RECTANGULO CIRCULO

Xr Yr Xc Yc
-0.3798428 0.90008495 -0.3798428 0.90008495 1)Determinar la relación (Puntos dentro)
-0.2678351 0.03734928 -0.2678351 0.03734928 990
-0.1138651 0.37824207 -0.1138651 0.37824207 2) Total de puntos aleatorios
-0.0327134 0.11134416 -0.0327134 0.11134416 1121
0.18163667 0.97531188 0 0.97531188 3)Relación
0.05258599 -0.912516 0.05258599 -0.912516 0.88314005
0.45557823 0.62921832 0 0.62921832 4)Determinar el pi estimado
0.6727013 -0.3197942 0.6727013 -0.3197942 3.53256021 valor proxi 3.1415
0.26956955 -0.8505749 0.26956955 -0.8505749
0.94023469 -0.170993 0.94023469 -0.170993
-0.1005681 0.57928004 -0.1005681 0.57928004
-0.4071011 0.80983267 -0.4071011 0.80983267
-0.9941291 -0.6657847 -0.9941291 -0.6657847
0.95026499 0.72867577 0 0.72867577
-0.0981308 -0.4552042 -0.0981308 -0.4552042
-0.776941 -0.2868033 -0.776941 -0.2868033
-0.2641243 0.43210123 -0.2641243 0.43210123
-0.4800988 0.35219607 -0.4800988 0.35219607
0.13329978 0.60820818 0.13329978 0.60820818
0.51043411 0.39559428 0.51043411 0.39559428
0.07872117 -0.5835814 0.07872117 -0.5835814
0.65623472 0.04216136 0.65623472 0.04216136
0.94276879 -0.6296077 0.94276879 -0.6296077
-0.9017407 -0.7482585 -0.9017407 -0.7482585
-0.2445806 0.72694875 -0.2445806 0.72694875
0.21431675 0.79706191 0 0.79706191
-0.0888013 0.4851503 -0.0888013 0.4851503
0.74528203 0.18208621 0.74528203 0.18208621
-0.2504725 -0.6584037 -0.2504725 -0.6584037
-0.0607383 0.34863349 -0.0607383 0.34863349
-0.6829737 0.49389137 -0.6829737 0.49389137
-0.1388955 -0.6978203 -0.1388955 -0.6978203
-0.4258952 -0.4545501 -0.4258952 -0.4545501
0.14465982 0.22132011 0.14465982 0.22132011
0.05943471 0.71983873 0.05943471 0.71983873
-0.8426708 -0.7340496 -0.8426708 -0.7340496
0.96127529 0.40893355 0 0.40893355
0.16235955 0.14373951 0.16235955 0.14373951
-0.1074367 -0.0974875 -0.1074367 -0.0974875
0.12078981 0.6394854 0.12078981 0.6394854
-0.71389 0.46875808 -0.71389 0.46875808
-0.7762351 -0.6472327 -0.7762351 -0.6472327
-0.3251586 0.77354529 -0.3251586 0.77354529
 -0.839483 -0.4420404 -0.839483 -0.4420404
0.36000389 -0.1825635 0.36000389 -0.1825635
-0.5163496 -0.7845381 -0.5163496 -0.7845381
-0.9700314 0.45214548 -0.9700314 0.45214548
0.89593954 -0.9035001 0.89593954 -0.9035001
-0.6997533 -0.1980317 -0.6997533 -0.1980317
0.86150215 0.83421329 0 0.83421329
0.69402936 0.8625324 0 0.8625324
-0.8535287 0.89566476 -0.8535287 0.89566476
0.6299745 -0.6701588 0.6299745 -0.6701588
0.80769842 -0.7061722 0.80769842 -0.7061722
-0.9869212 -0.7500025 -0.9869212 -0.7500025
-0.2347578 0.06377743 -0.2347578 0.06377743
0.38565426 -0.3669104 0.38565426 -0.3669104
0.75312072 0.63839699 0 0.63839699
-0.5014934 -0.0806782 -0.5014934 -0.0806782
-0.795996 -0.9450456 -0.795996 -0.9450456
-0.5107112 0.14022935 -0.5107112 0.14022935
0.36044171 -0.6065453 0.36044171 -0.6065453
0.27451405 0.5781341 0.27451405 0.5781341
0.95418154 -0.5481824 0.95418154 -0.5481824
-0.3379774 0.05741267 -0.3379774 0.05741267
