20 0.20 0.50 0.0012
0.30 0.20 0.20 0.20 0.20 0.0005
0.50 0.30 0.30 0.30 0.30 0.0041
0.50 0.30 0.30 0.30 0.50 0.0068
0.50 0.30 0.30 0.30 0.20 0.0027
0.50 0.30 0.30 0.50 0.30 0.0068
0.50 0.30 0.30 0.50 0.50 0.0113
0.50 0.30 0.30 0.50 0.20 0.0045
0.50 0.30 0.30 0.20 0.30 0.0027
0.50 0.30 0.30 0.20 0.50 0.0045
0.50 0.30 0.30 0.20 0.20 0.0018
0.50 0.30 0.50 0.30 0.30 0.0068
0.50 0.30 0.50 0.30 0.50 0.0113
0.50 0.30 0.50 0.30 0.20 0.0045
0.50 0.30 0.50 0.50 0.30 0.0113
0.50 0.30 0.50 0.50 0.50 0.0188
0.50 0.30 0.50 0.50 0.20 0.0075
0.50 0.30 0.50 0.20 0.30 0.0045
0.50 0.30 0.50 0.20 0.50 0.0075
0.50 0.30 0.50 0.20 0.20 0.0030
0.50 0.30 0.20 0.30 0.30 0.0027
0.50 0.30 0.20 0.30 0.50 0.0045
0.50 0.30 0.20 0.30 0.20 0.0018
0.50 0.30 0.20 0.50 0.30 0.0045
0.50 0.30 0.20 0.50 0.50 0.0075
0.50 0.30 0.20 0.50 0.20 0.0030
0.50 0.30 0.20 0.20 0.30 0.0018
0.50 0.30 0.20 0.20 0.50 0.0030
0.50 0.30 0.20 0.20 0.20 0.0012
0.50 0.50 0.30 0.30 0.30 0.0068
0.50 0.50 0.30 0.30 0.50 0.0113
0.50 0.50 0.30 0.30 0.20 0.0045
0.50 0.50 0.30 0.50 0.30 0.0113
0.50 0.50 0.30 0.50 0.50 0.0188
0.50 0.50 0.30 0.50 0.20 0.0075
0.50 0.50 0.30 0.20 0.30 0.0045
0.50 0.50 0.30 0.20 0.50 0.0075
0.50 0.50 0.30 0.20 0.20 0.0030
0.50 0.50 0.50 0.30 0.30 0.0113
0.50 0.50 0.50 0.30 0.50 0.0188
0.50 0.50 0.50 0.30 0.20 0.0075
0.50 0.50 0.50 0.50 0.30 0.0188
0.50 0.50 0.50 0.50 0.50 0.0313
0.50 0.50 0.50 0.50 0.20 0.0125
0.50 0.50 0.50 0.20 0.30 0.0075
0.50 0.50 0.50 0.20 0.50 0.0125
0.50 0.50 0.50 0.20 0.20 0.0050
0.50 0.50 0.20 0.30 0.30 0.0045
0.50 0.50 0.20 0.30 0.50 0.0075
0.50 0.50 0.20 0.30 0.20 0.0030
0.50 0.50 0.20 0.50 0.30 0.0075
0.50 0.50 0.20 0.50 0.50 0.0125
0.50 0.50 0.20 0.50 0.20 0.0050
0.50 0.50 0.20 0.20 0.30 0.0030
0.50 0.50 0.20 0.20 0.50 0.0050
0.50 0.50 0.20 0.20 0.20 0.0020
0.50 0.20 0.30 0.30 0.30 0.0027
0.50 0.20 0.30 0.30 0.50 0.0045
0.50 0.20 0.30 0.30 0.20 0.0018
0.50 0.20 0.30 0.50 0.30 0.0045
0.50 0.20 0.30 0.50 0.50 0.0075
0.50 0.20 0.30 0.50 0.20 0.0030
0.50 0.20 0.30 0.20 0.30 0.0018
0.50 0.20 0.30 0.20 0.50 0.0030
0.50 0.20 0.30 0.20 0.20 0.0012
0.50 0.20 0.50 0.30 0.30 0.0045
0.50 0.20 0.50 0.30 0.50 0.0075
0.50 0.20 0.50 0.30 0.20 0.0030
0.50 0.20 0.50 0.50 0.30 0.0075
0.50 0.20 0.50 0.50 0.50 0.0125
0.50 0.20 0.50 0.50 0.20 0.0050
0.50 0.20 0.50 0.20 0.30 0.0030
0.50 0.20 0.50 0.20 0.50 0.0050
0.50 0.20 0.50 0.20 0.20 0.0020
0.50 0.20 0.20 0.30 0.30 0.0018
0.50 0.20 0.20 0.30 0.50 0.0030
0.50 0.20 0.20 0.30 0.20 0.0012
0.50 0.20 0.20 0.50 0.30 0.0030
0.50 0.20 0.20 0.50 0.50 0.0050
0.50 0.20 0.20 0.50 0.20 0.0020
0.50 0.20 0.20 0.20 0.30 0.0012
0.50 0.20 0.20 0.20 0.50 0.0020
0.50 0.20 0.20 0.20 0.20 0.0008
0.20 0.30 0.30 0.30 0.30 0.0016
0.20 0.30 0.30 0.30 0.50 0.0027
0.20 0.30 0.30 0.30 0.20 0.0011
0.20 0.30 0.30 0.50 0.30 0.0027
0.20 0.30 0.30 0.50 0.50 0.0045
0.20 0.30 0.30 0.50 0.20 0.0018
0.20 0.30 0.30 0.20 0.30 0.0011
0.20 0.30 0.30 0.20 0.50 0.0018
0.20 0.30 0.30 0.20 0.20 0.0007
0.20 0.30 0.50 0.30 0.30 0.0027
0.20 0.30 0.50 0.30 0.50 0.0045
0.20 0.30 0.50 0.30 0.20 0.0018
0.20 0.30 0.50 0.50 0.30 0.0045
0.20 0.30 0.50 0.50 0.50 0.0075
0.20 0.30 0.50 0.50 0.20 0.0030
0.20 0.30 0.50 0.20 0.30 0.0018
0.20 0.30 0.50 0.20 0.50 0.0030
0.20 0.30 0.50 0.20 0.20 0.0012
0.20 0.30 0.20 0.30 0.30 0.0011
0.20 0.30 0.20 0.30 0.50 0.0018
0.20 0.30 0.20 0.30 0.20 0.0007
0.20 0.30 0.20 0.50 0.30 0.0018
0.20 0.30 0.20 0.50 0.50 0.0030
0.20 0.30 0.20 0.50 0.20 0.0012
0.20 0.30 0.20 0.20 0.30 0.0007
0.20 0.30 0.20 0.20 0.50 0.0012
0.20 0.30 0.20 0.20 0.20 0.0005
0.20 0.50 0.30 0.30 0.30 0.0027
0.20 0.50 0.30 0.30 0.50 0.0045
0.20 0.50 0.30 0.30 0.20 0.0018
0.20 0.50 0.30 0.50 0.30 0.0045
0.20 0.50 0.30 0.50 0.50 0.0075
0.20 0.50 0.30 0.50 0.20 0.0030
0.20 0.50 0.30 0.20 0.30 0.0018
0.20 0.50 0.30 0.20 0.50 0.0030
0.20 0.50 0.30 0.20 0.20 0.0012
0.20 0.50 0.50 0.30 0.30 0.0045
0.20 0.50 0.50 0.30 0.50 0.0075
0.20 0.50 0.50 0.30 0.20 0.0030
0.20 0.50 0.50 0.50 0.30 0.0075
0.20 0.50 0.50 0.50 0.50 0.0125
0.20 0.50 0.50 0.50 0.20 0.0050
0.20 0.50 0.50 0.20 0.30 0.0030
0.20 0.50 0.50 0.20 0.50 0.0050
0.20 0.50 0.50 0.20 0.20 0.0020
0.20 0.50 0.20 0.30 0.30 0.0018
0.20 0.50 0.20 0.30 0.50 0.0030
0.20 0.50 0.20 0.30 0.20 0.0012
0.20 0.50 0.20 0.50 0.30 0.0030
0.20 0.50 0.20 0.50 0.50 0.0050
0.20 0.50 0.20 0.50 0.20 0.0020
0.20 0.50 0.20 0.20 0.30 0.0012
0.20 0.50 0.20 0.20 0.50 0.0020
0.20 0.50 0.20 0.20 0.20 0.0008
0.20 0.20 0.30 0.30 0.30 0.0011
0.20 0.20 0.30 0.30 0.50 0.0018
0.20 0.20 0.30 0.30 0.20 0.0007
0.20 0.20 0.30 0.50 0.30 0.0018
0.20 0.20 0.30 0.50 0.50 0.0030
0.20 0.20 0.30 0.50 0.20 0.0012
0.20 0.20 0.30 0.20 0.30 0.0007
0.20 0.20 0.30 0.20 0.50 0.0012
0.20 0.20 0.30 0.20 0.20 0.0005
0.20 0.20 0.50 0.30 0.30 0.0018
0.20 0.20 0.50 0.30 0.50 0.0030
0.20 0.20 0.50 0.30 0.20 0.0012
0.20 0.20 0.50 0.50 0.30 0.0030
0.20 0.20 0.50 0.50 0.50 0.0050
0.20 0.20 0.50 0.50 0.20 0.0020
0.20 0.20 0.50 0.20 0.30 0.0012
0.20 0.20 0.50 0.20 0.50 0.0020
0.20 0.20 0.50 0.20 0.20 0.0008
0.20 0.20 0.20 0.30 0.30 0.0007
0.20 0.20 0.20 0.30 0.50 0.0012
0.20 0.20 0.20 0.30 0.20 0.0005
0.20 0.20 0.20 0.50 0.30 0.0012
0.20 0.20 0.20 0.50 0.50 0.0020
0.20 0.20 0.20 0.50 0.20 0.0008
0.20 0.20 0.20 0.20 0.30 0.0005
0.20 0.20 0.20 0.20 0.50 0.0008
0.20 0.20 0.20 0.20 0.20 0.0003
1.0000
A B C D E A
0.80 0.80 0.80 0.80 0.80 96,000.00
0.80 0.80 0.80 0.80 0.40 96,000.00
0.80 0.80 0.80 0.80 0.03 96,000.00
0.80 0.80 0.80 0.40 0.80 96,000.00
0.80 0.80 0.80 0.40 0.40 96,000.00
0.80 0.80 0.80 0.40 0.03 96,000.00
0.80 0.80 0.80 0.03 0.80 96,000.00
0.80 0.80 0.80 0.03 0.40 96,000.00
0.80 0.80 0.80 0.03 0.03 96,000.00
0.80 0.80 0.40 0.80 0.80 96,000.00
0.80 0.80 0.40 0.80 0.40 96,000.00
0.80 0.80 0.40 0.80 0.03 96,000.00
0.80 0.80 0.40 0.40 0.80 96,000.00
0.80 0.80 0.40 0.40 0.40 96,000.00
0.80 0.80 0.40 0.40 0.03 96,000.00
0.80 0.80 0.40 0.03 0.80 96,000.00
0.80 0.80 0.40 0.03 0.40 96,000.00
0.80 0.80 0.40 0.03 0.03 96,000.00
0.80 0.80 0.03 0.80 0.80 96,000.00
0.80 0.80 0.03 0.80 0.40 96,000.00
0.80 0.80 0.03 0.80 0.03 96,000.00
0.80 0.80 0.03 0.40 0.80 96,000.00
0.80 0.80 0.03 0.40 0.40 96,000.00
RENTABILIDADES X
0.80 0.80 0.03 0.40 0.03 96,000.00
0.80 0.80 0.03 0.03 0.80 96,000.00
0.80 0.80 0.03 0.03 0.40 96,000.00
0.80 0.80 0.03 0.03 0.03 96,000.00
0.80 0.40 0.80 0.80 0.80 96,000.00
0.80 0.40 0.80 0.80 0.40 96,000.00
0.80 0.40 0.80 0.80 0.03 96,000.00
0.80 0.40 0.80 0.40 0.80 96,000.00
0.80 0.40 0.80 0.40 0.40 96,000.00
0.80 0.40 0.80 0.40 0.03 96,000.00
0.80 0.40 0.80 0.03 0.80 96,000.00
0.80 0.40 0.80 0.03 0.40 96,000.00
0.80 0.40 0.80 0.03 0.03 96,000.00
0.80 0.40 0.40 0.80 0.80 96,000.00
0.80 0.40 0.40 0.80 0.40 96,000.00
0.80 0.40 0.40 0.80 0.03 96,000.00
0.80 0.40 0.40 0.40 0.80 96,000.00
0.80 0.40 0.40 0.40 0.40 96,000.00
0.80 0.40 0.40 0.40 0.03 96,000.00
0.80 0.40 0.40 0.03 0.80 96,000.00
0.80 0.40 0.40 0.03 0.40 96,000.00
0.80 0.40 0.40 0.03 0.03 96,000.00
0.80 0.40 0.03 0.80 0.80 96,000.00
0.80 0.40 0.03 0.80 0.40 96,000.00
0.80 0.40 0.03 0.80 0.03 96,000.00
0.80 0.40 0.03 0.40 0.80 96,000.00
0.80 0.40 0.03 0.40 0.40 96,000.00
0.80 0.40 0.03 0.40 0.03 96,000.00
0.80 0.40 0.03 0.03 0.80 96,000.00
0.80 0.40 0.03 0.03 0.40 96,000.00
0.80 0.40 0.03 0.03 0.03 96,000.00
0.80 0.03 0.80 0.80 0.80 96,000.00
0.80 0.03 0.80 0.80 0.40 96,000.00
0.80 0.03 0.80 0.80 0.03 96,000.00
0.80 0.03 0.80 0.40 0.80 96,000.00
0.80 0.03 0.80 0.40 0.40 96,000.00
0.80 0.03 0.80 0.40 0.03 96,000.00
0.80 0.03 0.80 0.03 0.80 96,000.00
0.80 0.03 0.80 0.03 0.40 96,000.00
0.80 0.03 0.80 0.03 0.03 96,000.00
0.80 0.03 0.40 0.80 0.80 96,000.00
0.80 0.03 0.40 0.80 0.40 96,000.00
0.80 0.03 0.40 0.80 0.03 96,000.00
0.80 0.03 0.40 0.40 0.80 96,000.00
0.80 0.03 0.40 0.40 0.40 96,000.00
0.80 0.03 0.40 0.40 0.03 96,000.00
0.80 0.03 0.40 0.03 0.80 96,000.00
0.80 0.03 0.40 0.03 0.40 96,000.00
0.80 0.03 0.40 0.03 0.03 96,000.00
0.80 0.03 0.03 0.80 0.80 96,000.00
0.80 0.03 0.03 0.80 0.40 96,000.00
0.80 0.03 0.03 0.80 0.03 96,000.00
0.80 0.03 0.03 0.40 0.80 96,000.00
0.80 0.03 0.03 0.40 0.40 96,000.00
0.80 0.03 0.03 0.40 0.03 96,000.00
0.80 0.03 0.03 0.03 0.80 96,000.00
0.80 0.03 0.03 0.03 0.40 96,000.00
0.80 0.03 0.03 0.03 0.03 96,000.00
0.40 0.80 0.80 0.80 0.80 48,000.00
0.40 0.80 0.80 0.80 0.40 48,000.00
