Esperanza y varianza

Valor medio y desviacion de los flujos de caja

Rédito 0.1
Inversión
Periodo 0 Periodo 1 Periodo 2 Periodo 3 Periodo 4
Importe Prob. Importe Prob. Importe Prob. Importe Prob. Importe Prob.
800 1 500 0.5 600 0.3
600 0.5 700 0.4
800 0.3

1 1 1 0

Media 800 550 700 0 0

Actualizado 800 500 578.5123967 0 0
VAN 278.5123967
VAN 278.5123967 6000
Varianza 0 2500 6000 0 0
Constantes 0 2066.115702 4098.080732 0 0
Varianza de VC 6164.196435
Desviacion 78.51239669

Prob VAN E[VAN] x-xi Cuadrado Varianza

800 500 600 0.15 150.41322 22.56198347 -128.099 16409.39827 2461.40974
800 500 700 0.2 233.05785 46.61157025 -45.4545 2066.115702 413.2231405
800 500 800 0.15 315.70248 47.3553719 37.19008 1383.102247 207.4653371
800 600 600 0.15 241.32231 36.19834711 -37.1901 1383.102247 207.4653371
800 600 700 0.2 323.96694 64.79338843 45.45455 2066.115702 413.2231405
800 600 800 0.15 406.61157 60.99173554 128.0992 16409.39827 2461.40974
278.5123967 6164.196435

Page 1
 Esperanza y varianza 2

Valor medio y desviación de los flujos de caja (Capítulo 11 Suarez)

(El ejercicio anterior con los datos del problema del libro
Decisiones óptimas de inversión y financiación en la empresa.

Rédito 0.07
1 2 3 4
Inversión Periodo 1 Periodo 2 Periodo 3 Periodo 4
Importe Prob. Importe Prob. Importe Prob. Importe Prob. Importe Prob.
40000 0.1 10000 0.05 18000 0.1 25000 0.03 0
42000 0.15 12000 0.1 20000 0.17 28000 0.17
44000 0.25 14000 0.35 22000 0.23 31000 0.3
46000 0.25 16000 0.35 24000 0.23 34000 0.3
48000 0.15 18000 0.1 26000 0.17 37000 0.17
50000 0.1 20000 0.05 28000 0.1 40000 0.03
1 1 1 1

Media 45000 15000 23000 32500 0

Actualizado 45000 14018.69159 20089.09075 26529.681 0
VAN 15637
VAN 15637
Varianza 8200000 5000000 8520000 11610000 0
Constantes 8200000 4367193.641 6499867.207 7736233.219 0
Varianza de VC 26803294.07
Desviacion 5177.189785

Page 2
 An. Sensibilidad

Reducción de flujos de caja a condiciones de certeza

Rédito 0.1

0 1 2 3 4 5
-1000 300 300 300 300 300 VAN 137.24 Pts

12

137.24 Pts
100 Err:504 10
150 Err:504
200 Err:504
250 Err:504
8
300 Err:504
350 Err:504
400 Err:504
6
450 Err:504
500 Err:504
550 Err:504
4
600 Err:504
650 Err:504