-0.3327332 -0.4190351 -0.3327332 -0.4190351
0.91527864 -0.0178014 0.91527864 -0.0178014
0.99623735 0.91968331 0 0.91968331
-0.0100508 0.06375264 -0.0100508 0.06375264
0.59707864 -0.607453 0.59707864 -0.607453
-0.9131603 -0.9723457 -0.9131603 -0.9723457
-0.8516624 -0.4534632 -0.8516624 -0.4534632
-0.4766708 -0.9159043 -0.4766708 -0.9159043
-0.1487481 -0.4203459 -0.1487481 -0.4203459
0.84227261 -0.9279155 0.84227261 -0.9279155
0.86766823 0.62757635 0 0.62757635
-0.8605999 0.41830483 -0.8605999 0.41830483
0.1680727 0.68355952 0.1680727 0.68355952
0.05317151 0.14318059 0.05317151 0.14318059
0.62189014 -0.2894336 0.62189014 -0.2894336
-0.8902514 0.96069954 -0.8902514 0.96069954
0.52247962 0.66663689 0 0.66663689
0.81642233 0.04360586 0.81642233 0.04360586
-0.6115351 0.407922 -0.6115351 0.407922
0.11626392 -0.2459354 0.11626392 -0.2459354
0.15753817 0.87266727 0 0.87266727
0.2067801 -0.4018277 0.2067801 -0.4018277
-0.0800692 -0.9998159 -0.0800692 -0.9998159
0.23995942 0.32160761 0.23995942 0.32160761
0.8604676 -0.0938449 0.8604676 -0.0938449
-0.8381452 0.08348474 -0.8381452 0.08348474
0.38262089 -0.0536247 0.38262089 -0.0536247
-0.8492164 0.09721128 -0.8492164 0.09721128
0.19007561 0.36969882 0.19007561 0.36969882
0.89371156 0.56299643 0 0.56299643
0.02790452 -0.8275823 0.02790452 -0.8275823
0.8381914 -0.4161895 0.8381914 -0.4161895
-0.6547466 0.65629939 -0.6547466 0.65629939
0.3347448 0.47748002 0.3347448 0.47748002
0.03003513 0.1204746 0.03003513 0.1204746
-0.8324838 0.30241881 -0.8324838 0.30241881
0.03727381 -0.2848695 0.03727381 -0.2848695
-0.1549323 -0.0887566 -0.1549323 -0.0887566
0.01267576 -0.7897748 0.01267576 -0.7897748
0.04875095 -0.3800269 0.04875095 -0.3800269
0.86304652 0.39826877 0 0.39826877
-0.3715348 -0.0969343 -0.3715348 -0.0969343
-0.010242 0.7740611 -0.010242 0.7740611
-0.0313487 0.28762609 -0.0313487 0.28762609
0.05726582 0.37378572 0.05726582 0.37378572
0.0711237 -0.0223027 0.0711237 -0.0223027
0.95337087 0.82466143 0 0.82466143
0.48576761 -0.7941342 0.48576761 -0.7941342
-0.5310548 0.61640297 -0.5310548 0.61640297
-0.2219566 0.23039809 -0.2219566 0.23039809
0.16188046 -0.146712 0.16188046 -0.146712
-0.4724044 -0.5943032 -0.4724044 -0.5943032
-0.8504289 0.2440656 -0.8504289 0.2440656
0.58053179 0.68894623 0 0.68894623
0.59581912 -0.2071243 0.59581912 -0.2071243
-0.5121804 -0.5952538 -0.5121804 -0.5952538
0.91982868 0.44946855 0 0.44946855
0.6193724 -0.5548058 0.6193724 -0.5548058
-0.7959251 0.73990961 -0.7959251 0.73990961
-0.2724164 -0.3843871 -0.2724164 -0.3843871
0.12462453 -0.0338702 0.12462453 -0.0338702
-0.2431153 -0.4012207 -0.2431153 -0.4012207
0.3712778 0.29864423 0.3712778 0.29864423
0.22231263 -0.4757258 0.22231263 -0.4757258
-0.6690515 0.13339887 -0.6690515 0.13339887
0.52442254 0.47246688 0.52442254 0.47246688
-0.5197489 -0.0570616 -0.5197489 -0.0570616
0.15146574 0.03650274 0.15146574 0.03650274
0.33908259 0.60581349 0.33908259 0.60581349
-0.9713231 0.93520583 -0.9713231 0.93520583