0.40 0.80 0.80 0.80 0.03 48,000.00
0.40 0.80 0.80 0.40 0.80 48,000.00
0.40 0.80 0.80 0.40 0.40 48,000.00
0.40 0.80 0.80 0.40 0.03 48,000.00
0.40 0.80 0.80 0.03 0.80 48,000.00
0.40 0.80 0.80 0.03 0.40 48,000.00
0.40 0.80 0.80 0.03 0.03 48,000.00
0.40 0.80 0.40 0.80 0.80 48,000.00
0.40 0.80 0.40 0.80 0.40 48,000.00
0.40 0.80 0.40 0.80 0.03 48,000.00
0.40 0.80 0.40 0.40 0.80 48,000.00
0.40 0.80 0.40 0.40 0.40 48,000.00
0.40 0.80 0.40 0.40 0.03 48,000.00
0.40 0.80 0.40 0.03 0.80 48,000.00
0.40 0.80 0.40 0.03 0.40 48,000.00
0.40 0.80 0.40 0.03 0.03 48,000.00
0.40 0.80 0.03 0.80 0.80 48,000.00
0.40 0.80 0.03 0.80 0.40 48,000.00
0.40 0.80 0.03 0.80 0.03 48,000.00
0.40 0.80 0.03 0.40 0.80 48,000.00
0.40 0.80 0.03 0.40 0.40 48,000.00
0.40 0.80 0.03 0.40 0.03 48,000.00
0.40 0.80 0.03 0.03 0.80 48,000.00
0.40 0.80 0.03 0.03 0.40 48,000.00
0.40 0.80 0.03 0.03 0.03 48,000.00
0.40 0.40 0.80 0.80 0.80 48,000.00
0.40 0.40 0.80 0.80 0.40 48,000.00
0.40 0.40 0.80 0.80 0.03 48,000.00
0.40 0.40 0.80 0.40 0.80 48,000.00
0.40 0.40 0.80 0.40 0.40 48,000.00
0.40 0.40 0.80 0.40 0.03 48,000.00
0.40 0.40 0.80 0.03 0.80 48,000.00
0.40 0.40 0.80 0.03 0.40 48,000.00
0.40 0.40 0.80 0.03 0.03 48,000.00
0.40 0.40 0.40 0.80 0.80 48,000.00
0.40 0.40 0.40 0.80 0.40 48,000.00
0.40 0.40 0.40 0.80 0.03 48,000.00
0.40 0.40 0.40 0.40 0.80 48,000.00
0.40 0.40 0.40 0.40 0.40 48,000.00
0.40 0.40 0.40 0.40 0.03 48,000.00
0.40 0.40 0.40 0.03 0.80 48,000.00
0.40 0.40 0.40 0.03 0.40 48,000.00
0.40 0.40 0.40 0.03 0.03 48,000.00
0.40 0.40 0.03 0.80 0.80 48,000.00
0.40 0.40 0.03 0.80 0.40 48,000.00
0.40 0.40 0.03 0.80 0.03 48,000.00
0.40 0.40 0.03 0.40 0.80 48,000.00
0.40 0.40 0.03 0.40 0.40 48,000.00
0.40 0.40 0.03 0.40 0.03 48,000.00
0.40 0.40 0.03 0.03 0.80 48,000.00
0.40 0.40 0.03 0.03 0.40 48,000.00
0.40 0.40 0.03 0.03 0.03 48,000.00
0.40 0.03 0.80 0.80 0.80 48,000.00
0.40 0.03 0.80 0.80 0.40 48,000.00
0.40 0.03 0.80 0.80 0.03 48,000.00
0.40 0.03 0.80 0.40 0.80 48,000.00
0.40 0.03 0.80 0.40 0.40 48,000.00
0.40 0.03 0.80 0.40 0.03 48,000.00
0.40 0.03 0.80 0.03 0.80 48,000.00
0.40 0.03 0.80 0.03 0.40 48,000.00
0.40 0.03 0.80 0.03 0.03 48,000.00
0.40 0.03 0.40 0.80 0.80 48,000.00
0.40 0.03 0.40 0.80 0.40 48,000.00
0.40 0.03 0.40 0.80 0.03 48,000.00
0.40 0.03 0.40 0.40 0.80 48,000.00
0.40 0.03 0.40 0.40 0.40 48,000.00
0.40 0.03 0.40 0.40 0.03 48,000.00
0.40 0.03 0.40 0.03 0.80 48,000.00
0.40 0.03 0.40 0.03 0.40 48,000.00
0.40 0.03 0.40 0.03 0.03 48,000.00
0.40 0.03 0.03 0.80 0.80 48,000.00
0.40 0.03 0.03 0.80 0.40 48,000.00
0.40 0.03 0.03 0.80 0.03 48,000.00
0.40 0.03 0.03 0.40 0.80 48,000.00
0.40 0.03 0.03 0.40 0.40 48,000.00
0.40 0.03 0.03 0.40 0.03 48,000.00
0.40 0.03 0.03 0.03 0.80 48,000.00
0.40 0.03 0.03 0.03 0.40 48,000.00
0.40 0.03 0.03 0.03 0.03 48,000.00
0.03 0.80 0.80 0.80 0.80 3,600.00
0.03 0.80 0.80 0.80 0.40 3,600.00
0.03 0.80 0.80 0.80 0.03 3,600.00
0.03 0.80 0.80 0.40 0.80 3,600.00
0.03 0.80 0.80 0.40 0.40 3,600.00
0.03 0.80 0.80 0.40 0.03 3,600.00
0.03 0.80 0.80 0.03 0.80 3,600.00
0.03 0.80 0.80 0.03 0.40 3,600.00
0.03 0.80 0.80 0.03 0.03 3,600.00
0.03 0.80 0.40 0.80 0.80 3,600.00
0.03 0.80 0.40 0.80 0.40 3,600.00
0.03 0.80 0.40 0.80 0.03 3,600.00
0.03 0.80 0.40 0.40 0.80 3,600.00
0.03 0.80 0.40 0.40 0.40 3,600.00
0.03 0.80 0.40 0.40 0.03 3,600.00
0.03 0.80 0.40 0.03 0.80 3,600.00
0.03 0.80 0.40 0.03 0.40 3,600.00
0.03 0.80 0.40 0.03 0.03 3,600.00
0.03 0.80 0.03 0.80 0.80 3,600.00
0.03 0.80 0.03 0.80 0.40 3,600.00
0.03 0.80 0.03 0.80 0.03 3,600.00
0.03 0.80 0.03 0.40 0.80 3,600.00
0.03 0.80 0.03 0.40 0.40 3,600.00
0.03 0.80 0.03 0.40 0.03 3,600.00
0.03 0.80 0.03 0.03 0.80 3,600.00
0.03 0.80 0.03 0.03 0.40 3,600.00
0.03 0.80 0.03 0.03 0.03 3,600.00
0.03 0.40 0.80 0.80 0.80 3,600.00
0.03 0.40 0.80 0.80 0.40 3,600.00
0.03 0.40 0.80 0.80 0.03 3,600.00
0.03 0.40 0.80 0.40 0.80 3,600.00
0.03 0.40 0.80 0.40 0.40 3,600.00
0.03 0.40 0.80 0.40 0.03 3,600.00
0.03 0.40 0.80 0.03 0.80 3,600.00
0.03 0.40 0.80 0.03 0.40 3,600.00
0.03 0.40 0.80 0.03 0.03 3,600.00
0.03 0.40 0.40 0.80 0.80 3,600.00
0.03 0.40 0.40 0.80 0.40 3,600.00
0.03 0.40 0.40 0.80 0.03 3,600.00
0.03 0.40 0.40 0.40 0.80 3,600.00
0.03 0.40 0.40 0.40 0.40 3,600.00
0.03 0.40 0.40 0.40 0.03 3,600.00
0.03 0.40 0.40 0.03 0.80 3,600.00
0.03 0.40 0.40 0.03 0.40 3,600.00
0.03 0.40 0.40 0.03 0.03 3,600.00
0.03 0.40 0.03 0.80 0.80 3,600.00
0.03 0.40 0.03 0.80 0.40 3,600.00
0.03 0.40 0.03 0.80 0.03 3,600.00
0.03 0.40 0.03 0.40 0.80 3,600.00
0.03 0.40 0.03 0.40 0.40 3,600.00
0.03 0.40 0.03 0.40 0.03 3,600.00
0.03 0.40 0.03 0.03 0.80 3,600.00
0.03 0.40 0.03 0.03 0.40 3,600.00
0.03 0.40 0.03 0.03 0.03 3,600.00
0.03 0.03 0.80 0.80 0.80 3,600.00
0.03 0.03 0.80 0.80 0.40 3,600.00
0.03 0.03 0.80 0.80 0.03 3,600.00
0.03 0.03 0.80 0.40 0.80 3,600.00
0.03 0.03 0.80 0.40 0.40 3,600.00
0.03 0.03 0.80 0.40 0.03 3,600.00
0.03 0.03 0.80 0.03 0.80 3,600.00
0.03 0.03 0.80 0.03 0.40 3,600.00
0.03 0.03 0.80 0.03 0.03 3,600.00
0.03 0.03 0.40 0.80 0.80 3,600.00
0.03 0.03 0.40 0.80 0.40 3,600.00
0.03 0.03 0.40 0.80 0.03 3,600.00
0.03 0.03 0.40 0.40 0.80 3,600.00
0.03 0.03 0.40 0.40 0.40 3,600.00
0.03 0.03 0.40 0.40 0.03 3,600.00
0.03 0.03 0.40 0.03 0.80 3,600.00
0.03 0.03 0.40 0.03 0.40 3,600.00
0.03 0.03 0.40 0.03 0.03 3,600.00
0.03 0.03 0.03 0.80 0.80 3,600.00
0.03 0.03 0.03 0.80 0.40 3,600.00
0.03 0.03 0.03 0.80 0.03 3,600.00
0.03 0.03 0.03 0.40 0.80 3,600.00
0.03 0.03 0.03 0.40 0.40 3,600.00
0.03 0.03 0.03 0.40 0.03 3,600.00
0.03 0.03 0.03 0.03 0.80 3,600.00
0.03 0.03 0.03 0.03 0.40 3,600.00
0.03 0.03 0.03 0.03 0.03 3,600.00
B C D E TOTAL Valor Esperado
- 256,000.00 288,000.00 - 640,000.00 1,555.20
- 256,000.00 288,000.00 - 640,000.00 2,592.00
- 256,000.00 288,000.00 - 640,000.00 1,036.80
- 256,000.00 144,000.00 - 496,000.00 2,008.80
- 256,000.00 144,000.00 - 496,000.00 3,348.00
- 256,000.00 144,000.00 - 496,000.00 1,339.20
- 256,000.00 10,800.00 - 362,800.00 587.74
- 256,000.00 10,800.00 - 362,800.00 979.56
- 256,000.00 10,800.00 - 362,800.00 391.82
- 128,000.00 288,000.00 - 512,000.00 2,073.60
- 128,000.00 288,000.00 - 512,000.00 3,456.00
- 128,000.00 288,000.00 - 512,000.00 1,382.40
- 128,000.00 144,000.00 - 368,000.00 2,484.00
- 128,000.00 144,000.00 - 368,000.00 4,140.00
- 128,000.00 144,000.00 - 368,000.00 1,656.00
- 128,000.00 10,800.00 - 234,800.00 633.96
- 128,000.00 10,800.00 - 234,800.00 1,056.60
- 128,000.00 10,800.00 - 234,800.00 422.64
- 9,600.00 288,000.00 - 393,600.00 637.63
- 9,600.00 288,000.00 - 393,600.00 1,062.72
- 9,600.00 288,000.00 - 393,600.00 425.09
- 9,600.00 144,000.00 - 249,600.00 673.92
- 9,600.00 144,000.00 - 249,600.00 1,123.20
X
- 9,600.00 144,000.00 - 249,600.00 449.28
- 9,600.00 10,800.00 - 116,400.00 125.71
- 9,600.00 10,800.00 - 116,400.00 209.52
- 9,600.00 10,800.00 - 116,400.00 83.81
- 256,000.00 288,000.00 - 640,000.00 2,592.00
- 256,000.00 288,000.00 - 640,000.00 4,320.00
- 256,000.00 288,000.00 - 640,000.00 1,728.00
- 256,000.00 144,000.00 - 496,000.00 3,348.00
- 256,000.00 144,000.00 - 496,000.00 5,580.00
- 256,000.00 144,000.00 - 496,000.00 2,232.00
- 256,000.00 10,800.00 - 362,800.00 979.56
- 256,000.00 10,800.00 - 362,800.00 1,632.60
- 256,000.00 10,800.00 - 362,800.00 653.04
- 128,000.00 288,000.00 - 512,000.00 3,456.00
- 128,000.00 288,000.00 - 512,000.00 5,760.00
- 128,000.00 288,000.00 - 512,000.00 2,304.00
- 128,000.00 144,000.00 - 368,000.00 4,140.00
- 128,000.00 144,000.00 - 368,000.00 6,900.00
- 128,000.00 144,000.00 - 368,000.00 2,760.00
- 128,000.00 10,800.00 - 234,800.00 1,056.60
- 128,000.00 10,800.00 - 234,800.00 1,761.00
- 128,000.00 10,800.00 - 234,800.00 704.40
- 9,600.00 288,000.00 - 393,600.00 1,062.72
- 9,600.00 288,000.00 - 393,600.00 1,771.20
- 9,600.00 288,000.00 - 393,600.00 708.48
- 9,600.00 144,000.00 - 249,600.00 1,123.20
- 9,600.00 144,000.00 - 249,600.00 1,872.00
- 9,600.00 144,000.00 - 249,600.00 748.80
- 9,600.00 10,800.00 - 116,400.00 209.52
- 9,600.00 10,800.00 - 116,400.00 349.20
- 9,600.00 10,800.00 - 116,400.00 139.68
- 256,000.00 288,000.00 - 640,000.00 1,036.80
- 256,000.00 288,000.00 - 640,000.00 1,728.00
- 256,000.00 288,000.00 - 640,000.00 691.20
- 256,000.00 144,000.00 - 496,000.00 1,339.20
- 256,000.00 144,000.00 - 496,000.00 2,232.00