Y=Bx+ A 2
Err:504 Err:504

Y=0 Err:504 0
100 150 200 250 300 350 400 450 500 550 600 650

Page 3
 An. Sensibilidad

Column B

500 550 600 650

Page 4
 10%
Esperanza Varianza
0.54757865 0.43625264 -800 600 700 323.97 Pts 282.355372 6238.99461
0.5595508 0.96519798 -800 600 800 406.61 Pts
0.88928475 0.87079502 -800 600 800 406.61 Pts
0.54161356 0.46367738 -800 600 700 323.97 Pts
0.73238587 0.95076208 -800 600 800 406.61 Pts
0.47079313 0.52580375 -800 500 700 233.06 Pts
0.11300968 0.49916576 -800 500 700 233.06 Pts
0.10510983 0.95300853 -800 500 800 315.70 Pts
0.25605431 0.52906201 -800 500 700 233.06 Pts
0.32239821 0.19353774 -800 500 600 150.41 Pts
0.26451703 0.79331633 -800 500 800 315.70 Pts
0.71985938 0.0388272 -800 600 600 241.32 Pts
0.1793347 0.50871348 -800 500 700 233.06 Pts
0.73476371 0.77829133 -800 600 800 406.61 Pts
0.3817857 0.22231245 -800 500 600 150.41 Pts
0.38971195 0.45922209 -800 500 700 233.06 Pts
0.16220147 0.54701838 -800 500 700 233.06 Pts
0.29983716 0.90879283 -800 500 800 315.70 Pts
0.23193701 0.11148127 -800 500 600 150.41 Pts
0.6745137 0.1645574 -800 600 600 241.32 Pts
0.62676804 0.30964958 -800 600 700 323.97 Pts
0.111163743 0.01914184 -800 500 600 150.41 Pts
0.92966569 0.45493441 -800 600 700 323.97 Pts
0.3848098 0.08128983 -800 500 600 150.41 Pts
0.18237179 0.5374847 -800 500 700 233.06 Pts
0.84756701 0.12940761 -800 600 600 241.32 Pts
0.07699858 0.6178966 -800 500 700 233.06 Pts
0.33288079 0.34131992 -800 500 700 233.06 Pts
0.74016173 0.6460486 -800 600 700 323.97 Pts
0.28880975 0.83897423 -800 500 800 315.70 Pts
0.38151753 0.44229579 -800 500 700 233.06 Pts
0.62156908 0.66634031 -800 600 700 323.97 Pts
0.80705414 0.35964484 -800 600 700 323.97 Pts
0.7597315 0.68697778 -800 600 700 323.97 Pts
0.43639436 0.77761714 -800 500 800 315.70 Pts
0.36930649 0.03069643 -800 500 600 150.41 Pts
0.82467838 0.13563844 -800 600 600 241.32 Pts
0.02110629 0.68284885 -800 500 700 233.06 Pts
0.36836878 0.37209133 -800 500 700 233.06 Pts
0.7972825 0.44443169 -800 600 700 323.97 Pts
0.82562368 0.69886531 -800 600 700 323.97 Pts
0.0087344 0.96641912 -800 500 800 315.70 Pts
0.53018928 0.68357878 -800 600 700 323.97 Pts
0.99681437 0.46161897 -800 600 700 323.97 Pts
0.53552347 0.34645826 -800 600 700 323.97 Pts
0.98659025 0.55962075 -800 600 700 323.97 Pts
0.71255946 0.64290966 -800 600 700 323.97 Pts
0.7941967 0.09644383 -800 600 600 241.32 Pts
0.37308963 0.22811251 -800 500 600 150.41 Pts
0.58987633 0.86253101 -800 600 800 406.61 Pts
0.55464122 0.44479733 -800 600 700 323.97 Pts
0.37420282 0.87057814 -800 500 800 315.70 Pts
0.45752065 0.42357501 -800 500 700 233.06 Pts
0.4905321 0.98135185 -800 500 800 315.70 Pts
0.56968721 0.04975483 -800 600 600 241.32 Pts
0.47528138 0.99474495 -800 500 800 315.70 Pts
0.08227391 0.0560054 -800 500 600 150.41 Pts
0.58416331 0.29816219 -800 600 600 241.32 Pts
0.30508669 0.26148679 -800 500 600 150.41 Pts
0.885689 0.75198916 -800 600 800 406.61 Pts
0.56350756 0.48319198 -800 600 700 323.97 Pts
0.26521591 0.63510429 -800 500 700 233.06 Pts
0.07872345 0.53563575 -800 500 700 233.06 Pts
0.66415027 0.16237131 -800 600 600 241.32 Pts
0.28419691 0.83554432 -800 500 800 315.70 Pts
0.38801686 0.7063986 -800 500 800 315.70 Pts
0.06452478 0.97637579 -800 500 800 315.70 Pts
0.99719817 0.49530551 -800 600 700 323.97 Pts
0.57950934 0.78231597 -800 600 800 406.61 Pts
0.25276201 0.55988951 -800 500 700 233.06 Pts
0.91558755 0.12220523 -800 600 600 241.32 Pts
0.37679266 0.60843095 -800 500 700 233.06 Pts
0.06337319 0.10859963 -800 500 600 150.41 Pts
0.2795739 0.24781348 -800 500 600 150.41 Pts
0.07755374 0.94607976 -800 500 800 315.70 Pts
0.84248713 0.73093552 -800 600 800 406.61 Pts
0.65592816 0.4931024 -800 600 700 323.97 Pts
0.70472867 0.28152115 -800 600 600 241.32 Pts
0.32212342 0.56287042 -800 500 700 233.06 Pts
0.95947081 0.3251969 -800 600 700 323.97 Pts
0.32415307 0.00609887 -800 500 600 150.41 Pts
0.53034148 0.5915568 -800 600 700 323.97 Pts
0.25538598 0.78374339 -800 500 800 315.70 Pts
0.36134942 0.23343232 -800 500 600 150.41 Pts
0.6135757 0.83204561 -800 600 800 406.61 Pts
0.97935027 0.01704532 -800 600 600 241.32 Pts
0.83136386 0.53449001 -800 600 700 323.97 Pts
0.27392375 0.89405882 -800 500 800 315.70 Pts
0.46537532 0.06161543 -800 500 600 150.41 Pts
0.09211289 0.599513 -800 500 700 233.06 Pts
0.88885085 0.01094873 -800 600 600 241.32 Pts
0.77950942 0.55762579 -800 600 700 323.97 Pts
0.70004775 0.40214995 -800 600 700 323.97 Pts
0.24686572 0.99532363 -800 500 800 315.70 Pts
0.51767583 0.56085639 -800 600 700 323.97 Pts
0.65295047 0.87248118 -800 600 800 406.61 Pts
0.5620568 0.4678433 -800 600 700 323.97 Pts
0.62759297 0.37257344 -800 600 700 323.97 Pts
0.93821262 0.70965559 -800 600 800 406.61 Pts
0.07158518 0.03115089 -800 500 600 150.41 Pts
0.64938387 0.34700204 -800 600 700 323.97 Pts
0.13697319 0.23642617 -800 500 600 150.41 Pts
0.25591877 0.88535596 -800 500 800 315.70 Pts
0.62861689 0.94007143 -800 600 800 406.61 Pts
0.82573532 0.46354363 -800 600 700 323.97 Pts
0.31486082 0.63601821 -800 500 700 233.06 Pts
0.43806942 0.22560544 -800 500 600 150.41 Pts
0.27889132 0.21697634 -800 500 600 150.41 Pts
0.80126354 0.18980854 -800 600 600 241.32 Pts
0.47326126 0.48038733 -800 500 700 233.06 Pts
0.64500539 0.15191515 -800 600 600 241.32 Pts
0.89262931 0.84619369 -800 600 800 406.61 Pts
0.4508622 0.94928762 -800 500 800 315.70 Pts
0.55143693 0.69280302 -800 600 700 323.97 Pts
0.85151669 0.70101958 -800 600 800 406.61 Pts
0.46542392 0.01400585 -800 500 600 150.41 Pts
0.77212481 0.64515483 -800 600 700 323.97 Pts
0.2888954 0.68367182 -800 500 700 233.06 Pts
0.27185387 0.57094807 -800 500 700 233.06 Pts
0.1426818 0.122127 -800 500 600 150.41 Pts
0.2978591 0.83759925 -800 500 800 315.70 Pts
0.87368608 0.03644989 -800 600 600 241.32 Pts
0.52012703 0.58817227 -800 600 700 323.97 Pts
0.02456536 0.11195142 -800 500 600 150.41 Pts
0.85408122 0.8133145 -800 600 800 406.61 Pts
0.45022297 0.79205241 -800 500 800 315.70 Pts
0.22293188 0.63808892 -800 500 700 233.06 Pts
0.54142335 0.94383697 -800 600 800 406.61 Pts
0.47419954 0.717868 -800 500 800 315.70 Pts
0.53304436 0.53653506 -800 600 700 323.97 Pts
0.53314438 0.29977336 -800 600 600 241.32 Pts
0.14456633 0.81937076 -800 500 800 315.70 Pts
0.44014153 0.85198172 -800 500 800 315.70 Pts
0.16307314 0.76930437 -800 500 800 315.70 Pts
0.09676605 0.72795959 -800 500 800 315.70 Pts
0.86798009 0.9611706 -800 600 800 406.61 Pts
0.89782342 0.51851207 -800 600 700 323.97 Pts
0.01609149 0.7090446 -800 500 800 315.70 Pts
0.17898069 0.49368201 -800 500 700 233.06 Pts
0.70658445 0.20329847 -800 600 600 241.32 Pts
0.26277827 0.75963161 -800 500 800 315.70 Pts
0.05927225 0.40831902 -800 500 700 233.06 Pts
0.5399607 0.80484886 -800 600 800 406.61 Pts
0.95911874 0.02339018 -800 600 600 241.32 Pts
0.8815011 0.71721446 -800 600 800 406.61 Pts
0.39606467 0.39009641 -800 500 700 233.06 Pts
0.77105817 0.6712618 -800 600 700 323.97 Pts
0.52047106 0.148871 -800 600 600 241.32 Pts
0.74198046 0.39538216 -800 600 700 323.97 Pts
0.8829282 0.49726009 -800 600 700 323.97 Pts
0.75016328 0.72039022 -800 600 800 406.61 Pts
0.61063795 0.00549804 -800 600 600 241.32 Pts
0.87402442 0.66784697 -800 600 700 323.97 Pts
0.11479011 0.19851709 -800 500 600 150.41 Pts
0.59031766 0.2597552 -800 600 600 241.32 Pts
0.64921719 0.02370978 -800 600 600 241.32 Pts
0.08672414 0.7066999 -800 500 800 315.70 Pts
0.40845296 0.83271025 -800 500 800 315.70 Pts
0.44648258 0.85607051 -800 500 800 315.70 Pts
0.81384414 0.88863517 -800 600 800 406.61 Pts
0.40197115 0.74175643 -800 500 800 315.70 Pts
0.37809023 0.81103061 -800 500 800 315.70 Pts
0.06912153 0.77912448 -800 500 800 315.70 Pts
0.33282361 0.89449985 -800 500 800 315.70 Pts
0.34170001 0.45280093 -800 500 700 233.06 Pts
0.52599012 0.22082788 -800 600 600 241.32 Pts
0.93622516 0.49802313 -800 600 700 323.97 Pts
0.68821921 0.82580873 -800 600 800 406.61 Pts
0.12853023 0.92046788 -800 500 800 315.70 Pts
0.36465959 0.41826674 -800 500 700 233.06 Pts
0.34526746 0.99049703 -800 500 800 315.70 Pts
0.63702943 0.47572626 -800 600 700 323.97 Pts
0.90942802 0.71594229 -800 600 800 406.61 Pts
0.78007702 0.69725962 -800 600 700 323.97 Pts
0.0049114 0.61979128 -800 500 700 233.06 Pts
0.08555775 0.83524215 -800 500 800 315.70 Pts
0.26333728 0.53343118 -800 500 700 233.06 Pts
0.32222342 0.16599504 -800 500 600 150.41 Pts
0.36012318 0.73279631 -800 500 800 315.70 Pts
0.40776571 0.43089038 -800 500 700 233.06 Pts
0.01706077 0.67271431 -800 500 700 233.06 Pts
0.79932523 0.57610419 -800 600 700 323.97 Pts
0.98974922 0.10093881 -800 600 600 241.32 Pts
0.49127358 0.34294235 -800 500 700 233.06 Pts
0.7089112 0.19119828 -800 600 600 241.32 Pts
0.5264566 0.94880518 -800 600 800 406.61 Pts
0.94112357 0.00138813 -800 600 600 241.32 Pts
0.98358417 0.95737349 -800 600 800 406.61 Pts
0.80814782 0.28977542 -800 600 600 241.32 Pts
0.77914763 0.48355699 -800 600 700 323.97 Pts
0.75363127 0.8014854 -800 600 800 406.61 Pts
0.15129172 0.48380128 -800 500 700 233.06 Pts
0.70654545 0.88588988 -800 600 800 406.61 Pts
0.42605389 0.31872936 -800 500 700 233.06 Pts
0.44401254 0.15780544 -800 500 600 150.41 Pts
0.08920966 0.0106463 -800 500 600 150.41 Pts
0.09011531 0.78842455 -800 500 800 315.70 Pts