0.71145956 0.23484276 0.71145956 0.23484276
-0.2773373 0.7738613 -0.2773373 0.7738613
-0.9617799 -0.5334451 -0.9617799 -0.5334451
-0.7752201 -0.7710834 -0.7752201 -0.7710834
-0.8873903 0.81512416 -0.8873903 0.81512416
0.99053783 0.66275523 0 0.66275523
-0.6951842 -0.9689621 -0.6951842 -0.9689621
0.09432688 -0.020331 0.09432688 -0.020331
-0.0745776 -0.7565413 -0.0745776 -0.7565413
-0.3175407 0.36827808 -0.3175407 0.36827808
0.79942026 -0.2292174 0.79942026 -0.2292174
0.91460278 -0.9476026 0.91460278 -0.9476026
0.52146758 0.3688609 0.52146758 0.3688609
-0.6838385 0.94260717 -0.6838385 0.94260717
-0.0771607 0.73927018 -0.0771607 0.73927018
0.91470316 0.36218317 0 0.36218317
-0.5820338 -0.1628096 -0.5820338 -0.1628096
-0.2218488 0.49642026 -0.2218488 0.49642026
-0.3066753 -0.5777064 -0.3066753 -0.5777064
-0.5858671 -0.640961 -0.5858671 -0.640961
0.63480404 -0.0647947 0.63480404 -0.0647947
0.19955601 -0.8466401 0.19955601 -0.8466401
-0.1530758 0.95299277 -0.1530758 0.95299277
-0.7453213 0.48425342 -0.7453213 0.48425342
-0.6592678 0.72981179 -0.6592678 0.72981179
0.46971516 0.17330767 0.46971516 0.17330767
0.67842948 -0.1641136 0.67842948 -0.1641136
0.59084081 0.13542886 0.59084081 0.13542886
-0.2077102 0.39661787 -0.2077102 0.39661787
-0.6319922 -0.5977958 -0.6319922 -0.5977958
0.57076113 -0.6699934 0.57076113 -0.6699934
0.92374827 -0.9051378 0.92374827 -0.9051378
-0.7289396 -0.1023356 -0.7289396 -0.1023356
-0.9398326 -0.9173569 -0.9398326 -0.9173569
-0.6263546 0.24223584 -0.6263546 0.24223584
-0.6677892 0.54084258 -0.6677892 0.54084258
-0.8087216 0.52687645 -0.8087216 0.52687645
-0.6919488 0.9727276 -0.6919488 0.9727276
-0.959636 -0.5620022 -0.959636 -0.5620022
-0.0473981 0.98889814 -0.0473981 0.98889814
0.47447652 -0.9889338 0.47447652 -0.9889338
-0.4281493 -0.1198497 -0.4281493 -0.1198497
0.05474791 0.60941942 0.05474791 0.60941942
-0.0472123 -0.4131952 -0.0472123 -0.4131952
0.41277426 -0.5148045 0.41277426 -0.5148045
-0.6797515 -0.512596 -0.6797515 -0.512596
0.69753242 0.79001324 0 0.79001324
0.12323473 -0.3522399 0.12323473 -0.3522399
-0.7636226 0.93483203 -0.7636226 0.93483203
0.77940444 -0.1741736 0.77940444 -0.1741736
-0.0457641 0.55895249 -0.0457641 0.55895249
0.33451843 0.56140139 0.33451843 0.56140139
0.67759226 0.39203051 0 0.39203051
-0.6449798 -0.7341298 -0.6449798 -0.7341298
-0.7431198 -0.5688721 -0.7431198 -0.5688721
-0.9785583 -0.3208163 -0.9785583 -0.3208163
0.65547163 0.65905615 0 0.65905615
-0.9331024 -0.3836345 -0.9331024 -0.3836345
-0.1516805 0.92302656 -0.1516805 0.92302656
-0.7358637 0.94634383 -0.7358637 0.94634383
-0.5618127 0.89583798 -0.5618127 0.89583798
0.06447664 0.43217195 0.06447664 0.43217195
0.91719537 0.10801099 0 0.10801099
-0.6980487 -0.291393 -0.6980487 -0.291393
0.99046302 -0.7030475 0.99046302 -0.7030475
0.63148897 -0.3914601 0.63148897 -0.3914601
-0.5084027 -0.360592 -0.5084027 -0.360592
-0.7548993 -0.1909283 -0.7548993 -0.1909283
0.64204148 -0.2190846 0.64204148 -0.2190846