- 256,000.00 144,000.00 - 496,000.00 892.80
- 256,000.00 10,800.00 - 362,800.00 391.82
- 256,000.00 10,800.00 - 362,800.00 653.04
- 256,000.00 10,800.00 - 362,800.00 261.22
- 128,000.00 288,000.00 - 512,000.00 1,382.40
- 128,000.00 288,000.00 - 512,000.00 2,304.00
- 128,000.00 288,000.00 - 512,000.00 921.60
- 128,000.00 144,000.00 - 368,000.00 1,656.00
- 128,000.00 144,000.00 - 368,000.00 2,760.00
- 128,000.00 144,000.00 - 368,000.00 1,104.00
- 128,000.00 10,800.00 - 234,800.00 422.64
- 128,000.00 10,800.00 - 234,800.00 704.40
- 128,000.00 10,800.00 - 234,800.00 281.76
- 9,600.00 288,000.00 - 393,600.00 425.09
- 9,600.00 288,000.00 - 393,600.00 708.48
- 9,600.00 288,000.00 - 393,600.00 283.39
- 9,600.00 144,000.00 - 249,600.00 449.28
- 9,600.00 144,000.00 - 249,600.00 748.80
- 9,600.00 144,000.00 - 249,600.00 299.52
- 9,600.00 10,800.00 - 116,400.00 83.81
- 9,600.00 10,800.00 - 116,400.00 139.68
- 9,600.00 10,800.00 - 116,400.00 55.87
- 256,000.00 288,000.00 - 592,000.00 2,397.60
- 256,000.00 288,000.00 - 592,000.00 3,996.00
- 256,000.00 288,000.00 - 592,000.00 1,598.40
- 256,000.00 144,000.00 - 448,000.00 3,024.00
- 256,000.00 144,000.00 - 448,000.00 5,040.00
- 256,000.00 144,000.00 - 448,000.00 2,016.00
- 256,000.00 10,800.00 - 314,800.00 849.96
- 256,000.00 10,800.00 - 314,800.00 1,416.60
- 256,000.00 10,800.00 - 314,800.00 566.64
- 128,000.00 288,000.00 - 464,000.00 3,132.00
- 128,000.00 288,000.00 - 464,000.00 5,220.00
- 128,000.00 288,000.00 - 464,000.00 2,088.00
- 128,000.00 144,000.00 - 320,000.00 3,600.00
- 128,000.00 144,000.00 - 320,000.00 6,000.00
- 128,000.00 144,000.00 - 320,000.00 2,400.00
- 128,000.00 10,800.00 - 186,800.00 840.60
- 128,000.00 10,800.00 - 186,800.00 1,401.00
- 128,000.00 10,800.00 - 186,800.00 560.40
- 9,600.00 288,000.00 - 345,600.00 933.12
- 9,600.00 288,000.00 - 345,600.00 1,555.20
- 9,600.00 288,000.00 - 345,600.00 622.08
- 9,600.00 144,000.00 - 201,600.00 907.20
- 9,600.00 144,000.00 - 201,600.00 1,512.00
- 9,600.00 144,000.00 - 201,600.00 604.80
- 9,600.00 10,800.00 - 68,400.00 123.12
- 9,600.00 10,800.00 - 68,400.00 205.20
- 9,600.00 10,800.00 - 68,400.00 82.08
- 256,000.00 288,000.00 - 592,000.00 3,996.00
- 256,000.00 288,000.00 - 592,000.00 6,660.00
- 256,000.00 288,000.00 - 592,000.00 2,664.00
- 256,000.00 144,000.00 - 448,000.00 5,040.00
- 256,000.00 144,000.00 - 448,000.00 8,400.00
- 256,000.00 144,000.00 - 448,000.00 3,360.00
- 256,000.00 10,800.00 - 314,800.00 1,416.60
- 256,000.00 10,800.00 - 314,800.00 2,361.00
- 256,000.00 10,800.00 - 314,800.00 944.40
- 128,000.00 288,000.00 - 464,000.00 5,220.00
- 128,000.00 288,000.00 - 464,000.00 8,700.00
- 128,000.00 288,000.00 - 464,000.00 3,480.00
- 128,000.00 144,000.00 - 320,000.00 6,000.00
- 128,000.00 144,000.00 - 320,000.00 10,000.00
- 128,000.00 144,000.00 - 320,000.00 4,000.00
- 128,000.00 10,800.00 - 186,800.00 1,401.00
- 128,000.00 10,800.00 - 186,800.00 2,335.00
- 128,000.00 10,800.00 - 186,800.00 934.00
- 9,600.00 288,000.00 - 345,600.00 1,555.20
- 9,600.00 288,000.00 - 345,600.00 2,592.00
- 9,600.00 288,000.00 - 345,600.00 1,036.80
- 9,600.00 144,000.00 - 201,600.00 1,512.00
- 9,600.00 144,000.00 - 201,600.00 2,520.00
- 9,600.00 144,000.00 - 201,600.00 1,008.00
- 9,600.00 10,800.00 - 68,400.00 205.20
- 9,600.00 10,800.00 - 68,400.00 342.00
- 9,600.00 10,800.00 - 68,400.00 136.80
- 256,000.00 288,000.00 - 592,000.00 1,598.40
- 256,000.00 288,000.00 - 592,000.00 2,664.00
- 256,000.00 288,000.00 - 592,000.00 1,065.60
- 256,000.00 144,000.00 - 448,000.00 2,016.00
- 256,000.00 144,000.00 - 448,000.00 3,360.00
- 256,000.00 144,000.00 - 448,000.00 1,344.00
- 256,000.00 10,800.00 - 314,800.00 566.64
- 256,000.00 10,800.00 - 314,800.00 944.40
- 256,000.00 10,800.00 - 314,800.00 377.76
- 128,000.00 288,000.00 - 464,000.00 2,088.00
- 128,000.00 288,000.00 - 464,000.00 3,480.00
- 128,000.00 288,000.00 - 464,000.00 1,392.00
- 128,000.00 144,000.00 - 320,000.00 2,400.00
- 128,000.00 144,000.00 - 320,000.00 4,000.00
- 128,000.00 144,000.00 - 320,000.00 1,600.00
- 128,000.00 10,800.00 - 186,800.00 560.40
- 128,000.00 10,800.00 - 186,800.00 934.00
- 128,000.00 10,800.00 - 186,800.00 373.60
- 9,600.00 288,000.00 - 345,600.00 622.08
- 9,600.00 288,000.00 - 345,600.00 1,036.80
- 9,600.00 288,000.00 - 345,600.00 414.72
- 9,600.00 144,000.00 - 201,600.00 604.80
- 9,600.00 144,000.00 - 201,600.00 1,008.00
- 9,600.00 144,000.00 - 201,600.00 403.20
- 9,600.00 10,800.00 - 68,400.00 82.08
- 9,600.00 10,800.00 - 68,400.00 136.80
- 9,600.00 10,800.00 - 68,400.00 54.72
- 256,000.00 288,000.00 - 547,600.00 887.11
- 256,000.00 288,000.00 - 547,600.00 1,478.52
- 256,000.00 288,000.00 - 547,600.00 591.41
- 256,000.00 144,000.00 - 403,600.00 1,089.72
- 256,000.00 144,000.00 - 403,600.00 1,816.20
- 256,000.00 144,000.00 - 403,600.00 726.48
- 256,000.00 10,800.00 - 270,400.00 292.03
- 256,000.00 10,800.00 - 270,400.00 486.72
- 256,000.00 10,800.00 - 270,400.00 194.69
- 128,000.00 288,000.00 - 419,600.00 1,132.92
- 128,000.00 288,000.00 - 419,600.00 1,888.20
- 128,000.00 288,000.00 - 419,600.00 755.28
- 128,000.00 144,000.00 - 275,600.00 1,240.20
- 128,000.00 144,000.00 - 275,600.00 2,067.00
- 128,000.00 144,000.00 - 275,600.00 826.80
- 128,000.00 10,800.00 - 142,400.00 256.32
- 128,000.00 10,800.00 - 142,400.00 427.20
- 128,000.00 10,800.00 - 142,400.00 170.88
- 9,600.00 288,000.00 - 301,200.00 325.30
- 9,600.00 288,000.00 - 301,200.00 542.16
- 9,600.00 288,000.00 - 301,200.00 216.86
- 9,600.00 144,000.00 - 157,200.00 282.96
- 9,600.00 144,000.00 - 157,200.00 471.60
- 9,600.00 144,000.00 - 157,200.00 188.64
- 9,600.00 10,800.00 - 24,000.00 17.28
- 9,600.00 10,800.00 - 24,000.00 28.80
- 9,600.00 10,800.00 - 24,000.00 11.52
- 256,000.00 288,000.00 - 547,600.00 1,478.52
- 256,000.00 288,000.00 - 547,600.00 2,464.20
- 256,000.00 288,000.00 - 547,600.00 985.68
- 256,000.00 144,000.00 - 403,600.00 1,816.20
- 256,000.00 144,000.00 - 403,600.00 3,027.00
- 256,000.00 144,000.00 - 403,600.00 1,210.80
- 256,000.00 10,800.00 - 270,400.00 486.72
- 256,000.00 10,800.00 - 270,400.00 811.20
- 256,000.00 10,800.00 - 270,400.00 324.48
- 128,000.00 288,000.00 - 419,600.00 1,888.20
- 128,000.00 288,000.00 - 419,600.00 3,147.00
- 128,000.00 288,000.00 - 419,600.00 1,258.80
- 128,000.00 144,000.00 - 275,600.00 2,067.00
- 128,000.00 144,000.00 - 275,600.00 3,445.00
- 128,000.00 144,000.00 - 275,600.00 1,378.00
- 128,000.00 10,800.00 - 142,400.00 427.20
- 128,000.00 10,800.00 - 142,400.00 712.00
- 128,000.00 10,800.00 - 142,400.00 284.80
- 9,600.00 288,000.00 - 301,200.00 542.16
- 9,600.00 288,000.00 - 301,200.00 903.60
- 9,600.00 288,000.00 - 301,200.00 361.44
- 9,600.00 144,000.00 - 157,200.00 471.60
- 9,600.00 144,000.00 - 157,200.00 786.00
- 9,600.00 144,000.00 - 157,200.00 314.40
- 9,600.00 10,800.00 - 24,000.00 28.80
- 9,600.00 10,800.00 - 24,000.00 48.00
- 9,600.00 10,800.00 - 24,000.00 19.20
- 256,000.00 288,000.00 - 547,600.00 591.41
- 256,000.00 288,000.00 - 547,600.00 985.68
- 256,000.00 288,000.00 - 547,600.00 394.27
- 256,000.00 144,000.00 - 403,600.00 726.48
- 256,000.00 144,000.00 - 403,600.00 1,210.80
- 256,000.00 144,000.00 - 403,600.00 484.32
- 256,000.00 10,800.00 - 270,400.00 194.69
- 256,000.00 10,800.00 - 270,400.00 324.48
- 256,000.00 10,800.00 - 270,400.00 129.79
- 128,000.00 288,000.00 - 419,600.00 755.28
- 128,000.00 288,000.00 - 419,600.00 1,258.80
- 128,000.00 288,000.00 - 419,600.00 503.52
- 128,000.00 144,000.00 - 275,600.00 826.80
- 128,000.00 144,000.00 - 275,600.00 1,378.00
- 128,000.00 144,000.00 - 275,600.00 551.20
- 128,000.00 10,800.00 - 142,400.00 170.88
- 128,000.00 10,800.00 - 142,400.00 284.80
- 128,000.00 10,800.00 - 142,400.00 113.92
- 9,600.00 288,000.00 - 301,200.00 216.86
- 9,600.00 288,000.00 - 301,200.00 361.44
- 9,600.00 288,000.00 - 301,200.00 144.58
- 9,600.00 144,000.00 - 157,200.00 188.64
- 9,600.00 144,000.00 - 157,200.00 314.40
- 9,600.00 144,000.00 - 157,200.00 125.76
- 9,600.00 10,800.00 - 24,000.00 11.52
- 9,600.00 10,800.00 - 24,000.00 19.20
- 9,600.00 10,800.00 - 24,000.00 7.68
79,704,000.00 356,800.00
Riesgo
194,891,443.20
324,819,072.00
129,927,628.80
78,475,392.00
130,792,320.00
52,316,928.00
58,320.00
97,200.00