0.69078118 0.64316269 -800 600 700 323.97 Pts
0.84643672 0.38347844 -800 600 700 323.97 Pts
0.14402768 0.88769083 -800 500 800 315.70 Pts
0.37420079 0.68659956 -800 500 700 233.06 Pts
 0.3861159 0.31372298 -800 500 700 233.06 Pts
0.4296623 0.19800143 -800 500 600 150.41 Pts
0.87885964 0.88193576 -800 600 800 406.61 Pts
0.65103115 0.79211208 -800 600 800 406.61 Pts
0.45766923 0.1130682 -800 500 600 150.41 Pts
0.74665652 0.44587941 -800 600 700 323.97 Pts
0.11942831 0.37560572 -800 500 700 233.06 Pts
0.69908115 0.37136335 -800 600 700 323.97 Pts
0.24495714 0.10893926 -800 500 600 150.41 Pts
0.55261685 0.48546146 -800 600 700 323.97 Pts
0.43898181 0.4076472 -800 500 700 233.06 Pts
0.09480578 0.68152711 -800 500 700 233.06 Pts
0.92188481 0.78346888 -800 600 800 406.61 Pts
0.42008644 0.80187311 -800 500 800 315.70 Pts
0.20891266 0.65043566 -800 500 700 233.06 Pts
0.34432057 0.60277786 -800 500 700 233.06 Pts
0.46079209 0.65754864 -800 500 700 233.06 Pts
0.90460937 0.35241005 -800 600 700 323.97 Pts
0.10579307 0.25945661 -800 500 600 150.41 Pts
0.74740515 0.54529968 -800 600 700 323.97 Pts
0.2761206 0.24820331 -800 500 600 150.41 Pts
0.08357186 0.88300941 -800 500 800 315.70 Pts
0.78499555 0.61271784 -800 600 700 323.97 Pts
0.51679758 0.34246904 -800 600 700 323.97 Pts
0.96254848 0.85617735 -800 600 800 406.61 Pts
0.83950226 0.72348091 -800 600 800 406.61 Pts
0.81480024 0.99343527 -800 600 800 406.61 Pts
0.15477796 0.09724975 -800 500 600 150.41 Pts
0.4894832 0.60490872 -800 500 700 233.06 Pts
0.87844083 0.9199822 -800 600 800 406.61 Pts
0.13554534 0.21441839 -800 500 600 150.41 Pts
0.36038394 0.31965628 -800 500 700 233.06 Pts
0.63780675 0.70357395 -800 600 800 406.61 Pts
0.13005617 0.6163387 -800 500 700 233.06 Pts
0.75460913 0.64863839 -800 600 700 323.97 Pts
0.63490288 0.7219211 -800 600 800 406.61 Pts
0.23889537 0.33107662 -800 500 700 233.06 Pts
0.78227041 0.64643285 -800 600 700 323.97 Pts
0.97095327 0.41919749 -800 600 700 323.97 Pts
0.23428645 0.23785179 -800 500 600 150.41 Pts
0.50678113 0.837549 -800 600 800 406.61 Pts
0.11529435 0.49113133 -800 500 700 233.06 Pts
0.31880053 0.4408784 -800 500 700 233.06 Pts
0.41035862 0.48243097 -800 500 700 233.06 Pts
0.48991969 0.5187637 -800 500 700 233.06 Pts
0.07733781 0.4073501 -800 500 700 233.06 Pts
0.17809487 0.76933067 -800 500 800 315.70 Pts
0.2281317 0.74841339 -800 500 800 315.70 Pts
0.98748008 0.92171904 -800 600 800 406.61 Pts
0.22048909 0.43209387 -800 500 700 233.06 Pts
0.68690166 0.2927421 -800 600 600 241.32 Pts
0.39754008 0.9595936 -800 500 800 315.70 Pts
0.55985396 0.06525974 -800 600 600 241.32 Pts
0.0605275 0.63607747 -800 500 700 233.06 Pts
0.56444732 0.09840166 -800 600 600 241.32 Pts
0.45264171 0.36027945 -800 500 700 233.06 Pts
0.28405725 0.84595221 -800 500 800 315.70 Pts
0.03689293 0.01031404 -800 500 600 150.41 Pts
0.78434229 0.99411884 -800 600 800 406.61 Pts
0.2993568 0.66757853 -800 500 700 233.06 Pts
0.72885574 0.69668933 -800 600 700 323.97 Pts
0.40265188 0.34389503 -800 500 700 233.06 Pts
0.83366829 0.20615007 -800 600 600 241.32 Pts
0.92048853 0.51798028 -800 600 700 323.97 Pts
0.25033972 0.18337895 -800 500 600 150.41 Pts
0.90450227 0.67073962 -800 600 700 323.97 Pts
0.30130011 0.31041751 -800 500 700 233.06 Pts
0.43656043 0.62421749 -800 500 700 233.06 Pts
0.18513943 0.13363028 -800 500 600 150.41 Pts
0.35701176 0.55681976 -800 500 700 233.06 Pts
0.58227727 0.25133979 -800 600 600 241.32 Pts
0.5650694 0.42829037 -800 600 700 323.97 Pts
0.97647127 0.23489025 -800 600 600 241.32 Pts
0.41695741 0.59884887 -800 500 700 233.06 Pts
0.77866565 0.16007307 -800 600 600 241.32 Pts
0.51256478 0.75853039 -800 600 800 406.61 Pts
0.55491647 0.57390676 -800 600 700 323.97 Pts
0.07065863 0.07063048 -800 500 600 150.41 Pts
0.3481557 0.37386056 -800 500 700 233.06 Pts
0.16054913 0.20383732 -800 500 600 150.41 Pts
0.54724184 0.65929006 -800 600 700 323.97 Pts
0.0472913 0.65461044 -800 500 700 233.06 Pts
0.85670975 0.51988844 -800 600 700 323.97 Pts
0.66212056 0.70328024 -800 600 800 406.61 Pts
0.47407907 0.41333076 -800 500 700 233.06 Pts
0.19290215 0.75891244 -800 500 800 315.70 Pts
0.45988694 0.66063186 -800 500 700 233.06 Pts
0.74417743 0.16992593 -800 600 600 241.32 Pts
0.9471037 0.46894782 -800 600 700 323.97 Pts
0.2708016 0.37845418 -800 500 700 233.06 Pts
0.15281563 0.41529264 -800 500 700 233.06 Pts
0.77179363 0.72481001 -800 600 800 406.61 Pts
0.6986759 0.97710936 -800 600 800 406.61 Pts
0.30570013 0.34940484 -800 500 700 233.06 Pts
0.2929344 0.5228667 -800 500 700 233.06 Pts
0.35631025 0.35913851 -800 500 700 233.06 Pts
0.65342888 0.85327089 -800 600 800 406.61 Pts
0.37221482 0.85935094 -800 500 800 315.70 Pts
0.06387318 0.26526943 -800 500 600 150.41 Pts
0.00617138 0.7068861 -800 500 800 315.70 Pts
0.77272518 0.52487511 -800 600 700 323.97 Pts
0.0358312 0.23158518 -800 500 600 150.41 Pts
0.74121475 0.86776035 -800 600 800 406.61 Pts
0.21574612 0.8764654 -800 500 800 315.70 Pts
0.33013909 0.34725534 -800 500 700 233.06 Pts
0.40058146 0.185214 -800 500 600 150.41 Pts
0.28864339 0.84590603 -800 500 800 315.70 Pts
0.93706567 0.17051155 -800 600 600 241.32 Pts
0.01352843 0.66582008 -800 500 700 233.06 Pts
0.91873326 0.73803395 -800 600 800 406.61 Pts
0.07002247 0.98365101 -800 500 800 315.70 Pts
0.27624018 0.85605157 -800 500 800 315.70 Pts
0.20770795 0.01677719 -800 500 600 150.41 Pts
0.72191901 0.36719108 -800 600 700 323.97 Pts
0.10145362 0.45211653 -800 500 700 233.06 Pts
0.90105936 0.62285728 -800 600 700 323.97 Pts
0.11946443 0.06997699 -800 500 600 150.41 Pts
0.0708953 0.40288616 -800 500 700 233.06 Pts
0.79348982 0.52861942 -800 600 700 323.97 Pts
0.17475295 0.36278817 -800 500 700 233.06 Pts
0.36968278 0.28763984 -800 500 600 150.41 Pts
0.72163354 0.82410879 -800 600 800 406.61 Pts
0.79758738 0.06029593 -800 600 600 241.32 Pts
0.33099738 0.18570015 -800 500 600 150.41 Pts
0.76584097 0.32472721 -800 600 700 323.97 Pts
0.64587128 0.97397892 -800 600 800 406.61 Pts
0.74240279 0.39705393 -800 600 700 323.97 Pts
0.011607 0.49143771 -800 500 700 233.06 Pts
0.99516047 0.23966834 -800 600 600 241.32 Pts
0.21268229 0.91489696 -800 500 800 315.70 Pts
0.7393618 0.01465535 -800 600 600 241.32 Pts
0.24842155 0.27394491 -800 500 600 150.41 Pts
0.5114223 0.12729509 -800 600 600 241.32 Pts
0.79357002 0.23898892 -800 600 600 241.32 Pts
0.73839834 0.70595804 -800 600 800 406.61 Pts
0.04225039 0.71094091 -800 500 800 315.70 Pts
0.29349553 0.89991871 -800 500 800 315.70 Pts
0.64084089 0.71654854 -800 600 800 406.61 Pts
0.69180437 0.28777219 -800 600 600 241.32 Pts
0.23002485 0.93478332 -800 500 800 315.70 Pts
0.04782067 0.4381954 -800 500 700 233.06 Pts
0.6491112 0.90841487 -800 600 800 406.61 Pts
0.75188958 0.89602973 -800 600 800 406.61 Pts
0.58281439 0.72419366 -800 600 800 406.61 Pts
0.27826126 0.27932263 -800 500 600 150.41 Pts
0.89979777 0.37202921 -800 600 700 323.97 Pts
0.56768463 0.56299862 -800 600 700 323.97 Pts
0.87569193 0.95613549 -800 600 800 406.61 Pts
0.6415582 0.83606594 -800 600 800 406.61 Pts
0.71275853 0.14296112 -800 600 600 241.32 Pts
0.42016561 0.17433372 -800 500 600 150.41 Pts
0.95275075 0.50068175 -800 600 700 323.97 Pts
0.72333503 0.32875817 -800 600 700 323.97 Pts
0.99002031 0.86218901 -800 600 800 406.61 Pts
0.71568919 0.94023146 -800 600 800 406.61 Pts
0.03414274 0.95379045 -800 500 800 315.70 Pts
0.47188414 0.0569696 -800 500 600 150.41 Pts
0.52169562 0.32010846 -800 600 700 323.97 Pts
0.66984681 0.78594084 -800 600 800 406.61 Pts
0.75634779 0.6142168 -800 600 700 323.97 Pts
0.76896979 0.99666664 -800 600 800 406.61 Pts
0.81062488 0.23652532 -800 600 600 241.32 Pts
0.02934646 0.98944542 -800 500 800 315.70 Pts
0.74088838 0.15825052 -800 600 600 241.32 Pts
0.41066763 0.9533623 -800 500 800 315.70 Pts
0.70907313 0.52126034 -800 600 700 323.97 Pts
0.25303595 0.25462911 -800 500 600 150.41 Pts
0.22811189 0.13474293 -800 500 600 150.41 Pts
0.4944667 0.70772523 -800 500 800 315.70 Pts
0.56695252 0.8989242 -800 600 800 406.61 Pts
0.93455234 0.36846935 -800 600 700 323.97 Pts
0.65460224 0.22854673 -800 600 600 241.32 Pts
0.93313626 0.65216863 -800 600 700 323.97 Pts
0.09589805 0.13032232 -800 500 600 150.41 Pts
0.52953321 0.72769333 -800 600 800 406.61 Pts
0.51295816 0.65034185 -800 600 700 323.97 Pts
0.7660272 0.2077935 -800 600 600 241.32 Pts
0.7440605 0.11799009 -800 600 600 241.32 Pts
0.57360876 0.76371465 -800 600 800 406.61 Pts
0.38672373 0.52480587 -800 500 700 233.06 Pts
0.12090134 0.74300365 -800 500 800 315.70 Pts
0.50677292 0.98268398 -800 600 800 406.61 Pts
0.88029408 0.85694339 -800 600 800 406.61 Pts
0.40924969 0.71772532 -800 500 800 315.70 Pts
0.70031472 0.16633558 -800 600 600 241.32 Pts
0.24793853 0.17904193 -800 500 600 150.41 Pts
0.09460806 0.40739865 -800 500 700 233.06 Pts
0.56080772 0.97503173 -800 600 800 406.61 Pts
0.86256203 0.87128872 -800 600 800 406.61 Pts
0.20218124 0.07721889 -800 500 600 150.41 Pts
0.69303611 0.97235851 -800 600 800 406.61 Pts
0.66426548 0.12410603 -800 600 600 241.32 Pts
0.84090801 0.22114728 -800 600 600 241.32 Pts
0.66146188 0.54277882 -800 600 700 323.97 Pts
0.79966701 0.00999489 -800 600 600 241.32 Pts
0.36840601 0.47132933 -800 500 700 233.06 Pts
0.42737344 0.72136248 -800 500 800 315.70 Pts
