TREMA

10%
Inversion de capital
gastos anuales

Desviacion
Media
estandar
$ -50,000
$ 1,000
$ -30,000
$ 2,000
Minimo

Vida del proyecto

Prueba
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34

Maximo
10

Ingresos
anuales
$ 35,000
$ 40,000
$ 45,000

14

Inversion NA(0,1)
Vida del NA(0,1)
Ingresos
DNA1
de capital uniforme
proyecto uniforme anuales
1.126393528 $ -48,874 0.6996802
13
0.22363344
35000
0.060569221 $ -49,939 0.74184339
13
0.72581679
40000
-0.03118051 $ -50,031 0.56813735
12
0.1870168
35000
1.286056722 $ -48,714 0.62912399
13
0.7274582
40000
-1.14639725 $ -51,146 0.10756633
10
0.07388175
35000
-1.28052789 $ -51,281 0.46998743
12
0.36791017
35000
0.750850417 $ -49,249 0.94465888
14
0.40062815
40000
1.291481629 $ -48,709 0.93687562
14
0.84707139
40000
0.075175807 $ -49,925 0.0167709
10
0.22220031
35000
-0.52886493 $ -50,529 0.88899802
14
0.21565874
35000
-0.28220584 $ -50,282 0.94058616
14
0.36789033
35000
-1.99726402 $ -51,997 0.9262954
14
0.50280867
40000
-0.63289713 $ -50,633 0.29991066
11
0.920953
45000
0.722068317 $ -49,278 0.08426046
10
0.99555268
45000
-0.68119329 $ -50,681 0.84655728
13
0.99248786
45000
0.057055483 $ -49,943 0.77297797
13
0.14790286
35000
-0.68876343 $ -50,689 0.68400942
13
0.13859119
35000
-0.63886759 $ -50,639 0.62531631
13
0.39558139
35000
1.456758876 $ -48,543 0.37772733
12
0.31989357
35000
-1.93283702 $ -51,933 0.99556192
14
0.10991738
35000
0.658753233 $ -49,341 0.45192812
12
0.01268302
35000
2.428769126 $ -47,571 0.33265682
11
0.05618045
35000
-0.27045901 $ -50,270
0.75967
13
0.31884105
35000
-1.29117662 $ -51,291 0.50180713
12
0.92227385
45000
-0.74048956 $ -50,740 0.02899517
10
0.3277106
35000
0.466069457 $ -49,534 0.30878984
11
0.4272014
40000
-1.43631614 $ -51,436 0.54000331
12
0.43407948
40000
-0.66307206 $ -50,663
0.159208
11
0.083137
35000
0.473072969 $ -49,527 0.58533046
12
0.72575914
40000
-2.81749211 $ -52,817 0.48818251
12
0.74041081
40000
-0.4274352 $ -50,427 0.16415721
11
0.64447895
40000
0.065754294 $ -49,934 0.97957418
14
0.4705081
40000
0.593665041 $ -49,406 0.48336746
12
0.30418569
35000
-0.10503945 $ -50,105 0.6204216
12
0.2866688
35000

35
36
37
38
39
40

-1.49808272
-1.25174538
-0.00785519
0.408834943
0.597722656
0.443715682

$ -51,498
$ -51,252
$ -50,008
$ -49,591
$ -49,402
$ -49,556

0.2090036
0.300607
0.64119133
0.43575939
0.41076962
0.45170618

11
11
13
12
12
12

0.06446118
0.223444
0.98808011
0.08409681
0.61030791
0.78781442

35000
35000
45000
35000
40000
40000

Prob.

Probabilidad
acumulada
0.4
0.4
0.5
0.9
0.1
1

Gastos
DNA2
anuales
VP
0.13909528 -29721.8094
$ -11,381
1.21308934 -27573.8213
$ 38,328
-0.54342362 -31086.8472 $ -23,368
-0.98048885 -31960.9777
$ 8,390
-0.93897339 -31877.9468 $ -31,963
0.63017367 -28739.6527
$ -8,624
-0.46566907 -30931.3381
$ 17,557
-0.49170161 -30983.4032
$ 17,714
1.73027795 -26539.4441
$ 2,062
0.06158652 -29876.827 $ -12,788
2.20405449 -25591.891
$ 19,024
1.42783527 -27144.3295
$ 42,706
-0.95798265 -31915.9653
$ 34,349
-0.29323571 -30586.4714
$ 39,287
-0.34257628 -30685.1526
$ 51,002
0.67109744 -28657.8051
$ -4,892
-1.62285802 -33245.716 $ -38,227
0.90244014 -28195.1197
$ -2,301
-0.55573627 -31111.4725 $ -22,048
-0.07887373 -30157.7475 $ -16,261
-0.25953174 -30519.0635 $ -18,810
-0.28454026 -30569.0805 $ -18,792
1.45935497 -27081.2901
$ 5,979
1.22152734 -27556.9453
$ 67,560
-1.14994817 -32299.8963 $ -34,150
-1.48659913 -32973.1983
$ -3,894
-1.41532068 -32830.6414
$ -2,587
-0.75138252 -31502.765 $ -27,948
-0.98296858 -31965.9372
$ 5,215
0.95993064 -28080.1387
$ 28,401
-0.12793038 -30255.8608
$ 12,861
0.13198191 -29736.0362
$ 25,677
0.73948419 -28521.0316
$ -5,261
0.26569669 -29468.6066 $ -12,416

0.48450751 -29030.985
1.69911608 -26601.7678
0.35947292 -29281.0542
-1.0836512 -32167.3024
-0.22400682 -30448.0136
-1.35608965 -32712.1793
Promedio

$ -12,729
$ 3,295
$ 61,649
$ -30,290
$ 15,682
$ 101
$ 3,953