38,880.00
97,552,512.00
162,587,520.00
65,035,008.00
846,720.00
1,411,200.00
564,480.00
40,186,800.00
66,978,000.00
26,791,200.00
2,193,868.80
3,656,448.00
1,462,579.20
31,027,968.00
51,713,280.00
20,685,312.00
62,415,532.80
104,025,888.00
41,610,355.20
324,819,072.00
541,365,120.00
216,546,048.00
130,792,320.00
217,987,200.00
87,194,880.00
97,200.00
162,000.00
64,800.00
162,587,520.00
270,979,200.00
108,391,680.00
1,411,200.00
2,352,000.00
940,800.00
66,978,000.00
111,630,000.00
44,652,000.00
3,656,448.00
6,094,080.00
2,437,632.00
51,713,280.00
86,188,800.00
34,475,520.00
104,025,888.00
173,376,480.00
69,350,592.00
129,927,628.80
216,546,048.00
86,618,419.20
52,316,928.00
87,194,880.00
34,877,952.00
38,880.00
64,800.00
25,920.00
65,035,008.00
108,391,680.00
43,356,672.00
564,480.00
940,800.00
376,320.00
26,791,200.00
44,652,000.00
17,860,800.00
1,462,579.20
2,437,632.00
975,052.80
20,685,312.00
34,475,520.00
13,790,208.00
41,610,355.20
69,350,592.00
27,740,236.80
224,042,112.00
373,403,520.00
149,361,408.00
56,142,720.00
93,571,200.00
37,428,480.00
4,762,800.00
7,938,000.00
3,175,200.00
77,569,920.00
129,283,200.00
51,713,280.00
15,235,200.00
25,392,000.00
10,156,800.00
130,050,000.00
216,750,000.00
86,700,000.00
338,688.00
564,480.00
225,792.00
108,391,680.00
180,652,800.00
72,261,120.00
149,714,208.00
249,523,680.00
99,809,472.00
373,403,520.00
622,339,200.00
248,935,680.00
93,571,200.00
155,952,000.00
62,380,800.00
7,938,000.00
13,230,000.00
5,292,000.00
129,283,200.00
215,472,000.00
86,188,800.00
25,392,000.00
42,320,000.00
16,928,000.00
216,750,000.00
361,250,000.00
144,500,000.00
564,480.00
940,800.00
376,320.00
180,652,800.00
301,088,000.00
120,435,200.00
249,523,680.00
415,872,800.00
166,349,120.00
149,361,408.00
248,935,680.00
99,574,272.00
37,428,480.00
62,380,800.00
24,952,320.00
3,175,200.00
5,292,000.00
2,116,800.00
51,713,280.00
86,188,800.00
34,475,520.00
10,156,800.00
16,928,000.00
6,771,200.00
86,700,000.00
144,500,000.00
57,800,000.00
225,792.00
376,320.00
150,528.00
72,261,120.00
120,435,200.00
48,174,080.00
99,809,472.00
166,349,120.00
66,539,648.00
58,975,516.80
98,292,528.00
39,317,011.20
5,913,648.00
9,856,080.00
3,942,432.00
8,062,156.80
13,436,928.00
5,374,771.20
10,648,368.00
17,747,280.00
7,098,912.00
29,670,480.00
49,450,800.00
19,780,320.00
82,741,248.00
137,902,080.00
55,160,832.00
3,338,668.80
5,564,448.00
2,225,779.20
71,712,288.00
119,520,480.00
47,808,192.00
79,744,204.80
132,907,008.00
53,162,803.20
98,292,528.00
163,820,880.00
65,528,352.00
9,856,080.00
16,426,800.00
6,570,720.00
13,436,928.00
22,394,880.00
8,957,952.00
17,747,280.00
29,578,800.00
11,831,520.00
49,450,800.00
82,418,000.00
32,967,200.00
137,902,080.00
229,836,800.00
91,934,720.00
5,564,448.00
9,274,080.00
3,709,632.00
119,520,480.00
199,200,800.00
79,680,320.00
132,907,008.00
221,511,680.00
88,604,672.00
39,317,011.20
65,528,352.00
26,211,340.80
3,942,432.00
6,570,720.00
2,628,288.00
5,374,771.20
8,957,952.00
3,583,180.80
7,098,912.00
11,831,520.00
4,732,608.00
19,780,320.00
32,967,200.00
13,186,880.00
55,160,832.00
91,934,720.00
36,773,888.00
2,225,779.20
3,709,632.00
1,483,852.80
47,808,192.00
79,680,320.00
31,872,128.00
53,162,803.20
88,604,672.00
35,441,868.80 CV
134,358.66 0.3766
K = 800,000.00
Opciones 1 2 3 4 5
A 10% 33% 5% 15% 10%
B 40% 17% 3% 0% 25%
C 40% 28% 22% 40% 25%
D 10% 22% 70% 45% 15%
E 0% 0% 0% 0% 25%
100% 100% 100% 100% 100%
Numero de posibilidades= 3 3
A B
1 A B C D E
10% 25% 25% 15% 25% Total
80,000.00 200,000.00 200,000.00 120,000.00 200,000.00 800,000.00
A B C D E
1 p p p p p
2 p p p p q
3 p p p p r
4 p p p q p
5 p p p q q
6 p p p q r
7 p p p r p
8 p p p r q
9 p p p r r
10 p p q p p
11 p p q p q
12 p p q p r
13 p p q q p
14 p p q q q
15 p p q q r
16 p p q r p
17 p p q r q
18 p p q r r
19 p p r p p
20 p p r p q
21 p p r p r
22 p p r q p
23 p p r q q
24 p p r q r
25 p p r r p
26 p p r r q
27 p p r r r
28 p q p p p
29 p q p p q
30 p q p p r
31 p q p q p
32 p q p q q
33 p q p q r
34 p q p r p
35 p q p r q
36 p q p r r
37 p q q p p
38 p q q p q
39 p q q p r
40 p q q q p
41 p q q q q
42 p q q q r
43 p q q r p
44 p q q r q
45 p q q r r
46 p q r p p
47 p q r p q
48 p q r p r
49 p q r q p
50 p q r q q
51 p q r q r
52 p q r r p
53 p q r r q
54 p q r r r
55 p r p p p
56 p r p p q
57 p r p p r
58 p r p q p
59 p r p q q
60 p r p q r
61 p r p r p
62 p r p r q
63 p r p r r
64 p r q p p
65 p r q p q
66 p r q p r
67 p r q q p
68 p r q q q
69 p r q q r
70 p r q r p
71 p r q r q
72 p r q r r
73 p r r p p
74 p r r p q
75 p r r p r
76 p r r q p
77 p r r q q
78 p r r q r
79 p r r r p
80 p r r r q
81 p r r r r
82 q p p p p
83 q p p p q
84 q p p p r
85 q p p q p
86 q p p q q
87 q p p q r
88 q p p r p
89 q p p r q
90 q p p r r
91 q p q p p
92 q p q p q
93 q p q p r
94 q p q q p
95 q p q q q
96 q p q q r
97 q p q r p
98 q p q r q
99 q p q r r
100 q p r p p
101 q p r p q
102 q p r p r
103 q p r q p
104 q p r q q
105 q p r q r
106 q p r r p
107 q p r r q
108 q p r r r
109 q q p p p
110 q q p p q
111 q q p p r
112 q q p q p
113 q q p q q
114 q q p q r
115 q q p r p
116 q q p r q
117 q q p r r
118 q q q p p
119 q q q p q
120 q q q p r
121 q q q q p
122 q q q q q
123 q q q q r
124 q q q r p
125 q q q r q
126 q q q r r
127 q q r p p
128 q q r p q
129 q q r p r
130 q q r q p
131 q q r q q
132 q q r q r
133 q q r r p
134 q q r r q
135 q q r r r
136 q r p p p
137 q r p p q
138 q r p p r
139 q r p q p
140 q r p q q
141 q r p q r
142 q r p r p
143 q r p r q
144 q r p r r
145 q r q p p
146 q r q p q
147 q r q p r
148 q r q q p
149 q r q q q
150 q r q q r
151 q r q r p
152 q r q r q
153 q r q r r
154 q r r p p
155 q r r p q
156 q r r p r
157 q r r q p
158 q r r q q
159 q r r q r
160 q r r r p
161 q r r r q
162 q r r r r
163 r p p p p
164 r p p p q
165 r p p p r
166 r p p q p
167 r p p q q
168 r p p q r
169 r p p r p
170 r p p r q
171 r p p r r
172 r p q p p
173 r p q p q
174 r p q p r
175 r p q q p
176 r p q q q
177 r p q q r
178 r p q r p
179 r p q r q
180 r p q r r
181 r p r p p
182 r p r p q
183 r p r p r
184 r p r q p
185 r p r q q
186 r p r q r
187 r p r r p
188 r p r r q
189 r p r r r
190 r q p p p
191 r q p p q
192 r q p p r
193 r q p q p
194 r q p q q
195 r q p q r
196 r q p r p
197 r q p r q
198 r q p r r
199 r q q p p
200 r q q p q
201 r q q p r
202 r q q q p
203 r q q q q
204 r q q q r
205 r q q r p
206 r q q r q
207 r q q r r
208 r q r p p
209 r q r p q
210 r q r p r
211 r q r q p
212 r q r q q
213 r q r q r
214 r q r r p
215 r q r r q
216 r q r r r
217 r r p p p
218 r r p p q
219 r r p p r
220 r r p q p
221 r r p q q
222 r r p q r
223 r r p r p
224 r r p r q
225 r r p r r
226 r r q p p
227 r r q p q
228 r r q p r
229 r r q q p
230 r r q q q
231 r r q q r
232 r r q r p
233 r r q r q
234 r r q r r
235 r r r p p
236 r r r p q
237 r r r p r
238 r r r q p
239 r r r q q
240 r r r q r
241 r r r r p
242 r r r r q
243 r r r r r
VA 356,800.00
RE 101,565.60
CV 28.47%
CRITERIOS
Escenarios Probabilidad Rentabilidad
p Optimo 0.30 80%
q Probable 0.50 40%
r Fracaso 0.20 3%
3 3 3 243
C D E
A B C D E Total
0.30 0.30 0.30 0.30 0.30 0.0024
0.30 0.30 0.30 0.30 0.50 0.0041
0.30 0.30 0.30 0.30 0.20 0.0016
0.30 0.30 0.30 0.50 0.30 0.0041
0.30 0.30 0.30 0.50 0.50 0.0068
0.30 0.30 0.30 0.50 0.20 0.0027
0.30 0.30 0.30 0.20 0.30 0.0016
0.30 0.30 0.30 0.20 0.50 0.0027
0.30 0.30 0.30 0.20 0.20 0.0011
0.30 0.30 0.50 0.30 0.30 0.0041
0.30 0.30 0.50 0.30 0.50 0.0068
0.30 0.30 0.50 0.30 0.20 0.0027
0.30 0.30 0.50 0.50 0.30 0.0068
0.30 0.30 0.50 0.50 0.50 0.0113
0.30 0.30 0.50 0.50 0.20 0.0045
0.30 0.30 0.50 0.20 0.30 0.0027
0.30 0.30 0.50 0.20 0.50 0.0045
0.30 0.30 0.50 0.20 0.20 0.0018
0.30 0.30 0.20 0.30 0.30 0.0016
0.30 0.30 0.20 0.30 0.50 0.0027
0.30 0.30 0.20 0.30 0.20 0.0011
0.30 0.30 0.20 0.50 0.30 0.0027
0.30 0.30 0.20 0.50 0.50 0.0045
PROBABILIDAD
0.30 0.30 0.20 0.50 0.20 0.0018
0.30 0.30 0.20 0.20 0.30 0.0011
0.30 0.30 0.20 0.20 0.50 0.0018
0.30 0.30 0.20 0.20 0.20 0.0007
0.30 0.50 0.30 0.30 0.30 0.0041
0.30 0.50 0.30 0.30 0.50 0.0068
0.30 0.50 0.30 0.30 0.20 0.0027
0.30 0.50 0.30 0.50 0.30 0.0068
0.30 0.50 0.30 0.50 0.50 0.0113
0.30 0.50 0.30 0.50 0.20 0.0045
0.30 0.50 0.30 0.20 0.30 0.0027
0.30 0.50 0.30 0.20 0.50 0.0045