0.92662275 0.99119773 -800 600 800 406.61 Pts
0.62120708 0.35224424 -800 600 700 323.97 Pts
0.2918646 0.66326778 -800 500 700 233.06 Pts
0.8781028 0.74166671 -800 600 800 406.61 Pts
0.36786263 0.50959463 -800 500 700 233.06 Pts
0.68982687 0.75889564 -800 600 800 406.61 Pts
0.03131523 0.42709823 -800 500 700 233.06 Pts
0.08540247 0.45930685 -800 500 700 233.06 Pts
0.38670007 0.52783368 -800 500 700 233.06 Pts
0.99521987 0.72316062 -800 600 800 406.61 Pts
0.55587409 0.19423716 -800 600 600 241.32 Pts
0.5295553 0.94079926 -800 600 800 406.61 Pts
0.79738265 0.7326706 -800 600 800 406.61 Pts
0.23890192 0.56887216 -800 500 700 233.06 Pts
0.19796143 0.43742866 -800 500 700 233.06 Pts
0.12028793 0.40469756 -800 500 700 233.06 Pts
0.85930703 0.75508504 -800 600 800 406.61 Pts
0.31135094 0.22667196 -800 500 600 150.41 Pts
0.89847854 0.28421806 -800 600 600 241.32 Pts
0.46830563 0.9803238 -800 500 800 315.70 Pts
0.50868382 0.19924475 -800 600 600 241.32 Pts
0.64750983 0.09989893 -800 600 600 241.32 Pts
0.61209973 0.11173089 -800 600 600 241.32 Pts
0.13039955 0.09888272 -800 500 600 150.41 Pts
0.09955644 0.30170617 -800 500 700 233.06 Pts
0.55220226 0.76512494 -800 600 800 406.61 Pts
0.70034317 0.5224912 -800 600 700 323.97 Pts
0.31673525 0.79272058 -800 500 800 315.70 Pts
0.40060572 0.95163543 -800 500 800 315.70 Pts
0.14569071 0.53929707 -800 500 700 233.06 Pts
0.05640118 0.23964376 -800 500 600 150.41 Pts
0.47536453 0.74404921 -800 500 800 315.70 Pts
0.16193075 0.17844871 -800 500 600 150.41 Pts
0.47437254 0.86313653 -800 500 800 315.70 Pts
0.66987661 0.39198637 -800 600 700 323.97 Pts
0.64061565 0.82685309 -800 600 800 406.61 Pts
0.26284252 0.72953981 -800 500 800 315.70 Pts
0.04503861 0.52852237 -800 500 700 233.06 Pts
0.20241451 0.88968081 -800 500 800 315.70 Pts
0.2796308 0.59661544 -800 500 700 233.06 Pts
0.07133355 0.30163769 -800 500 700 233.06 Pts
0.80918108 0.59048199 -800 600 700 323.97 Pts
0.61621775 0.65372711 -800 600 700 323.97 Pts
0.14758336 0.70586525 -800 500 800 315.70 Pts
0.03111911 0.79491109 -800 500 800 315.70 Pts
0.542885 0.96009823 -800 600 800 406.61 Pts
0.38788251 0.31094601 -800 500 700 233.06 Pts
0.97928262 0.88495282 -800 600 800 406.61 Pts
0.31765961 0.13351918 -800 500 600 150.41 Pts
0.9138735 0.42069094 -800 600 700 323.97 Pts
0.3410948 0.14151733 -800 500 600 150.41 Pts
0.90863088 0.13617005 -800 600 600 241.32 Pts
0.54222501 0.7216503 -800 600 800 406.61 Pts
0.24967105 0.46215583 -800 500 700 233.06 Pts
0.02849345 0.99855817 -800 500 800 315.70 Pts
0.08840973 0.42632372 -800 500 700 233.06 Pts
0.48396632 0.37309057 -800 500 700 233.06 Pts
0.30595012 0.79349778 -800 500 800 315.70 Pts
0.90991896 0.4101141 -800 600 700 323.97 Pts
0.55443496 0.67440162 -800 600 700 323.97 Pts
0.6949843 0.05626792 -800 600 600 241.32 Pts
0.99187123 0.61016679 -800 600 700 323.97 Pts
0.34444623 0.97781572 -800 500 800 315.70 Pts
0.37025113 0.18204681 -800 500 600 150.41 Pts
0.40781675 0.38113594 -800 500 700 233.06 Pts
0.52351304 0.13275122 -800 600 600 241.32 Pts
0.83215652 0.21658708 -800 600 600 241.32 Pts
0.19737852 0.11754639 -800 500 600 150.41 Pts
0.65402933 0.37902172 -800 600 700 323.97 Pts
0.88254079 0.69143479 -800 600 700 323.97 Pts
0.80926346 0.5555032 -800 600 700 323.97 Pts
0.67452276 0.78677433 -800 600 800 406.61 Pts
0.53562711 0.68832875 -800 600 700 323.97 Pts
0.00381314 0.98245874 -800 500 800 315.70 Pts
0.98419834 0.5586378 -800 600 700 323.97 Pts
0.4886778 0.32875142 -800 500 700 233.06 Pts
0.71584315 0.43028472 -800 600 700 323.97 Pts
0.84231782 0.0611314 -800 600 600 241.32 Pts
0.06601765 0.70178712 -800 500 800 315.70 Pts
0.42956042 0.33649333 -800 500 700 233.06 Pts
0.23470733 0.01729206 -800 500 600 150.41 Pts
0.45328453 0.81011284 -800 500 800 315.70 Pts
0.46345634 0.75705527 -800 500 800 315.70 Pts
0.04160287 0.46626796 -800 500 700 233.06 Pts
0.9091261 0.78007718 -800 600 800 406.61 Pts
0.15882885 0.18374873 -800 500 600 150.41 Pts
0.31352874 0.98810648 -800 500 800 315.70 Pts
0.83543855 0.53053647 -800 600 700 323.97 Pts
0.35569602 0.56958064 -800 500 700 233.06 Pts
0.72923807 0.57414871 -800 600 700 323.97 Pts
0.73458585 0.78406142 -800 600 800 406.61 Pts
0.18677236 0.50864646 -800 500 700 233.06 Pts
0.60670768 0.2739478 -800 600 600 241.32 Pts
0.4935044 0.89517921 -800 500 800 315.70 Pts
0.94914925 0.31440769 -800 600 700 323.97 Pts
0.66434798 0.24275316 -800 600 600 241.32 Pts
0.35599568 0.14393568 -800 500 600 150.41 Pts
0.65966748 0.95089383 -800 600 800 406.61 Pts
0.86778116 0.79557134 -800 600 800 406.61 Pts
0.69873872 0.2411051 -800 600 600 241.32 Pts
0.73735655 0.63599945 -800 600 700 323.97 Pts
0.84731702 0.6904431 -800 600 700 323.97 Pts
0.80602463 0.10864981 -800 600 600 241.32 Pts
0.27892408 0.62401528 -800 500 700 233.06 Pts
0.77942501 0.25815164 -800 600 600 241.32 Pts
0.87910235 0.4342949 -800 600 700 323.97 Pts
0.44801544 0.71868462 -800 500 800 315.70 Pts
0.54656845 0.94839806 -800 600 800 406.61 Pts
0.43351002 0.45176488 -800 500 700 233.06 Pts
0.59553588 0.49345484 -800 600 700 323.97 Pts
0.18744274 0.04313288 -800 500 600 150.41 Pts
0.37920448 0.26019408 -800 500 600 150.41 Pts
0.790285 0.83071942 -800 600 800 406.61 Pts
0.09202563 0.49264121 -800 500 700 233.06 Pts
0.07547655 0.19553424 -800 500 600 150.41 Pts
0.7523441 0.03923611 -800 600 600 241.32 Pts
0.40713131 0.8309199 -800 500 800 315.70 Pts
0.10406576 0.71017674 -800 500 800 315.70 Pts
0.50038436 0.77609641 -800 600 800 406.61 Pts
0.21310952 0.03756916 -800 500 600 150.41 Pts
0.34157967 0.73201352 -800 500 800 315.70 Pts
0.90344433 0.11018639 -800 600 600 241.32 Pts
0.66450112 0.65148288 -800 600 700 323.97 Pts
0.76700736 0.83831529 -800 600 800 406.61 Pts
0.4178621 0.37388 -800 500 700 233.06 Pts
0.39463406 0.66621888 -800 500 700 233.06 Pts
0.27485052 0.70514285 -800 500 800 315.70 Pts
0.48725821 0.20923176 -800 500 600 150.41 Pts
0.54283626 0.74341009 -800 600 800 406.61 Pts
0.80946904 0.8818451 -800 600 800 406.61 Pts
0.41103171 0.98991056 -800 500 800 315.70 Pts
0.63982424 0.01155608 -800 600 600 241.32 Pts
0.48554478 0.70562881 -800 500 800 315.70 Pts
0.76370999 0.55449889 -800 600 700 323.97 Pts
0.30364274 0.03088211 -800 500 600 150.41 Pts
0.58727705 0.64813064 -800 600 700 323.97 Pts
0.73021212 0.54035095 -800 600 700 323.97 Pts
0.69887996 0.51437101 -800 600 700 323.97 Pts
0.12290965 0.57699746 -800 500 700 233.06 Pts
0.85940826 0.14113873 -800 600 600 241.32 Pts
0.48555126 0.35901208 -800 500 700 233.06 Pts
0.53593103 0.64102994 -800 600 700 323.97 Pts
0.9504606 0.25975478 -800 600 600 241.32 Pts
0.99472434 0.44859701 -800 600 700 323.97 Pts
0.18889121 0.8925029 -800 500 800 315.70 Pts
0.78916317 0.69798177 -800 600 700 323.97 Pts
0.66273156 0.32553326 -800 600 700 323.97 Pts
0.03072719 0.61491952 -800 500 700 233.06 Pts
0.51733448 0.03427591 -800 600 600 241.32 Pts
0.01166257 0.81572696 -800 500 800 315.70 Pts
0.38684087 0.25258074 -800 500 600 150.41 Pts
0.77748021 0.37839152 -800 600 700 323.97 Pts
0.74135822 0.24106587 -800 600 600 241.32 Pts
0.64881414 0.4540163 -800 600 700 323.97 Pts
0.40844404 0.90022148 -800 500 800 315.70 Pts
0.50948321 0.91673791 -800 600 800 406.61 Pts
0.20660336 0.38870496 -800 500 700 233.06 Pts
0.0719166 0.92513438 -800 500 800 315.70 Pts
0.83439906 0.75177077 -800 600 800 406.61 Pts
0.60690776 0.10131912 -800 600 600 241.32 Pts
0.33241936 0.11347975 -800 500 600 150.41 Pts
0.87856895 0.09711563 -800 600 600 241.32 Pts
0.54955283 0.05340551 -800 600 600 241.32 Pts
0.90378157 0.53903936 -800 600 700 323.97 Pts
0.48174022 0.21561166 -800 500 600 150.41 Pts
0.4525953 0.0990218 -800 500 600 150.41 Pts
0.12475363 0.3256038 -800 500 700 233.06 Pts
0.63492724 0.6571742 -800 600 700 323.97 Pts
0.73326753 0.87239543 -800 600 800 406.61 Pts
0.25341716 0.54573594 -800 500 700 233.06 Pts
0.27290115 0.22490828 -800 500 600 150.41 Pts
0.88182718 0.86649377 -800 600 800 406.61 Pts
0.69686712 0.34266632 -800 600 700 323.97 Pts
0.51090825 0.44290059 -800 600 700 323.97 Pts
0.64372168 0.53843693 -800 600 700 323.97 Pts
0.35073512 0.59509399 -800 500 700 233.06 Pts
0.91307989 0.63574058 -800 600 700 323.97 Pts
0.69412849 0.23918402 -800 600 600 241.32 Pts
0.70016533 0.09250001 -800 600 600 241.32 Pts
0.61649979 0.09671533 -800 600 600 241.32 Pts
0.84947731 0.15246839 -800 600 600 241.32 Pts
0.82580297 0.06534239 -800 600 600 241.32 Pts
0.16746511 0.36880205 -800 500 700 233.06 Pts
0.13326674 0.65831205 -800 500 700 233.06 Pts
0.24894587 0.34538467 -800 500 700 233.06 Pts
0.88210648 0.84344203 -800 600 800 406.61 Pts
0.71844603 0.06452507 -800 600 600 241.32 Pts
0.95921856 0.70396812 -800 600 800 406.61 Pts
0.67639839 0.90907193 -800 600 800 406.61 Pts
0.81826155 0.61618239 -800 600 700 323.97 Pts
0.28713913 0.73921478 -800 500 800 315.70 Pts
0.91088585 0.23422161 -800 600 600 241.32 Pts
0.26917793 0.62523488 -800 500 700 233.06 Pts
0.14619385 0.80819863 -800 500 800 315.70 Pts
0.72859672 0.34099169 -800 600 700 323.97 Pts
0.60484745 0.85141744 -800 600 800 406.61 Pts
0.22664311 0.39391579 -800 500 700 233.06 Pts
0.9525825 0.629751 -800 600 700 323.97 Pts
0.42755169 0.96212689 -800 500 800 315.70 Pts
0.03601696 0.89740016 -800 500 800 315.70 Pts
0.28687937 0.02837636 -800 500 600 150.41 Pts