0.30 0.50 0.30 0.20 0.20 0.0018
0.30 0.50 0.50 0.30 0.30 0.0068
0.30 0.50 0.50 0.30 0.50 0.0113
0.30 0.50 0.50 0.30 0.20 0.0045
0.30 0.50 0.50 0.50 0.30 0.0113
0.30 0.50 0.50 0.50 0.50 0.0188
0.30 0.50 0.50 0.50 0.20 0.0075
0.30 0.50 0.50 0.20 0.30 0.0045
0.30 0.50 0.50 0.20 0.50 0.0075
0.30 0.50 0.50 0.20 0.20 0.0030
0.30 0.50 0.20 0.30 0.30 0.0027
0.30 0.50 0.20 0.30 0.50 0.0045
0.30 0.50 0.20 0.30 0.20 0.0018
0.30 0.50 0.20 0.50 0.30 0.0045
0.30 0.50 0.20 0.50 0.50 0.0075
0.30 0.50 0.20 0.50 0.20 0.0030
0.30 0.50 0.20 0.20 0.30 0.0018
0.30 0.50 0.20 0.20 0.50 0.0030
0.30 0.50 0.20 0.20 0.20 0.0012
0.30 0.20 0.30 0.30 0.30 0.0016
0.30 0.20 0.30 0.30 0.50 0.0027
0.30 0.20 0.30 0.30 0.20 0.0011
0.30 0.20 0.30 0.50 0.30 0.0027
0.30 0.20 0.30 0.50 0.50 0.0045
0.30 0.20 0.30 0.50 0.20 0.0018
0.30 0.20 0.30 0.20 0.30 0.0011
0.30 0.20 0.30 0.20 0.50 0.0018
0.30 0.20 0.30 0.20 0.20 0.0007
0.30 0.20 0.50 0.30 0.30 0.0027
0.30 0.20 0.50 0.30 0.50 0.0045
0.30 0.20 0.50 0.30 0.20 0.0018
0.30 0.20 0.50 0.50 0.30 0.0045
0.30 0.20 0.50 0.50 0.50 0.0075
0.30 0.20 0.50 0.50 0.20 0.0030
0.30 0.20 0.50 0.20 0.30 0.0018
0.30 0.20 0.50 0.20 0.50 0.0030
0.30 0.20 0.50 0.20 0.20 0.0012
0.30 0.20 0.20 0.30 0.30 0.0011
0.30 0.20 0.20 0.30 0.50 0.0018
0.30 0.20 0.20 0.30 0.20 0.0007
0.30 0.20 0.20 0.50 0.30 0.0018
0.30 0.20 0.20 0.50 0.50 0.0030
0.30 0.20 0.20 0.50 0.20 0.0012
0.30 0.20 0.20 0.20 0.30 0.0007
0.30 0.20 0.20 0.20 0.50 0.0012
0.30 0.20 0.20 0.20 0.20 0.0005
0.50 0.30 0.30 0.30 0.30 0.0041
0.50 0.30 0.30 0.30 0.50 0.0068
0.50 0.30 0.30 0.30 0.20 0.0027
0.50 0.30 0.30 0.50 0.30 0.0068
0.50 0.30 0.30 0.50 0.50 0.0113
0.50 0.30 0.30 0.50 0.20 0.0045
0.50 0.30 0.30 0.20 0.30 0.0027
0.50 0.30 0.30 0.20 0.50 0.0045
0.50 0.30 0.30 0.20 0.20 0.0018
0.50 0.30 0.50 0.30 0.30 0.0068
0.50 0.30 0.50 0.30 0.50 0.0113
0.50 0.30 0.50 0.30 0.20 0.0045
0.50 0.30 0.50 0.50 0.30 0.0113
0.50 0.30 0.50 0.50 0.50 0.0188
0.50 0.30 0.50 0.50 0.20 0.0075
0.50 0.30 0.50 0.20 0.30 0.0045
0.50 0.30 0.50 0.20 0.50 0.0075
0.50 0.30 0.50 0.20 0.20 0.0030
0.50 0.30 0.20 0.30 0.30 0.0027
0.50 0.30 0.20 0.30 0.50 0.0045
0.50 0.30 0.20 0.30 0.20 0.0018
0.50 0.30 0.20 0.50 0.30 0.0045
0.50 0.30 0.20 0.50 0.50 0.0075
0.50 0.30 0.20 0.50 0.20 0.0030
0.50 0.30 0.20 0.20 0.30 0.0018
0.50 0.30 0.20 0.20 0.50 0.0030
0.50 0.30 0.20 0.20 0.20 0.0012
0.50 0.50 0.30 0.30 0.30 0.0068
0.50 0.50 0.30 0.30 0.50 0.0113
0.50 0.50 0.30 0.30 0.20 0.0045
0.50 0.50 0.30 0.50 0.30 0.0113
0.50 0.50 0.30 0.50 0.50 0.0188
0.50 0.50 0.30 0.50 0.20 0.0075
0.50 0.50 0.30 0.20 0.30 0.0045
0.50 0.50 0.30 0.20 0.50 0.0075
0.50 0.50 0.30 0.20 0.20 0.0030
0.50 0.50 0.50 0.30 0.30 0.0113
0.50 0.50 0.50 0.30 0.50 0.0188
0.50 0.50 0.50 0.30 0.20 0.0075
0.50 0.50 0.50 0.50 0.30 0.0188
0.50 0.50 0.50 0.50 0.50 0.0313
0.50 0.50 0.50 0.50 0.20 0.0125
0.50 0.50 0.50 0.20 0.30 0.0075
0.50 0.50 0.50 0.20 0.50 0.0125
0.50 0.50 0.50 0.20 0.20 0.0050
0.50 0.50 0.20 0.30 0.30 0.0045
0.50 0.50 0.20 0.30 0.50 0.0075
0.50 0.50 0.20 0.30 0.20 0.0030
0.50 0.50 0.20 0.50 0.30 0.0075
0.50 0.50 0.20 0.50 0.50 0.0125
0.50 0.50 0.20 0.50 0.20 0.0050
0.50 0.50 0.20 0.20 0.30 0.0030
0.50 0.50 0.20 0.20 0.50 0.0050
0.50 0.50 0.20 0.20 0.20 0.0020
0.50 0.20 0.30 0.30 0.30 0.0027
0.50 0.20 0.30 0.30 0.50 0.0045
0.50 0.20 0.30 0.30 0.20 0.0018
0.50 0.20 0.30 0.50 0.30 0.0045
0.50 0.20 0.30 0.50 0.50 0.0075
0.50 0.20 0.30 0.50 0.20 0.0030
0.50 0.20 0.30 0.20 0.30 0.0018
0.50 0.20 0.30 0.20 0.50 0.0030
0.50 0.20 0.30 0.20 0.20 0.0012
0.50 0.20 0.50 0.30 0.30 0.0045
0.50 0.20 0.50 0.30 0.50 0.0075
0.50 0.20 0.50 0.30 0.20 0.0030
0.50 0.20 0.50 0.50 0.30 0.0075
0.50 0.20 0.50 0.50 0.50 0.0125
0.50 0.20 0.50 0.50 0.20 0.0050
0.50 0.20 0.50 0.20 0.30 0.0030
0.50 0.20 0.50 0.20 0.50 0.0050
0.50 0.20 0.50 0.20 0.20 0.0020
0.50 0.20 0.20 0.30 0.30 0.0018
0.50 0.20 0.20 0.30 0.50 0.0030
0.50 0.20 0.20 0.30 0.20 0.0012
0.50 0.20 0.20 0.50 0.30 0.0030
0.50 0.20 0.20 0.50 0.50 0.0050
0.50 0.20 0.20 0.50 0.20 0.0020
0.50 0.20 0.20 0.20 0.30 0.0012
0.50 0.20 0.20 0.20 0.50 0.0020
0.50 0.20 0.20 0.20 0.20 0.0008
0.20 0.30 0.30 0.30 0.30 0.0016
0.20 0.30 0.30 0.30 0.50 0.0027
0.20 0.30 0.30 0.30 0.20 0.0011
0.20 0.30 0.30 0.50 0.30 0.0027
0.20 0.30 0.30 0.50 0.50 0.0045
0.20 0.30 0.30 0.50 0.20 0.0018
0.20 0.30 0.30 0.20 0.30 0.0011
0.20 0.30 0.30 0.20 0.50 0.0018
0.20 0.30 0.30 0.20 0.20 0.0007
0.20 0.30 0.50 0.30 0.30 0.0027
0.20 0.30 0.50 0.30 0.50 0.0045
0.20 0.30 0.50 0.30 0.20 0.0018
0.20 0.30 0.50 0.50 0.30 0.0045
0.20 0.30 0.50 0.50 0.50 0.0075
0.20 0.30 0.50 0.50 0.20 0.0030
0.20 0.30 0.50 0.20 0.30 0.0018
0.20 0.30 0.50 0.20 0.50 0.0030
0.20 0.30 0.50 0.20 0.20 0.0012
0.20 0.30 0.20 0.30 0.30 0.0011
0.20 0.30 0.20 0.30 0.50 0.0018
0.20 0.30 0.20 0.30 0.20 0.0007
0.20 0.30 0.20 0.50 0.30 0.0018
0.20 0.30 0.20 0.50 0.50 0.0030
0.20 0.30 0.20 0.50 0.20 0.0012
0.20 0.30 0.20 0.20 0.30 0.0007
0.20 0.30 0.20 0.20 0.50 0.0012
0.20 0.30 0.20 0.20 0.20 0.0005
0.20 0.50 0.30 0.30 0.30 0.0027
0.20 0.50 0.30 0.30 0.50 0.0045
0.20 0.50 0.30 0.30 0.20 0.0018
0.20 0.50 0.30 0.50 0.30 0.0045
0.20 0.50 0.30 0.50 0.50 0.0075
0.20 0.50 0.30 0.50 0.20 0.0030
0.20 0.50 0.30 0.20 0.30 0.0018
0.20 0.50 0.30 0.20 0.50 0.0030
0.20 0.50 0.30 0.20 0.20 0.0012
0.20 0.50 0.50 0.30 0.30 0.0045
0.20 0.50 0.50 0.30 0.50 0.0075
0.20 0.50 0.50 0.30 0.20 0.0030
0.20 0.50 0.50 0.50 0.30 0.0075
0.20 0.50 0.50 0.50 0.50 0.0125
0.20 0.50 0.50 0.50 0.20 0.0050
0.20 0.50 0.50 0.20 0.30 0.0030
0.20 0.50 0.50 0.20 0.50 0.0050
0.20 0.50 0.50 0.20 0.20 0.0020
0.20 0.50 0.20 0.30 0.30 0.0018
0.20 0.50 0.20 0.30 0.50 0.0030
0.20 0.50 0.20 0.30 0.20 0.0012
0.20 0.50 0.20 0.50 0.30 0.0030
0.20 0.50 0.20 0.50 0.50 0.0050
0.20 0.50 0.20 0.50 0.20 0.0020
0.20 0.50 0.20 0.20 0.30 0.0012
0.20 0.50 0.20 0.20 0.50 0.0020
0.20 0.50 0.20 0.20 0.20 0.0008
0.20 0.20 0.30 0.30 0.30 0.0011
0.20 0.20 0.30 0.30 0.50 0.0018
0.20 0.20 0.30 0.30 0.20 0.0007
0.20 0.20 0.30 0.50 0.30 0.0018
0.20 0.20 0.30 0.50 0.50 0.0030
0.20 0.20 0.30 0.50 0.20 0.0012
0.20 0.20 0.30 0.20 0.30 0.0007
0.20 0.20 0.30 0.20 0.50 0.0012
0.20 0.20 0.30 0.20 0.20 0.0005
0.20 0.20 0.50 0.30 0.30 0.0018
0.20 0.20 0.50 0.30 0.50 0.0030
0.20 0.20 0.50 0.30 0.20 0.0012
0.20 0.20 0.50 0.50 0.30 0.0030
0.20 0.20 0.50 0.50 0.50 0.0050
0.20 0.20 0.50 0.50 0.20 0.0020
0.20 0.20 0.50 0.20 0.30 0.0012
0.20 0.20 0.50 0.20 0.50 0.0020
0.20 0.20 0.50 0.20 0.20 0.0008
0.20 0.20 0.20 0.30 0.30 0.0007
0.20 0.20 0.20 0.30 0.50 0.0012
0.20 0.20 0.20 0.30 0.20 0.0005
0.20 0.20 0.20 0.50 0.30 0.0012
0.20 0.20 0.20 0.50 0.50 0.0020
0.20 0.20 0.20 0.50 0.20 0.0008
0.20 0.20 0.20 0.20 0.30 0.0005
0.20 0.20 0.20 0.20 0.50 0.0008
0.20 0.20 0.20 0.20 0.20 0.0003
1.0000
A B C D E A
0.80 0.80 0.80 0.80 0.80 64,000.00
0.80 0.80 0.80 0.80 0.40 64,000.00
0.80 0.80 0.80 0.80 0.03 64,000.00
0.80 0.80 0.80 0.40 0.80 64,000.00
0.80 0.80 0.80 0.40 0.40 64,000.00
0.80 0.80 0.80 0.40 0.03 64,000.00
0.80 0.80 0.80 0.03 0.80 64,000.00
0.80 0.80 0.80 0.03 0.40 64,000.00
0.80 0.80 0.80 0.03 0.03 64,000.00
0.80 0.80 0.40 0.80 0.80 64,000.00
0.80 0.80 0.40 0.80 0.40 64,000.00
0.80 0.80 0.40 0.80 0.03 64,000.00
0.80 0.80 0.40 0.40 0.80 64,000.00
0.80 0.80 0.40 0.40 0.40 64,000.00
0.80 0.80 0.40 0.40 0.03 64,000.00
0.80 0.80 0.40 0.03 0.80 64,000.00
0.80 0.80 0.40 0.03 0.40 64,000.00
0.80 0.80 0.40 0.03 0.03 64,000.00
0.80 0.80 0.03 0.80 0.80 64,000.00
0.80 0.80 0.03 0.80 0.40 64,000.00
0.80 0.80 0.03 0.80 0.03 64,000.00
0.80 0.80 0.03 0.40 0.80 64,000.00
0.80 0.80 0.03 0.40 0.40 64,000.00
RENTABILIDADES X
0.80 0.80 0.03 0.40 0.03 64,000.00
0.80 0.80 0.03 0.03 0.80 64,000.00
0.80 0.80 0.03 0.03 0.40 64,000.00
0.80 0.80 0.03 0.03 0.03 64,000.00
0.80 0.40 0.80 0.80 0.80 64,000.00
0.80 0.40 0.80 0.80 0.40 64,000.00
0.80 0.40 0.80 0.80 0.03 64,000.00
0.80 0.40 0.80 0.40 0.80 64,000.00
0.80 0.40 0.80 0.40 0.40 64,000.00
0.80 0.40 0.80 0.40 0.03 64,000.00
0.80 0.40 0.80 0.03 0.80 64,000.00
0.80 0.40 0.80 0.03 0.40 64,000.00
0.80 0.40 0.80 0.03 0.03 64,000.00
0.80 0.40 0.40 0.80 0.80 64,000.00
0.80 0.40 0.40 0.80 0.40 64,000.00
0.80 0.40 0.40 0.80 0.03 64,000.00
0.80 0.40 0.40 0.40 0.80 64,000.00
0.80 0.40 0.40 0.40 0.40 64,000.00
0.80 0.40 0.40 0.40 0.03 64,000.00
0.80 0.40 0.40 0.03 0.80 64,000.00
0.80 0.40 0.40 0.03 0.40 64,000.00
0.80 0.40 0.40 0.03 0.03 64,000.00
0.80 0.40 0.03 0.80 0.80 64,000.00
0.80 0.40 0.03 0.80 0.40 64,000.00
0.80 0.40 0.03 0.80 0.03 64,000.00
0.80 0.40 0.03 0.40 0.80 64,000.00
0.80 0.40 0.03 0.40 0.40 64,000.00
0.80 0.40 0.03 0.40 0.03 64,000.00
0.80 0.40 0.03 0.03 0.80 64,000.00
0.80 0.40 0.03 0.03 0.40 64,000.00
0.80 0.40 0.03 0.03 0.03 64,000.00
0.80 0.03 0.80 0.80 0.80 64,000.00
0.80 0.03 0.80 0.80 0.40 64,000.00
0.80 0.03 0.80 0.80 0.03 64,000.00
0.80 0.03 0.80 0.40 0.80 64,000.00
0.80 0.03 0.80 0.40 0.40 64,000.00
0.80 0.03 0.80 0.40 0.03 64,000.00
0.80 0.03 0.80 0.03 0.80 64,000.00
0.80 0.03 0.80 0.03 0.40 64,000.00
0.80 0.03 0.80 0.03 0.03 64,000.00
0.80 0.03 0.40 0.80 0.80 64,000.00
0.80 0.03 0.40 0.80 0.40 64,000.00
0.80 0.03 0.40 0.80 0.03 64,000.00
0.80 0.03 0.40 0.40 0.80 64,000.00
0.80 0.03 0.40 0.40 0.40 64,000.00
0.80 0.03 0.40 0.40 0.03 64,000.00
0.80 0.03 0.40 0.03 0.80 64,000.00
0.80 0.03 0.40 0.03 0.40 64,000.00
0.80 0.03 0.40 0.03 0.03 64,000.00
0.80 0.03 0.03 0.80 0.80 64,000.00
0.80 0.03 0.03 0.80 0.40 64,000.00
0.80 0.03 0.03 0.80 0.03 64,000.00
0.80 0.03 0.03 0.40 0.80 64,000.00
0.80 0.03 0.03 0.40 0.40 64,000.00
0.80 0.03 0.03 0.40 0.03 64,000.00
0.80 0.03 0.03 0.03 0.80 64,000.00
0.80 0.03 0.03 0.03 0.40 64,000.00
0.80 0.03 0.03 0.03 0.03 64,000.00
0.40 0.80 0.80 0.80 0.80 32,000.00
0.40 0.80 0.80 0.80 0.40 32,000.00
0.40 0.80 0.80 0.80 0.03 32,000.00
0.40 0.80 0.80 0.40 0.80 32,000.00
0.40 0.80 0.80 0.40 0.40 32,000.00
0.40 0.80 0.80 0.40 0.03 32,000.00
0.40 0.80 0.80 0.03 0.80 32,000.00
0.40 0.80 0.80 0.03 0.40 32,000.00
0.40 0.80 0.80 0.03 0.03 32,000.00
0.40 0.80 0.40 0.80 0.80 32,000.00
0.40 0.80 0.40 0.80 0.40 32,000.00
0.40 0.80 0.40 0.80 0.03 32,000.00
0.40 0.80 0.40 0.40 0.80 32,000.00
0.40 0.80 0.40 0.40 0.40 32,000.00
0.40 0.80 0.40 0.40 0.03 32,000.00
0.40 0.80 0.40 0.03 0.80 32,000.00
0.40 0.80 0.40 0.03 0.40 32,000.00
0.40 0.80 0.40 0.03 0.03 32,000.00
0.40 0.80 0.03 0.80 0.80 32,000.00
0.40 0.80 0.03 0.80 0.40 32,000.00
0.40 0.80 0.03 0.80 0.03 32,000.00
0.40 0.80 0.03 0.40 0.80 32,000.00
0.40 0.80 0.03 0.40 0.40 32,000.00
0.40 0.80 0.03 0.40 0.03 32,000.00
0.40 0.80 0.03 0.03 0.80 32,000.00
0.40 0.80 0.03 0.03 0.40 32,000.00
0.40 0.80 0.03 0.03 0.03 32,000.00
0.40 0.40 0.80 0.80 0.80 32,000.00
0.40 0.40 0.80 0.80 0.40 32,000.00
0.40 0.40 0.80 0.80 0.03 32,000.00
0.40 0.40 0.80 0.40 0.80 32,000.00
0.40 0.40 0.80 0.40 0.40 32,000.00
0.40 0.40 0.80 0.40 0.03 32,000.00
0.40 0.40 0.80 0.03 0.80 32,000.00
0.40 0.40 0.80 0.03 0.40 32,000.00
0.40 0.40 0.80 0.03 0.03 32,000.00
0.40 0.40 0.40 0.80 0.80 32,000.00
0.40 0.40 0.40 0.80 0.40 32,000.00
0.40 0.40 0.40 0.80 0.03 32,000.00
0.40 0.40 0.40 0.40 0.80 32,000.00
0.40 0.40 0.40 0.40 0.40 32,000.00
0.40 0.40 0.40 0.40 0.03 32,000.00
0.40 0.40 0.40 0.03 0.80 32,000.00
0.40 0.40 0.40 0.03 0.40 32,000.00
0.40 0.40 0.40 0.03 0.03 32,000.00
0.40 0.40 0.03 0.80 0.80 32,000.00
0.40 0.40 0.03 0.80 0.40 32,000.00
0.40 0.40 0.03 0.80 0.03 32,000.00
0.40 0.40 0.03 0.40 0.80 32,000.00
0.40 0.40 0.03 0.40 0.40 32,000.00
0.40 0.40 0.03 0.40 0.03 32,000.00
0.40 0.40 0.03 0.03 0.80 32,000.00
0.40 0.40 0.03 0.03 0.40 32,000.00
0.40 0.40 0.03 0.03 0.03 32,000.00
0.40 0.03 0.80 0.80 0.80 32,000.00
0.40 0.03 0.80 0.80 0.40 32,000.00
0.40 0.03 0.80 0.80 0.03 32,000.00
0.40 0.03 0.80 0.40 0.80 32,000.00
0.40 0.03 0.80 0.40 0.40 32,000.00
0.40 0.03 0.80 0.40 0.03 32,000.00
0.40 0.03 0.80 0.03 0.80 32,000.00
0.40 0.03 0.80 0.03 0.40 32,000.00
0.40 0.03 0.80 0.03 0.03 32,000.00
0.40 0.03 0.40 0.80 0.80 32,000.00
0.40 0.03 0.40 0.80 0.40 32,000.00
0.40 0.03 0.40 0.80 0.03 32,000.00
0.40 0.03 0.40 0.40 0.80 32,000.00
0.40 0.03 0.40 0.40 0.40 32,000.00
0.40 0.03 0.40 0.40 0.03 32,000.00
0.40 0.03 0.40 0.03 0.80 32,000.00
0.40 0.03 0.40 0.03 0.40 32,000.00
0.40 0.03 0.40 0.03 0.03 32,000.00
0.40 0.03 0.03 0.80 0.80 32,000.00
0.40 0.03 0.03 0.80 0.40 32,000.00
0.40 0.03 0.03 0.80 0.03 32,000.00
0.40 0.03 0.03 0.40 0.80 32,000.00
0.40 0.03 0.03 0.40 0.40 32,000.00
0.40 0.03 0.03 0.40 0.03 32,000.00
0.40 0.03 0.03 0.03 0.80 32,000.00
0.40 0.03 0.03 0.03 0.40 32,000.00
0.40 0.03 0.03 0.03 0.03 32,000.00
0.03 0.80 0.80 0.80 0.80 2,400.00
0.03 0.80 0.80 0.80 0.40 2,400.00
0.03 0.80 0.80 0.80 0.03 2,400.00
0.03 0.80 0.80 0.40 0.80 2,400.00
0.03 0.80 0.80 0.40 0.40 2,400.00
0.03 0.80 0.80 0.40 0.03 2,400.00
0.03 0.80 0.80 0.03 0.80 2,400.00
0.03 0.80 0.80 0.03 0.40 2,400.00
0.03 0.80 0.80 0.03 0.03 2,400.00
0.03 0.80 0.40 0.80 0.80 2,400.00
0.03 0.80 0.40 0.80 0.40 2,400.00
0.03 0.80 0.40 0.80 0.03 2,400.00
0.03 0.80 0.40 0.40 0.80 2,400.00
0.03 0.80 0.40 0.40 0.40 2,400.00
0.03 0.80 0.40 0.40 0.03 2,400.00
0.03 0.80 0.40 0.03 0.80 2,400.00
0.03 0.80 0.40 0.03 0.40 2,400.00
0.03 0.80 0.40 0.03 0.03 2,400.00
0.03 0.80 0.03 0.80 0.80 2,400.00
0.03 0.80 0.03 0.80 0.40 2,400.00
0.03 0.80 0.03 0.80 0.03 2,400.00
0.03 0.80 0.03 0.40 0.80 2,400.00
0.03 0.80 0.03 0.40 0.40 2,400.00
0.03 0.80 0.03 0.40 0.03 2,400.00
0.03 0.80 0.03 0.03 0.80 2,400.00
0.03 0.80 0.03 0.03 0.40 2,400.00
0.03 0.80 0.03 0.03 0.03 2,400.00
0.03 0.40 0.80 0.80 0.80 2,400.00
0.03 0.40 0.80 0.80 0.40 2,400.00
0.03 0.40 0.80 0.80 0.03 2,400.00
0.03 0.40 0.80 0.40 0.80 2,400.00
0.03 0.40 0.80 0.40 0.40 2,400.00
0.03 0.40 0.80 0.40 0.03 2,400.00
0.03 0.40 0.80 0.03 0.80 2,400.00
0.03 0.40 0.80 0.03 0.40 2,400.00
0.03 0.40 0.80 0.03 0.03 2,400.00
0.03 0.40 0.40 0.80 0.80 2,400.00
0.03 0.40 0.40 0.80 0.40 2,400.00
0.03 0.40 0.40 0.80 0.03 2,400.00
0.03 0.40 0.40 0.40 0.80 2,400.00
0.03 0.40 0.40 0.40 0.40 2,400.00
0.03 0.40 0.40 0.40 0.03 2,400.00
0.03 0.40 0.40 0.03 0.80 2,400.00
0.03 0.40 0.40 0.03 0.40 2,400.00
0.03 0.40 0.40 0.03 0.03 2,400.00
0.03 0.40 0.03 0.80 0.80 2,400.00
0.03 0.40 0.03 0.80 0.40 2,400.00
0.03 0.40 0.03 0.80 0.03 2,400.00
0.03 0.40 0.03 0.40 0.80 2,400.00
0.03 0.40 0.03 0.40 0.40 2,400.00
0.03 0.40 0.03 0.40 0.03 2,400.00
0.03 0.40 0.03 0.03 0.80 2,400.00
0.03 0.40 0.03 0.03 0.40 2,400.00
0.03 0.40 0.03 0.03 0.03 2,400.00
0.03 0.03 0.80 0.80 0.80 2,400.00
0.03 0.03 0.80 0.80 0.40 2,400.00
0.03 0.03 0.80 0.80 0.03 2,400.00
0.03 0.03 0.80 0.40 0.80 2,400.00
0.03 0.03 0.80 0.40 0.40 2,400.00
0.03 0.03 0.80 0.40 0.03 2,400.00
0.03 0.03 0.80 0.03 0.80 2,400.00
0.03 0.03 0.80 0.03 0.40 2,400.00
0.03 0.03 0.80 0.03 0.03 2,400.00
0.03 0.03 0.40 0.80 0.80 2,400.00
0.03 0.03 0.40 0.80 0.40 2,400.00
0.03 0.03 0.40 0.80 0.03 2,400.00
0.03 0.03 0.40 0.40 0.80 2,400.00
0.03 0.03 0.40 0.40 0.40 2,400.00
0.03 0.03 0.40 0.40 0.03 2,400.00
0.03 0.03 0.40 0.03 0.80 2,400.00
0.03 0.03 0.40 0.03 0.40 2,400.00
0.03 0.03 0.40 0.03 0.03 2,400.00
0.03 0.03 0.03 0.80 0.80 2,400.00
0.03 0.03 0.03 0.80 0.40 2,400.00
0.03 0.03 0.03 0.80 0.03 2,400.00
0.03 0.03 0.03 0.40 0.80 2,400.00
0.03 0.03 0.03 0.40 0.40 2,400.00
0.03 0.03 0.03 0.40 0.03 2,400.00
0.03 0.03 0.03 0.03 0.80 2,400.00
0.03 0.03 0.03 0.03 0.40 2,400.00
0.03 0.03 0.03 0.03 0.03 2,400.00
B C D E TOTAL Valor Esperado
160,000.00 160,000.00 96,000.00 160,000.00 640,000.00 1,555.20
160,000.00 160,000.00 96,000.00 80,000.00 560,000.00 2,268.00
160,000.00 160,000.00 96,000.00 6,000.00 486,000.00 787.32
160,000.00 160,000.00 48,000.00 160,000.00 592,000.00 2,397.60
160,000.00 160,000.00 48,000.00 80,000.00 512,000.00 3,456.00
160,000.00 160,000.00 48,000.00 6,000.00 438,000.00 1,182.60
160,000.00 160,000.00 3,600.00 160,000.00 547,600.00 887.11
160,000.00 160,000.00 3,600.00 80,000.00 467,600.00 1,262.52
160,000.00 160,000.00 3,600.00 6,000.00 393,600.00 425.09
160,000.00 80,000.00 96,000.00 160,000.00 560,000.00 2,268.00
160,000.00 80,000.00 96,000.00 80,000.00 480,000.00 3,240.00
160,000.00 80,000.00 96,000.00 6,000.00 406,000.00 1,096.20
160,000.00 80,000.00 48,000.00 160,000.00 512,000.00 3,456.00
160,000.00 80,000.00 48,000.00 80,000.00 432,000.00 4,860.00
160,000.00 80,000.00 48,000.00 6,000.00 358,000.00 1,611.00
160,000.00 80,000.00 3,600.00 160,000.00 467,600.00 1,262.52
160,000.00 80,000.00 3,600.00 80,000.00 387,600.00 1,744.20
160,000.00 80,000.00 3,600.00 6,000.00 313,600.00 564.48
160,000.00 6,000.00 96,000.00 160,000.00 486,000.00 787.32
160,000.00 6,000.00 96,000.00 80,000.00 406,000.00 1,096.20