0.01777328 0.14768129 -800 500 600 150.41 Pts
0.64161683 0.44203947 -800 600 700 323.97 Pts
0.80858717 0.63181394 -800 600 700 323.97 Pts
0.34431523 0.14783772 -800 500 600 150.41 Pts
0.32814406 0.42319973 -800 500 700 233.06 Pts
0.84874436 0.86771205 -800 600 800 406.61 Pts
0.93614338 0.48200367 -800 600 700 323.97 Pts
0.06729438 0.59511746 -800 500 700 233.06 Pts
0.71977403 0.15609376 -800 600 600 241.32 Pts
0.44321091 0.64149449 -800 500 700 233.06 Pts
0.69630677 0.638492 -800 600 700 323.97 Pts
0.58249695 0.17818172 -800 600 600 241.32 Pts
0.85830771 0.74127897 -800 600 800 406.61 Pts
0.91335455 0.80281188 -800 600 800 406.61 Pts
0.96842466 0.93962051 -800 600 800 406.61 Pts
0.01067932 0.02133323 -800 500 600 150.41 Pts
0.80405558 0.25045146 -800 600 600 241.32 Pts
0.9846587 0.44775875 -800 600 700 323.97 Pts
0.78682571 0.07821334 -800 600 600 241.32 Pts
0.74158325 0.67009462 -800 600 700 323.97 Pts
0.43200844 0.31721308 -800 500 700 233.06 Pts
0.13262769 0.87801207 -800 500 800 315.70 Pts
0.65278591 0.88224842 -800 600 800 406.61 Pts
0.91545946 0.15696939 -800 600 600 241.32 Pts
0.83224935 0.06549106 -800 600 600 241.32 Pts
0.0684849 0.47656551 -800 500 700 233.06 Pts
0.4970018 0.38008186 -800 500 700 233.06 Pts
0.11459838 0.22620464 -800 500 600 150.41 Pts
0.93681257 0.98494895 -800 600 800 406.61 Pts
0.22772088 0.87367891 -800 500 800 315.70 Pts
0.76532682 0.41917476 -800 600 700 323.97 Pts
0.34158708 0.59150282 -800 500 700 233.06 Pts
0.81946841 0.82959477 -800 600 800 406.61 Pts
0.56117039 0.69391696 -800 600 700 323.97 Pts
0.92607376 0.87526022 -800 600 800 406.61 Pts
0.64818864 0.93972619 -800 600 800 406.61 Pts
0.53637654 0.691967 -800 600 700 323.97 Pts
0.85157661 0.1643905 -800 600 600 241.32 Pts
0.74318103 0.74050538 -800 600 800 406.61 Pts
0.72366867 0.53578666 -800 600 700 323.97 Pts
0.05648271 0.77937554 -800 500 800 315.70 Pts
0.55617409 0.7432169 -800 600 800 406.61 Pts
0.57850646 0.35315888 -800 600 700 323.97 Pts
0.49359643 0.67334702 -800 500 700 233.06 Pts
0.31208576 0.16151986 -800 500 600 150.41 Pts
0.41492673 0.21972629 -800 500 600 150.41 Pts
0.38316886 0.29189016 -800 500 600 150.41 Pts
0.31275826 0.9872423 -800 500 800 315.70 Pts
0.42882003 0.77433462 -800 500 800 315.70 Pts
0.31968064 0.39671093 -800 500 700 233.06 Pts
0.36245155 0.59822728 -800 500 700 233.06 Pts
0.655429 0.15092274 -800 600 600 241.32 Pts
0.15239581 0.50350598 -800 500 700 233.06 Pts
0.36309228 0.80846627 -800 500 800 315.70 Pts
0.85537151 0.19189495 -800 600 600 241.32 Pts
0.38581801 0.05276677 -800 500 600 150.41 Pts
0.17229626 0.68988837 -800 500 700 233.06 Pts
0.15580369 0.80815282 -800 500 800 315.70 Pts
0.12447624 0.82582121 -800 500 800 315.70 Pts
0.00429823 0.38119303 -800 500 700 233.06 Pts
0.13422432 0.58457654 -800 500 700 233.06 Pts
0.23046595 0.41446338 -800 500 700 233.06 Pts
0.93796917 0.87772362 -800 600 800 406.61 Pts
0.70066462 0.35650839 -800 600 700 323.97 Pts
0.49218542 0.10242139 -800 500 600 150.41 Pts
0.78951596 0.55319515 -800 600 700 323.97 Pts
0.15035163 0.20518762 -800 500 600 150.41 Pts
0.48458563 0.56387251 -800 500 700 233.06 Pts
0.87091083 0.79678686 -800 600 800 406.61 Pts
0.87022282 0.18944495 -800 600 600 241.32 Pts
0.51807359 0.22705829 -800 600 600 241.32 Pts
0.45007458 0.2502857 -800 500 600 150.41 Pts
0.13528074 0.66471925 -800 500 700 233.06 Pts
0.31588863 0.98043401 -800 500 800 315.70 Pts
0.75779533 0.37405781 -800 600 700 323.97 Pts
0.33711321 0.78332011 -800 500 800 315.70 Pts
0.29701012 0.1269207 -800 500 600 150.41 Pts
0.99006632 0.1214276 -800 600 600 241.32 Pts
0.04401928 0.65760451 -800 500 700 233.06 Pts
0.23541423 0.04964172 -800 500 600 150.41 Pts
0.48290587 0.85569421 -800 500 800 315.70 Pts
0.58447117 0.40387722 -800 600 700 323.97 Pts
0.23298087 0.48887518 -800 500 700 233.06 Pts
0.89140718 0.74100653 -800 600 800 406.61 Pts
0.02259789 0.61928499 -800 500 700 233.06 Pts
0.61605504 0.16805768 -800 600 600 241.32 Pts
0.56124071 0.6136857 -800 600 700 323.97 Pts
0.96996136 0.75042674 -800 600 800 406.61 Pts
0.6760103 0.1757695 -800 600 600 241.32 Pts
0.69060149 0.33343569 -800 600 700 323.97 Pts
0.09358777 0.1141597 -800 500 600 150.41 Pts
0.70807005 0.79435604 -800 600 800 406.61 Pts
0.26393003 0.92011752 -800 500 800 315.70 Pts
0.45823326 0.19141757 -800 500 600 150.41 Pts
0.05162554 0.12194836 -800 500 600 150.41 Pts
0.81184657 0.01276313 -800 600 600 241.32 Pts
0.04351735 0.32127931 -800 500 700 233.06 Pts
0.8650079 0.69843717 -800 600 700 323.97 Pts
0.43561319 0.02243879 -800 500 600 150.41 Pts
0.06879187 0.80350259 -800 500 800 315.70 Pts
0.53883828 0.87220317 -800 600 800 406.61 Pts
0.91023776 0.827963 -800 600 800 406.61 Pts
0.21796306 0.33070743 -800 500 700 233.06 Pts
0.61961823 0.21068725 -800 600 600 241.32 Pts
0.67063592 0.30145012 -800 600 700 323.97 Pts
0.75400461 0.99703117 -800 600 800 406.61 Pts
0.70417144 0.40290132 -800 600 700 323.97 Pts
0.47651001 0.98339437 -800 500 800 315.70 Pts
0.60588663 0.59925191 -800 600 700 323.97 Pts
0.69989545 0.45673773 -800 600 700 323.97 Pts
0.27060215 0.02863005 -800 500 600 150.41 Pts
0.56077118 0.72353127 -800 600 800 406.61 Pts
0.20213365 0.25439999 -800 500 600 150.41 Pts
0.96821148 0.87178674 -800 600 800 406.61 Pts
0.3605429 0.52502453 -800 500 700 233.06 Pts
0.96736891 0.3163106 -800 600 700 323.97 Pts
0.75380175 0.11782906 -800 600 600 241.32 Pts
0.19044692 0.78597201 -800 500 800 315.70 Pts
0.95056728 0.41786707 -800 600 700 323.97 Pts
0.10415441 0.57535019 -800 500 700 233.06 Pts
0.70075566 0.56120587 -800 600 700 323.97 Pts
0.14735588 0.01883027 -800 500 600 150.41 Pts
0.0216834 0.77085843 -800 500 800 315.70 Pts
0.72298285 0.57067297 -800 600 700 323.97 Pts
0.57318589 0.82200473 -800 600 800 406.61 Pts
0.25379948 0.9541099 -800 500 800 315.70 Pts
0.07885388 0.11952248 -800 500 600 150.41 Pts
0.47177499 0.73912573 -800 500 800 315.70 Pts
0.80239355 0.39717236 -800 600 700 323.97 Pts
0.78014457 0.42795959 -800 600 700 323.97 Pts
0.969037 0.67820757 -800 600 700 323.97 Pts
0.23983211 0.6635087 -800 500 700 233.06 Pts
0.17365468 0.52459393 -800 500 700 233.06 Pts
0.36974286 0.43262384 -800 500 700 233.06 Pts
0.33052268 0.89841341 -800 500 800 315.70 Pts
0.41307819 0.33641094 -800 500 700 233.06 Pts
0.34577488 0.24530452 -800 500 600 150.41 Pts
0.92927764 0.2086921 -800 600 600 241.32 Pts
0.14897074 0.28237437 -800 500 600 150.41 Pts
0.21498692 0.40973564 -800 500 700 233.06 Pts
0.39367313 0.27015063 -800 500 600 150.41 Pts
0.99167145 0.90989671 -800 600 800 406.61 Pts
0.76819634 0.31800787 -800 600 700 323.97 Pts
0.79868083 0.52225743 -800 600 700 323.97 Pts
0.75138497 0.30067455 -800 600 700 323.97 Pts
0.57846713 0.72954539 -800 600 800 406.61 Pts
0.24462273 0.15775001 -800 500 600 150.41 Pts
0.23588108 0.56857354 -800 500 700 233.06 Pts
0.96564259 0.37791501 -800 600 700 323.97 Pts
0.34295763 0.60991036 -800 500 700 233.06 Pts
0.55802569 0.41807511 -800 600 700 323.97 Pts
0.65203965 0.699177 -800 600 700 323.97 Pts
0.21435599 0.03665444 -800 500 600 150.41 Pts
0.95475219 0.53623296 -800 600 700 323.97 Pts
0.88024541 0.53586094 -800 600 700 323.97 Pts
0.24960063 0.76169718 -800 500 800 315.70 Pts
0.17019576 0.06214555 -800 500 600 150.41 Pts
0.08202521 0.80802772 -800 500 800 315.70 Pts
0.50419524 0.08907156 -800 600 600 241.32 Pts
0.73747383 0.46913863 -800 600 700 323.97 Pts
0.90162882 0.5503764 -800 600 700 323.97 Pts
0.06391679 0.35690186 -800 500 700 233.06 Pts
0.8884094 0.59871539 -800 600 700 323.97 Pts
0.42774329 0.3597746 -800 500 700 233.06 Pts
0.60673638 0.01965102 -800 600 600 241.32 Pts
0.62060646 0.72693389 -800 600 800 406.61 Pts
0.69410901 0.13559823 -800 600 600 241.32 Pts
0.31182307 0.25068637 -800 500 600 150.41 Pts
0.51336794 0.29656806 -800 600 600 241.32 Pts
0.10627174 0.91189883 -800 500 800 315.70 Pts
0.53449546 0.43362228 -800 600 700 323.97 Pts
0.99135135 0.95494559 -800 600 800 406.61 Pts
0.55316431 0.3073662 -800 600 700 323.97 Pts
0.83803519 0.68071174 -800 600 700 323.97 Pts
0.92734477 0.00281396 -800 600 600 241.32 Pts
0.61963104 0.57209193 -800 600 700 323.97 Pts
0.85625592 0.16507196 -800 600 600 241.32 Pts
0.48381369 0.80003268 -800 500 800 315.70 Pts
0.88478216 0.01451182 -800 600 600 241.32 Pts
0.18702251 0.39377497 -800 500 700 233.06 Pts
0.62472421 0.24422375 -800 600 600 241.32 Pts
0.34773719 0.77440225 -800 500 800 315.70 Pts
0.28002167 0.54738353 -800 500 700 233.06 Pts
0.7564699 0.90804042 -800 600 800 406.61 Pts
0.23619757 0.89419414 -800 500 800 315.70 Pts
0.25581775 0.91228519 -800 500 800 315.70 Pts
0.82271298 0.90290826 -800 600 800 406.61 Pts
0.00339571 0.48829551 -800 500 700 233.06 Pts
0.39052309 0.38203319 -800 500 700 233.06 Pts
0.63482112 0.17084707 -800 600 600 241.32 Pts
0.86251228 0.70008578 -800 600 800 406.61 Pts
0.0786475 0.61016386 -800 500 700 233.06 Pts
0.89761237 0.22650531 -800 600 600 241.32 Pts
0.86711863 0.85726332 -800 600 800 406.61 Pts
0.16788326 0.78557783 -800 500 800 315.70 Pts
0.15902949 0.39019746 -800 500 700 233.06 Pts
0.68308739 0.21280276 -800 600 600 241.32 Pts
0.8720813 0.07724724 -800 600 600 241.32 Pts
0.42153708 0.90099241 -800 500 800 315.70 Pts
0.8757392 0.33163171 -800 600 700 323.97 Pts