160,000.00 6,000.00 96,000.00 6,000.00 332,000.00 358.56
160,000.00 6,000.00 48,000.00 160,000.00 438,000.00 1,182.60
160,000.00 6,000.00 48,000.00 80,000.00 358,000.00 1,611.00
X
160,000.00 6,000.00 48,000.00 6,000.00 284,000.00 511.20
160,000.00 6,000.00 3,600.00 160,000.00 393,600.00 425.09
160,000.00 6,000.00 3,600.00 80,000.00 313,600.00 564.48
160,000.00 6,000.00 3,600.00 6,000.00 239,600.00 172.51
80,000.00 160,000.00 96,000.00 160,000.00 560,000.00 2,268.00
80,000.00 160,000.00 96,000.00 80,000.00 480,000.00 3,240.00
80,000.00 160,000.00 96,000.00 6,000.00 406,000.00 1,096.20
80,000.00 160,000.00 48,000.00 160,000.00 512,000.00 3,456.00
80,000.00 160,000.00 48,000.00 80,000.00 432,000.00 4,860.00
80,000.00 160,000.00 48,000.00 6,000.00 358,000.00 1,611.00
80,000.00 160,000.00 3,600.00 160,000.00 467,600.00 1,262.52
80,000.00 160,000.00 3,600.00 80,000.00 387,600.00 1,744.20
80,000.00 160,000.00 3,600.00 6,000.00 313,600.00 564.48
80,000.00 80,000.00 96,000.00 160,000.00 480,000.00 3,240.00
80,000.00 80,000.00 96,000.00 80,000.00 400,000.00 4,500.00
80,000.00 80,000.00 96,000.00 6,000.00 326,000.00 1,467.00
80,000.00 80,000.00 48,000.00 160,000.00 432,000.00 4,860.00
80,000.00 80,000.00 48,000.00 80,000.00 352,000.00 6,600.00
80,000.00 80,000.00 48,000.00 6,000.00 278,000.00 2,085.00
80,000.00 80,000.00 3,600.00 160,000.00 387,600.00 1,744.20
80,000.00 80,000.00 3,600.00 80,000.00 307,600.00 2,307.00
80,000.00 80,000.00 3,600.00 6,000.00 233,600.00 700.80
80,000.00 6,000.00 96,000.00 160,000.00 406,000.00 1,096.20
80,000.00 6,000.00 96,000.00 80,000.00 326,000.00 1,467.00
80,000.00 6,000.00 96,000.00 6,000.00 252,000.00 453.60
80,000.00 6,000.00 48,000.00 160,000.00 358,000.00 1,611.00
80,000.00 6,000.00 48,000.00 80,000.00 278,000.00 2,085.00
80,000.00 6,000.00 48,000.00 6,000.00 204,000.00 612.00
80,000.00 6,000.00 3,600.00 160,000.00 313,600.00 564.48
80,000.00 6,000.00 3,600.00 80,000.00 233,600.00 700.80
80,000.00 6,000.00 3,600.00 6,000.00 159,600.00 191.52
6,000.00 160,000.00 96,000.00 160,000.00 486,000.00 787.32
6,000.00 160,000.00 96,000.00 80,000.00 406,000.00 1,096.20
6,000.00 160,000.00 96,000.00 6,000.00 332,000.00 358.56
6,000.00 160,000.00 48,000.00 160,000.00 438,000.00 1,182.60
6,000.00 160,000.00 48,000.00 80,000.00 358,000.00 1,611.00
6,000.00 160,000.00 48,000.00 6,000.00 284,000.00 511.20
6,000.00 160,000.00 3,600.00 160,000.00 393,600.00 425.09
6,000.00 160,000.00 3,600.00 80,000.00 313,600.00 564.48
6,000.00 160,000.00 3,600.00 6,000.00 239,600.00 172.51
6,000.00 80,000.00 96,000.00 160,000.00 406,000.00 1,096.20
6,000.00 80,000.00 96,000.00 80,000.00 326,000.00 1,467.00
6,000.00 80,000.00 96,000.00 6,000.00 252,000.00 453.60
6,000.00 80,000.00 48,000.00 160,000.00 358,000.00 1,611.00
6,000.00 80,000.00 48,000.00 80,000.00 278,000.00 2,085.00
6,000.00 80,000.00 48,000.00 6,000.00 204,000.00 612.00
6,000.00 80,000.00 3,600.00 160,000.00 313,600.00 564.48
6,000.00 80,000.00 3,600.00 80,000.00 233,600.00 700.80
6,000.00 80,000.00 3,600.00 6,000.00 159,600.00 191.52
6,000.00 6,000.00 96,000.00 160,000.00 332,000.00 358.56
6,000.00 6,000.00 96,000.00 80,000.00 252,000.00 453.60
6,000.00 6,000.00 96,000.00 6,000.00 178,000.00 128.16
6,000.00 6,000.00 48,000.00 160,000.00 284,000.00 511.20
6,000.00 6,000.00 48,000.00 80,000.00 204,000.00 612.00
6,000.00 6,000.00 48,000.00 6,000.00 130,000.00 156.00
6,000.00 6,000.00 3,600.00 160,000.00 239,600.00 172.51
6,000.00 6,000.00 3,600.00 80,000.00 159,600.00 191.52
6,000.00 6,000.00 3,600.00 6,000.00 85,600.00 41.09
160,000.00 160,000.00 96,000.00 160,000.00 608,000.00 2,462.40
160,000.00 160,000.00 96,000.00 80,000.00 528,000.00 3,564.00
160,000.00 160,000.00 96,000.00 6,000.00 454,000.00 1,225.80
160,000.00 160,000.00 48,000.00 160,000.00 560,000.00 3,780.00
160,000.00 160,000.00 48,000.00 80,000.00 480,000.00 5,400.00
160,000.00 160,000.00 48,000.00 6,000.00 406,000.00 1,827.00
160,000.00 160,000.00 3,600.00 160,000.00 515,600.00 1,392.12
160,000.00 160,000.00 3,600.00 80,000.00 435,600.00 1,960.20
160,000.00 160,000.00 3,600.00 6,000.00 361,600.00 650.88
160,000.00 80,000.00 96,000.00 160,000.00 528,000.00 3,564.00
160,000.00 80,000.00 96,000.00 80,000.00 448,000.00 5,040.00
160,000.00 80,000.00 96,000.00 6,000.00 374,000.00 1,683.00
160,000.00 80,000.00 48,000.00 160,000.00 480,000.00 5,400.00
160,000.00 80,000.00 48,000.00 80,000.00 400,000.00 7,500.00
160,000.00 80,000.00 48,000.00 6,000.00 326,000.00 2,445.00
160,000.00 80,000.00 3,600.00 160,000.00 435,600.00 1,960.20
160,000.00 80,000.00 3,600.00 80,000.00 355,600.00 2,667.00
160,000.00 80,000.00 3,600.00 6,000.00 281,600.00 844.80
160,000.00 6,000.00 96,000.00 160,000.00 454,000.00 1,225.80
160,000.00 6,000.00 96,000.00 80,000.00 374,000.00 1,683.00
160,000.00 6,000.00 96,000.00 6,000.00 300,000.00 540.00
160,000.00 6,000.00 48,000.00 160,000.00 406,000.00 1,827.00
160,000.00 6,000.00 48,000.00 80,000.00 326,000.00 2,445.00
160,000.00 6,000.00 48,000.00 6,000.00 252,000.00 756.00
160,000.00 6,000.00 3,600.00 160,000.00 361,600.00 650.88
160,000.00 6,000.00 3,600.00 80,000.00 281,600.00 844.80
160,000.00 6,000.00 3,600.00 6,000.00 207,600.00 249.12
80,000.00 160,000.00 96,000.00 160,000.00 528,000.00 3,564.00
80,000.00 160,000.00 96,000.00 80,000.00 448,000.00 5,040.00
80,000.00 160,000.00 96,000.00 6,000.00 374,000.00 1,683.00
80,000.00 160,000.00 48,000.00 160,000.00 480,000.00 5,400.00
80,000.00 160,000.00 48,000.00 80,000.00 400,000.00 7,500.00
80,000.00 160,000.00 48,000.00 6,000.00 326,000.00 2,445.00
80,000.00 160,000.00 3,600.00 160,000.00 435,600.00 1,960.20
80,000.00 160,000.00 3,600.00 80,000.00 355,600.00 2,667.00
80,000.00 160,000.00 3,600.00 6,000.00 281,600.00 844.80
80,000.00 80,000.00 96,000.00 160,000.00 448,000.00 5,040.00
80,000.00 80,000.00 96,000.00 80,000.00 368,000.00 6,900.00
80,000.00 80,000.00 96,000.00 6,000.00 294,000.00 2,205.00
80,000.00 80,000.00 48,000.00 160,000.00 400,000.00 7,500.00
80,000.00 80,000.00 48,000.00 80,000.00 320,000.00 10,000.00
80,000.00 80,000.00 48,000.00 6,000.00 246,000.00 3,075.00
80,000.00 80,000.00 3,600.00 160,000.00 355,600.00 2,667.00
80,000.00 80,000.00 3,600.00 80,000.00 275,600.00 3,445.00
80,000.00 80,000.00 3,600.00 6,000.00 201,600.00 1,008.00
80,000.00 6,000.00 96,000.00 160,000.00 374,000.00 1,683.00
80,000.00 6,000.00 96,000.00 80,000.00 294,000.00 2,205.00
80,000.00 6,000.00 96,000.00 6,000.00 220,000.00 660.00
80,000.00 6,000.00 48,000.00 160,000.00 326,000.00 2,445.00
80,000.00 6,000.00 48,000.00 80,000.00 246,000.00 3,075.00
80,000.00 6,000.00 48,000.00 6,000.00 172,000.00 860.00
80,000.00 6,000.00 3,600.00 160,000.00 281,600.00 844.80
80,000.00 6,000.00 3,600.00 80,000.00 201,600.00 1,008.00
80,000.00 6,000.00 3,600.00 6,000.00 127,600.00 255.20
6,000.00 160,000.00 96,000.00 160,000.00 454,000.00 1,225.80
6,000.00 160,000.00 96,000.00 80,000.00 374,000.00 1,683.00
6,000.00 160,000.00 96,000.00 6,000.00 300,000.00 540.00
6,000.00 160,000.00 48,000.00 160,000.00 406,000.00 1,827.00
6,000.00 160,000.00 48,000.00 80,000.00 326,000.00 2,445.00
6,000.00 160,000.00 48,000.00 6,000.00 252,000.00 756.00
6,000.00 160,000.00 3,600.00 160,000.00 361,600.00 650.88
6,000.00 160,000.00 3,600.00 80,000.00 281,600.00 844.80
6,000.00 160,000.00 3,600.00 6,000.00 207,600.00 249.12
6,000.00 80,000.00 96,000.00 160,000.00 374,000.00 1,683.00
6,000.00 80,000.00 96,000.00 80,000.00 294,000.00 2,205.00
6,000.00 80,000.00 96,000.00 6,000.00 220,000.00 660.00
6,000.00 80,000.00 48,000.00 160,000.00 326,000.00 2,445.00
6,000.00 80,000.00 48,000.00 80,000.00 246,000.00 3,075.00
6,000.00 80,000.00 48,000.00 6,000.00 172,000.00 860.00
6,000.00 80,000.00 3,600.00 160,000.00 281,600.00 844.80
6,000.00 80,000.00 3,600.00 80,000.00 201,600.00 1,008.00
6,000.00 80,000.00 3,600.00 6,000.00 127,600.00 255.20
6,000.00 6,000.00 96,000.00 160,000.00 300,000.00 540.00
6,000.00 6,000.00 96,000.00 80,000.00 220,000.00 660.00
6,000.00 6,000.00 96,000.00 6,000.00 146,000.00 175.20
6,000.00 6,000.00 48,000.00 160,000.00 252,000.00 756.00
6,000.00 6,000.00 48,000.00 80,000.00 172,000.00 860.00
6,000.00 6,000.00 48,000.00 6,000.00 98,000.00 196.00