0.8876999 0.13735451 -800 600 600 241.32 Pts
0.40212356 0.10788631 -800 500 600 150.41 Pts
0.53953473 0.7878725 -800 600 800 406.61 Pts
0.46565707 0.00879039 -800 500 600 150.41 Pts
0.96992083 0.48115426 -800 600 700 323.97 Pts
0.65771033 0.3868044 -800 600 700 323.97 Pts
0.34948935 0.74462612 -800 500 800 315.70 Pts
0.60668106 0.20932655 -800 600 600 241.32 Pts
0.02661714 0.91207953 -800 500 800 315.70 Pts
0.98583962 0.13940134 -800 600 600 241.32 Pts
0.24690015 0.49238318 -800 500 700 233.06 Pts
0.09433084 0.64973838 -800 500 700 233.06 Pts
0.06052642 0.17002467 -800 500 600 150.41 Pts
0.57380338 0.53368277 -800 600 700 323.97 Pts
0.98929973 0.91310271 -800 600 800 406.61 Pts
0.20348856 0.51706209 -800 500 700 233.06 Pts
0.92198942 0.2443528 -800 600 600 241.32 Pts
0.25775083 0.1032297 -800 500 600 150.41 Pts
0.94016994 0.7344105 -800 600 800 406.61 Pts
0.99870105 0.72096662 -800 600 800 406.61 Pts
0.69084111 0.72664493 -800 600 800 406.61 Pts
0.5290085 0.16127269 -800 600 600 241.32 Pts
0.17846603 0.3887825 -800 500 700 233.06 Pts
0.70947876 0.49458048 -800 600 700 323.97 Pts
0.9533437 0.158693 -800 600 600 241.32 Pts
0.28717593 0.45452875 -800 500 700 233.06 Pts
0.76481459 0.47494054 -800 600 700 323.97 Pts
0.6177931 0.60751696 -800 600 700 323.97 Pts
0.18116258 0.00830906 -800 500 600 150.41 Pts
0.34584274 0.02169576 -800 500 600 150.41 Pts
0.9289046 0.35630884 -800 600 700 323.97 Pts
0.93843378 0.32483374 -800 600 700 323.97 Pts
0.96752523 0.02687443 -800 600 600 241.32 Pts
0.77175967 0.71654307 -800 600 800 406.61 Pts
0.17450669 0.39406634 -800 500 700 233.06 Pts
0.56290163 0.55731707 -800 600 700 323.97 Pts
0.42118209 0.63672411 -800 500 700 233.06 Pts
0.64893465 0.35283837 -800 600 700 323.97 Pts
0.88756466 0.23003854 -800 600 600 241.32 Pts
0.56629594 0.56937642 -800 600 700 323.97 Pts
0.3271431 0.15101562 -800 500 600 150.41 Pts
0.60212611 0.06997945 -800 600 600 241.32 Pts
0.23087011 0.6790219 -800 500 700 233.06 Pts
0.21651964 0.12558664 -800 500 600 150.41 Pts
0.46358261 0.02040923 -800 500 600 150.41 Pts
0.24646377 0.66051752 -800 500 700 233.06 Pts
0.66907409 0.74505011 -800 600 800 406.61 Pts
0.40019804 0.25702692 -800 500 600 150.41 Pts
0.68883902 0.74264706 -800 600 800 406.61 Pts
0.72764199 0.13112488 -800 600 600 241.32 Pts
0.89171695 0.68817734 -800 600 700 323.97 Pts
0.48632557 0.74449478 -800 500 800 315.70 Pts
0.62393826 0.49389192 -800 600 700 323.97 Pts
0.37829486 0.01348528 -800 500 600 150.41 Pts
0.77342113 0.91081561 -800 600 800 406.61 Pts
0.46250217 0.02593379 -800 500 600 150.41 Pts
0.88946003 0.81725951 -800 600 800 406.61 Pts
0.68705318 0.60407591 -800 600 700 323.97 Pts
0.95767197 0.2906735 -800 600 600 241.32 Pts
0.64346172 0.09764274 -800 600 600 241.32 Pts
0.7001286 0.98080508 -800 600 800 406.61 Pts
0.46792897 0.49954667 -800 500 700 233.06 Pts
0.09751971 0.33378472 -800 500 700 233.06 Pts
0.04198428 0.51212616 -800 500 700 233.06 Pts
0.65250016 0.89100215 -800 600 800 406.61 Pts
0.57542296 0.03941018 -800 600 600 241.32 Pts
0.84004987 0.70587628 -800 600 800 406.61 Pts
0.34998565 0.23248204 -800 500 600 150.41 Pts
0.75796281 0.8466867 -800 600 800 406.61 Pts
0.94228118 0.38337902 -800 600 700 323.97 Pts
0.35702575 0.22623843 -800 500 600 150.41 Pts
0.02607891 0.26568494 -800 500 600 150.41 Pts
0.99165235 0.84058912 -800 600 800 406.61 Pts
0.78356155 0.23327301 -800 600 600 241.32 Pts
0.30238072 0.20577397 -800 500 600 150.41 Pts
0.61679591 0.26116414 -800 600 600 241.32 Pts
0.0858434 0.83621347 -800 500 800 315.70 Pts
0.57979793 0.48700396 -800 600 700 323.97 Pts
0.60161017 0.59139397 -800 600 700 323.97 Pts
0.53885709 0.22561979 -800 600 600 241.32 Pts
0.89050131 0.23808742 -800 600 600 241.32 Pts
0.75620126 0.51259685 -800 600 700 323.97 Pts
0.32073657 0.01499047 -800 500 600 150.41 Pts
0.20965058 0.57144227 -800 500 700 233.06 Pts
0.52603313 0.94343361 -800 600 800 406.61 Pts
0.12826092 0.12796999 -800 500 600 150.41 Pts
0.65224049 0.63757079 -800 600 700 323.97 Pts
0.86421128 0.91641607 -800 600 800 406.61 Pts
0.10741673 0.46731748 -800 500 700 233.06 Pts
0.59274059 0.72200682 -800 600 800 406.61 Pts
0.57495611 0.90157806 -800 600 800 406.61 Pts
0.82619351 0.95912407 -800 600 800 406.61 Pts
0.39200735 0.51130257 -800 500 700 233.06 Pts
0.81365558 0.35925506 -800 600 700 323.97 Pts
0.6135866 0.89066857 -800 600 800 406.61 Pts
0.21288088 0.89834319 -800 500 800 315.70 Pts
0.865416 0.42397684 -800 600 700 323.97 Pts
0.98185589 0.41846712 -800 600 700 323.97 Pts
0.43981554 0.48759942 -800 500 700 233.06 Pts
0.46008741 0.81962793 -800 500 800 315.70 Pts
0.94692444 0.40177074 -800 600 700 323.97 Pts
0.61261842 0.85524423 -800 600 800 406.61 Pts
0.47920382 0.31934702 -800 500 700 233.06 Pts
0.31380801 0.64324761 -800 500 700 233.06 Pts
0.55277708 0.43071985 -800 600 700 323.97 Pts
0.28319685 0.93102095 -800 500 800 315.70 Pts
0.29524008 0.4941944 -800 500 700 233.06 Pts
0.3831299 0.61726089 -800 500 700 233.06 Pts
0.98802804 0.14888586 -800 600 600 241.32 Pts
0.7152008 0.06517268 -800 600 600 241.32 Pts
0.28497208 0.75872439 -800 500 800 315.70 Pts
0.20037227 0.24708412 -800 500 600 150.41 Pts
0.69423196 0.16432994 -800 600 600 241.32 Pts
0.69175217 0.85772564 -800 600 800 406.61 Pts
0.25528879 0.73050972 -800 500 800 315.70 Pts
0.84921946 0.5320615 -800 600 700 323.97 Pts
 0.1612179 0.88750281 -800 500 800 315.70 Pts
0.73140293 0.91392478 -800 600 800 406.61 Pts
0.54713729 0.56247589 -800 600 700 323.97 Pts
0.8795781 0.23115442 -800 600 600 241.32 Pts
0.66087568 0.39958702 -800 600 700 323.97 Pts
0.63823934 0.51817775 -800 600 700 323.97 Pts
0.40180903 0.41780348 -800 500 700 233.06 Pts
0.25222097 0.4595309 -800 500 700 233.06 Pts
0.21797338 0.12054383 -800 500 600 150.41 Pts
0.31421991 0.0212937 -800 500 600 150.41 Pts
0.30463793 0.66092552 -800 500 700 233.06 Pts
0.6634777 0.57854915 -800 600 700 323.97 Pts
0.45396476 0.68251142 -800 500 700 233.06 Pts
0.20528896 0.10646148 -800 500 600 150.41 Pts
0.10369678 0.14232251 -800 500 600 150.41 Pts
0.65749988 0.71724552 -800 600 800 406.61 Pts
0.6079863 0.53353085 -800 600 700 323.97 Pts
0.48847015 0.96544762 -800 500 800 315.70 Pts
0.26324243 0.00129482 -800 500 600 150.41 Pts
0.21635813 0.50818705 -800 500 700 233.06 Pts
0.34938798 0.59619102 -800 500 700 233.06 Pts
0.3672946 0.79706951 -800 500 800 315.70 Pts
0.53644446 0.82646906 -800 600 800 406.61 Pts
0.53265266 0.27519473 -800 600 600 241.32 Pts
0.07361028 0.77108797 -800 500 800 315.70 Pts
0.97029383 0.49728706 -800 600 700 323.97 Pts
0.72972761 0.85610317 -800 600 800 406.61 Pts
0.71681021 0.9607707 -800 600 800 406.61 Pts
0.25202204 0.27467698 -800 500 600 150.41 Pts
0.70152076 0.68372217 -800 600 700 323.97 Pts
0.25470935 0.38498358 -800 500 700 233.06 Pts
0.22231023 0.34496492 -800 500 700 233.06 Pts
0.39770786 0.32446428 -800 500 700 233.06 Pts
0.47057306 0.27378113 -800 500 600 150.41 Pts
0.92872236 0.97185705 -800 600 800 406.61 Pts
0.27979003 0.33479133 -800 500 700 233.06 Pts
0.47808992 0.16755649 -800 500 600 150.41 Pts
0.93216267 0.46168595 -800 600 700 323.97 Pts
0.07245387 0.69092761 -800 500 700 233.06 Pts
0.98977358 0.63977906 -800 600 700 323.97 Pts
0.05483313 0.64891229 -800 500 700 233.06 Pts
0.0878195 0.82168891 -800 500 800 315.70 Pts
0.91083721 0.80601763 -800 600 800 406.61 Pts
0.28926398 0.76040173 -800 500 800 315.70 Pts
0.81944508 0.95017547 -800 600 800 406.61 Pts
0.14091374 0.37788096 -800 500 700 233.06 Pts
0.23533512 0.58108121 -800 500 700 233.06 Pts
0.86767397 0.50709674 -800 600 700 323.97 Pts
0.04278761 0.96491771 -800 500 800 315.70 Pts
0.31243829 0.09419067 -800 500 600 150.41 Pts
0.00747641 0.22016295 -800 500 600 150.41 Pts
 0.305208 0.72248172 -800 500 800 315.70 Pts
0.47151125 0.68282064 -800 500 700 233.06 Pts
0.20807448 0.2577846 -800 500 600 150.41 Pts
0.08931355 0.09820074 -800 500 600 150.41 Pts
0.59698163 0.94527503 -800 600 800 406.61 Pts
0.15792275 0.39126108 -800 500 700 233.06 Pts
0.4383932 0.71542434 -800 500 800 315.70 Pts
0.34639268 0.44118552 -800 500 700 233.06 Pts
0.42831819 0.16122301 -800 500 600 150.41 Pts
0.60360122 0.77169272 -800 600 800 406.61 Pts
0.84771679 0.64598873 -800 600 700 323.97 Pts
0.6349865 0.68462177 -800 600 700 323.97 Pts
0.72064305 0.4653876 -800 600 700 323.97 Pts
0.3590794 0.49849823 -800 500 700 233.06 Pts
0.91783987 0.44162316 -800 600 700 323.97 Pts
0.63349865 0.19483854 -800 600 600 241.32 Pts
0.56514256 0.62939568 -800 600 700 323.97 Pts
0.76830645 0.95562971 -800 600 800 406.61 Pts
0.84121168 0.25459992 -800 600 600 241.32 Pts
0.32167632 0.14961715 -800 500 600 150.41 Pts
0.9779758 0.56628433 -800 600 700 323.97 Pts
0.59781052 0.5747783 -800 600 700 323.97 Pts
0.39843 0.67386404 -800 500 700 233.06 Pts
0.70948744 0.92303799 -800 600 800 406.61 Pts
0.62733763 0.20901942 -800 600 600 241.32 Pts
0.9381713 0.91692934 -800 600 800 406.61 Pts
0.1319377 0.39217316 -800 500 700 233.06 Pts
0.66758434 0.38428552 -800 600 700 323.97 Pts
0.09198562 0.91034841 -800 500 800 315.70 Pts
0.44478424 0.04810509 -800 500 600 150.41 Pts
0.38653645 0.25119389 -800 500 600 150.41 Pts
0.85344616 0.63496798 -800 600 700 323.97 Pts
0.14074335 0.56048863 -800 500 700 233.06 Pts
0.56145546 0.92450951 -800 600 800 406.61 Pts
 Sheet1

Se simula una inversión de valor (1 a 5) x 10 y se obtienen 10 flujos de valor 1 a 5 uniformememente distribuidos, en función d
redito Flujos
0.05 1 2 3 4 5
A Q1 Q2 Q3 Q4 Q5 Q6
1 0.88 0.59 0.24 0.17 0.49 1 1 0.5 0.2 0.2 1 50 3 2 1 3 3 4
2 0.18 0.83 0.78 0.14 0.15 0.1 0.3 0.4 1 1 1 10 5 4 1 1 1 2
3 0.56 0.89 0.96 0.41 0.84 1 1 1 0.2 1 1 30 5 5 3 5 3 3
4 0.77 0.95 0.48 0.55 0.03 0.3 1 1 0.2 1 0.1 40 5 3 3 1 2 4
5 0.53 0.78 0.35 0.04 0.03 0.2 1 0.3 0.3 0.1 0.2 30 4 2 1 1 2 4
6 0.35 0.03 0.99 0.65 0.31 0.3 0.2 1 1 1 1 20 1 5 4 2 2 1
7 0.6 0.1 0.23 0.86 0.42 1 1 1 0.3 1 0.5 30 1 2 5 3 4 4
8 0.31 0.79 0.79 0.87 0.52 0.3 1 1 1 0.4 1 20 4 4 5 3 2 3
9 0.69 0.06 0.46 0.52 0.94 1 1 0 1 1 0.2 40 1 3 3 5 5 3
10 0.05 0.8 0.35 0.89 0.5 0 0.5 0 0.1 1 0.3 10 5 2 5 3 1 3
11 0.83 0.35 0.78 0.78 0.82 0.3 1 1 0.1 0.1 1 50 2 4 4 5 2 5
12 0.57 0.97 0.79 0.92 0.98 1 1 0.1 0.2 1 0.1 30 5 4 5 5 4 5
13 0.61 0.14 0.76 0.8 0.95 1 0.1 0.4 1 1 0.3 40 1 4 5 5 4 1
14 0.61 0.96 0.4 0.03 0.34 0.5 0.1 1 0.3 1 0.1 40 5 2 1 2 3 1
15 0.47 0.13 0.91 0.05 0.78 0.1 1 0 0.4 0.2 1 30 1 5 1 4 1 5
16 0.8 0.28 0.78 0.33 0.95 1 1 0.1 0.5 1 1 50 2 4 2 5 5 5
17 0.17 0.53 0.56 0.47 0.93 1 0.3 0.5 0.4 0.3 0.1 10 3 3 3 5 5 2
18 0.52 0.51 0.75 0.06 0.06 0.5 0.4 0.4 0.3 1 0.2 30 3 4 1 1 3 3
19 0.83 0.11 0.69 0.94 0.02 0.3 0.5 1 0.3 1 0.3 50 1 4 5 1 2 3
20 0.39 0.67 0.14 0.49 0.7 1 1 1 1 0.5 0.1 20 4 1 3 4 4 3
21 0.66 0.11 0.04 0.68 0.55 0.3 0.2 1 0.3 0.4 0.1 40 1 1 4 3 2 2
22 0.54 0.98 0.97 0.09 0.64 0 0.5 0.2 1 1 1 30 5 5 1 4 1 3
23 0.08 0.27 0.41 0.05 0.84 0.1 1 1 0.1 0.3 1 10 2 3 1 5 1 5
24 0.17 0.74 0.93 0.98 0.59 1 0.4 0.3 1 1 0.4 10 4 5 5 3 4 2
25 0.71 0.36 0.72 0.08 0.74 1 1 0.1 1 0.4 1 40 2 4 1 4 5 5
26 0.05 0.51 0.48 0.94 0 0.2 1 1 0.3 1 1 10 3 3 5 1 1 5
27 0.4 0.37 0.18 0.73 0.19 1 1 1 1 0.1 0.4 20 2 1 4 1 5 5
28 0.27 0.54 0.03 0.97 0.21 0.2 1 0.1 1 1 0.4 20 3 1 5 2 2 4
29 0.48 0.14 0.64 0.37 0.86 0.4 1 1 0.2 1 1 30 1 4 2 5 3 3
30 0.74 0.36 0.91 0.55 0.55 1 1 1 0.4 1 0.3 40 2 5 3 3 3 4