6,000.00 6,000.00 3,600.00 160,000.00 207,600.00 249.12
6,000.00 6,000.00 3,600.00 80,000.00 127,600.00 255.20
6,000.00 6,000.00 3,600.00 6,000.00 53,600.00 42.88
160,000.00 160,000.00 96,000.00 160,000.00 578,400.00 937.01
160,000.00 160,000.00 96,000.00 80,000.00 498,400.00 1,345.68
160,000.00 160,000.00 96,000.00 6,000.00 424,400.00 458.35
160,000.00 160,000.00 48,000.00 160,000.00 530,400.00 1,432.08
160,000.00 160,000.00 48,000.00 80,000.00 450,400.00 2,026.80
160,000.00 160,000.00 48,000.00 6,000.00 376,400.00 677.52
160,000.00 160,000.00 3,600.00 160,000.00 486,000.00 524.88
160,000.00 160,000.00 3,600.00 80,000.00 406,000.00 730.80
160,000.00 160,000.00 3,600.00 6,000.00 332,000.00 239.04
160,000.00 80,000.00 96,000.00 160,000.00 498,400.00 1,345.68
160,000.00 80,000.00 96,000.00 80,000.00 418,400.00 1,882.80
160,000.00 80,000.00 96,000.00 6,000.00 344,400.00 619.92
160,000.00 80,000.00 48,000.00 160,000.00 450,400.00 2,026.80
160,000.00 80,000.00 48,000.00 80,000.00 370,400.00 2,778.00
160,000.00 80,000.00 48,000.00 6,000.00 296,400.00 889.20
160,000.00 80,000.00 3,600.00 160,000.00 406,000.00 730.80
160,000.00 80,000.00 3,600.00 80,000.00 326,000.00 978.00
160,000.00 80,000.00 3,600.00 6,000.00 252,000.00 302.40
160,000.00 6,000.00 96,000.00 160,000.00 424,400.00 458.35
160,000.00 6,000.00 96,000.00 80,000.00 344,400.00 619.92
160,000.00 6,000.00 96,000.00 6,000.00 270,400.00 194.69
160,000.00 6,000.00 48,000.00 160,000.00 376,400.00 677.52
160,000.00 6,000.00 48,000.00 80,000.00 296,400.00 889.20
160,000.00 6,000.00 48,000.00 6,000.00 222,400.00 266.88
160,000.00 6,000.00 3,600.00 160,000.00 332,000.00 239.04
160,000.00 6,000.00 3,600.00 80,000.00 252,000.00 302.40
160,000.00 6,000.00 3,600.00 6,000.00 178,000.00 85.44
80,000.00 160,000.00 96,000.00 160,000.00 498,400.00 1,345.68
80,000.00 160,000.00 96,000.00 80,000.00 418,400.00 1,882.80
80,000.00 160,000.00 96,000.00 6,000.00 344,400.00 619.92
80,000.00 160,000.00 48,000.00 160,000.00 450,400.00 2,026.80
80,000.00 160,000.00 48,000.00 80,000.00 370,400.00 2,778.00
80,000.00 160,000.00 48,000.00 6,000.00 296,400.00 889.20
80,000.00 160,000.00 3,600.00 160,000.00 406,000.00 730.80
80,000.00 160,000.00 3,600.00 80,000.00 326,000.00 978.00
80,000.00 160,000.00 3,600.00 6,000.00 252,000.00 302.40
80,000.00 80,000.00 96,000.00 160,000.00 418,400.00 1,882.80
80,000.00 80,000.00 96,000.00 80,000.00 338,400.00 2,538.00
80,000.00 80,000.00 96,000.00 6,000.00 264,400.00 793.20
80,000.00 80,000.00 48,000.00 160,000.00 370,400.00 2,778.00
80,000.00 80,000.00 48,000.00 80,000.00 290,400.00 3,630.00
80,000.00 80,000.00 48,000.00 6,000.00 216,400.00 1,082.00
80,000.00 80,000.00 3,600.00 160,000.00 326,000.00 978.00
80,000.00 80,000.00 3,600.00 80,000.00 246,000.00 1,230.00
80,000.00 80,000.00 3,600.00 6,000.00 172,000.00 344.00
80,000.00 6,000.00 96,000.00 160,000.00 344,400.00 619.92
80,000.00 6,000.00 96,000.00 80,000.00 264,400.00 793.20
80,000.00 6,000.00 96,000.00 6,000.00 190,400.00 228.48
80,000.00 6,000.00 48,000.00 160,000.00 296,400.00 889.20
80,000.00 6,000.00 48,000.00 80,000.00 216,400.00 1,082.00
80,000.00 6,000.00 48,000.00 6,000.00 142,400.00 284.80
80,000.00 6,000.00 3,600.00 160,000.00 252,000.00 302.40
80,000.00 6,000.00 3,600.00 80,000.00 172,000.00 344.00
80,000.00 6,000.00 3,600.00 6,000.00 98,000.00 78.40
6,000.00 160,000.00 96,000.00 160,000.00 424,400.00 458.35
6,000.00 160,000.00 96,000.00 80,000.00 344,400.00 619.92
6,000.00 160,000.00 96,000.00 6,000.00 270,400.00 194.69
6,000.00 160,000.00 48,000.00 160,000.00 376,400.00 677.52
6,000.00 160,000.00 48,000.00 80,000.00 296,400.00 889.20
6,000.00 160,000.00 48,000.00 6,000.00 222,400.00 266.88
6,000.00 160,000.00 3,600.00 160,000.00 332,000.00 239.04
6,000.00 160,000.00 3,600.00 80,000.00 252,000.00 302.40
6,000.00 160,000.00 3,600.00 6,000.00 178,000.00 85.44
6,000.00 80,000.00 96,000.00 160,000.00 344,400.00 619.92
6,000.00 80,000.00 96,000.00 80,000.00 264,400.00 793.20
6,000.00 80,000.00 96,000.00 6,000.00 190,400.00 228.48
6,000.00 80,000.00 48,000.00 160,000.00 296,400.00 889.20
6,000.00 80,000.00 48,000.00 80,000.00 216,400.00 1,082.00
6,000.00 80,000.00 48,000.00 6,000.00 142,400.00 284.80
6,000.00 80,000.00 3,600.00 160,000.00 252,000.00 302.40
6,000.00 80,000.00 3,600.00 80,000.00 172,000.00 344.00
6,000.00 80,000.00 3,600.00 6,000.00 98,000.00 78.40
6,000.00 6,000.00 96,000.00 160,000.00 270,400.00 194.69
6,000.00 6,000.00 96,000.00 80,000.00 190,400.00 228.48
6,000.00 6,000.00 96,000.00 6,000.00 116,400.00 55.87
6,000.00 6,000.00 48,000.00 160,000.00 222,400.00 266.88
6,000.00 6,000.00 48,000.00 80,000.00 142,400.00 284.80
6,000.00 6,000.00 48,000.00 6,000.00 68,400.00 54.72
6,000.00 6,000.00 3,600.00 160,000.00 178,000.00 85.44
6,000.00 6,000.00 3,600.00 80,000.00 98,000.00 78.40
6,000.00 6,000.00 3,600.00 6,000.00 24,000.00 7.68
79,704,000.00 356,800.00
Riesgo
194,891,443.20
167,225,472.00
27,042,076.80
224,042,112.00
162,587,520.00
17,802,288.00
58,975,516.80
33,146,928.00
1,462,579.20
167,225,472.00
102,453,120.00
6,535,728.00
162,587,520.00
63,619,200.00
6,480.00
33,146,928.00
4,268,880.00
3,359,232.00
27,042,076.80
6,535,728.00
664,243.20
17,802,288.00
6,480.00
9,539,712.00
1,462,579.20
3,359,232.00
9,889,804.80
167,225,472.00
102,453,120.00
6,535,728.00
162,587,520.00
63,619,200.00
6,480.00
33,146,928.00
4,268,880.00
3,359,232.00
102,453,120.00
20,995,200.00
4,268,880.00
63,619,200.00
432,000.00
46,570,800.00
4,268,880.00
18,154,800.00
45,534,720.00
6,535,728.00
4,268,880.00
19,769,472.00
6,480.00
46,570,800.00
70,043,520.00
3,359,232.00
45,534,720.00
46,665,408.00
27,042,076.80
6,535,728.00
664,243.20
17,802,288.00
6,480.00
9,539,712.00
1,462,579.20
3,359,232.00
9,889,804.80
6,535,728.00
4,268,880.00
19,769,472.00
6,480.00
46,570,800.00
70,043,520.00
3,359,232.00
45,534,720.00
46,665,408.00
664,243.20
19,769,472.00
23,017,996.80
9,539,712.00
70,043,520.00
61,725,888.00
9,889,804.80
46,665,408.00
35,303,731.20
255,560,832.00
197,838,720.00
25,509,168.00
278,709,120.00
170,755,200.00
10,892,880.00
68,087,088.00
27,942,480.00
41,472.00
197,838,720.00
93,571,200.00
1,331,280.00
170,755,200.00
34,992,000.00
7,114,800.00
27,942,480.00
10,800.00
16,965,120.00
25,509,168.00
1,331,280.00
5,807,232.00
10,892,880.00
7,114,800.00
32,949,120.00
41,472.00
16,965,120.00
26,712,768.00
197,838,720.00
93,571,200.00
1,331,280.00
170,755,200.00
34,992,000.00
7,114,800.00
27,942,480.00
10,800.00
16,965,120.00
93,571,200.00
2,352,000.00
29,578,800.00
34,992,000.00
42,320,000.00
153,458,000.00
10,800.00
82,418,000.00
120,435,200.00
1,331,280.00
29,578,800.00
56,142,720.00
7,114,800.00
153,458,000.00
170,755,200.00
16,965,120.00
120,435,200.00
105,065,280.00
25,509,168.00
1,331,280.00
5,807,232.00
10,892,880.00
7,114,800.00
32,949,120.00
41,472.00
16,965,120.00
26,712,768.00
1,331,280.00
29,578,800.00
56,142,720.00
7,114,800.00
153,458,000.00
170,755,200.00
16,965,120.00
120,435,200.00
105,065,280.00
5,807,232.00
56,142,720.00
53,323,968.00
32,949,120.00
170,755,200.00
133,954,880.00
26,712,768.00
105,065,280.00
73,544,192.00
79,552,627.20
54,136,512.00
4,935,340.80
81,369,792.00
39,424,320.00
691,488.00
18,028,051.20
4,357,152.00
442,828.80
54,136,512.00
17,075,520.00
276,768.00
39,424,320.00
1,387,200.00
10,944,480.00
4,357,152.00
2,845,920.00
13,179,648.00
4,935,340.80
276,768.00
5,374,771.20
691,488.00
10,944,480.00
21,676,032.00
442,828.80
13,179,648.00
15,345,331.20
54,136,512.00
17,075,520.00
276,768.00
39,424,320.00
1,387,200.00
10,944,480.00
4,357,152.00
2,845,920.00
13,179,648.00
17,075,520.00
2,539,200.00
25,613,280.00
1,387,200.00
55,112,000.00
98,560,800.00
2,845,920.00
61,383,200.00
68,302,080.00
276,768.00
25,613,280.00
33,226,752.00
10,944,480.00
98,560,800.00
91,934,720.00
13,179,648.00
68,302,080.00
53,581,952.00
4,935,340.80
276,768.00
5,374,771.20
691,488.00
10,944,480.00
21,676,032.00
442,828.80
13,179,648.00
15,345,331.20
276,768.00
25,613,280.00
33,226,752.00
10,944,480.00
98,560,800.00
91,934,720.00
13,179,648.00
68,302,080.00
53,581,952.00
5,374,771.20
33,226,752.00
27,740,236.80
21,676,032.00
91,934,720.00
66,539,648.00
15,345,331.20
53,581,952.00
35,441,868.80 CV
101,565.60 0.2847