Page 25
 Sheet1

nte distribuidos, en función de un número aleatorio.

Q7 Q8 Q9 Q10
3 1 1 4 30.75 Pts
3 4 5 5 -13.48 Pts
4 2 4 4 0.18 Pts
3 1 5 1 17.91 Pts
2 2 1 2 13.49 Pts
3 4 5 4 -3.42 Pts
5 2 4 3 5.00 Pts
4 5 2 5 -8.62 Pts
1 5 4 1 16.18 Pts
1 1 3 2 -10.93 Pts
5 1 1 3 24.88 Pts
1 1 3 1 2.38 Pts
3 5 3 2 14.43 Pts
4 2 3 1 21.07 Pts
1 3 1 4 10.00 Pts
1 3 3 4 23.85 Pts
3 3 2 1 -13.76 Pts
2 2 4 1 11.27 Pts
4 2 4 2 28.47 Pts
4 5 3 1 -4.75 Pts
5 2 3 1 21.70 Pts
2 5 4 5 3.07 Pts
5 1 2 5 -12.71 Pts
2 3 4 3 -17.63 Pts
1 3 2 4 16.18 Pts
4 2 4 4 -14.47 Pts
4 5 1 3 -3.45 Pts
1 4 3 3 -1.47 Pts
5 2 5 4 4.40 Pts
4 2 4 2 15.16 Pts

Page 26