0.26552851 0.67308323 0.26552851 0.67308323
-0.7645112 -0.0622056 -0.7645112 -0.0622056
0.85096608 -0.723123 0.85096608 -0.723123
0.55012273 0.08167455 0.55012273 0.08167455
0.05441208 -0.6385695 0.05441208 -0.6385695
0.00563907 -0.0765065 0.00563907 -0.0765065
-0.8394094 -0.4524743 -0.8394094 -0.4524743
-0.3919786 -0.2379309 -0.3919786 -0.2379309
0.45033391 0.28311844 0.45033391 0.28311844
-0.6128076 -0.8064028 -0.6128076 -0.8064028
-0.8330115 0.69696657 -0.8330115 0.69696657
-0.7104829 0.35480187 -0.7104829 0.35480187
0.48241929 0.23909848 0.48241929 0.23909848
0.12937012 0.41029216 0.12937012 0.41029216
0.18649245 0.39049505 0.18649245 0.39049505
0.9086274 -0.8999414 0.9086274 -0.8999414
-0.574583 0.98604197 -0.574583 0.98604197
-0.5367034 0.79545626 -0.5367034 0.79545626
0.51262427 0.5848931 0 0.5848931
-0.8723965 0.99128798 -0.8723965 0.99128798
0.33937762 0.98968939 0 0.98968939
0.1978332 -0.3500091 0.1978332 -0.3500091
-0.0705261 -0.7678258 -0.0705261 -0.7678258
0.19326109 -0.2304483 0.19326109 -0.2304483
-0.4152815 0.71214123 -0.4152815 0.71214123
0.62891665 -0.452435 0.62891665 -0.452435
-0.0715601 0.4571251 -0.0715601 0.4571251
0.54327378 -0.2471457 0.54327378 -0.2471457
0.95449707 -0.3376773 0.95449707 -0.3376773
-0.3834508 -0.7384937 -0.3834508 -0.7384937
-0.7428316 -0.4361611 -0.7428316 -0.4361611
-0.3327819 -0.7787288 -0.3327819 -0.7787288
-0.4521028 -0.0700897 -0.4521028 -0.0700897
-0.675713 -0.0681333 -0.675713 -0.0681333
0.55099556 0.46385874 0 0.46385874
-0.1873945 -0.6482479 -0.1873945 -0.6482479
-0.2447441 0.55306243 -0.2447441 0.55306243
-0.9789151 -0.5099692 -0.9789151 -0.5099692
-0.724186 0.03476001 -0.724186 0.03476001
-0.0103386 -0.7065843 -0.0103386 -0.7065843
0.0436935 0.38194174 0.0436935 0.38194174
-0.6462254 -0.1764256 -0.6462254 -0.1764256
0.99247412 -0.251459 0.99247412 -0.251459
-0.7525697 0.83384091 -0.7525697 0.83384091
0.94222258 0.29018191 0 0.29018191
0.35717116 0.01941732 0.35717116 0.01941732
0.47715626 0.54529949 0 0.54529949
0.19665618 0.07775397 0.19665618 0.07775397
0.25294397 0.12093657 0.25294397 0.12093657
-0.8894154 0.53112479 -0.8894154 0.53112479
0.13601879 0.27632647 0.13601879 0.27632647
0.92673342 -0.8570413 0.92673342 -0.8570413
0.57521611 0.39083258 0.57521611 0.39083258
0.95164985 -0.4633206 0.95164985 -0.4633206
-0.3073656 0.70046472 -0.3073656 0.70046472
0.87093088 0.53282934 0 0.53282934
-0.0224707 -0.181606 -0.0224707 -0.181606
-0.7838514 -0.0146855 -0.7838514 -0.0146855
-0.7521747 -0.0959403 -0.7521747 -0.0959403
-0.6641844 0.08875984 -0.6641844 0.08875984
0.18804041 0.8367989 0 0.8367989
-0.7809646 0.73704087 -0.7809646 0.73704087
-0.3648302 0.10849274 -0.3648302 0.10849274
-0.3327327 0.962967 -0.3327327 0.962967
0.66941702 -0.3251286 0.66941702 -0.3251286
-0.3913947 -0.6856911 -0.3913947 -0.6856911
-0.4148881 0.67616859 -0.4148881 0.67616859
0.07225218 0.39426836 0.07225218 0.39426836
-0.0373009 0.03475778 -0.0373009 0.03475778
-0.0179209 -0.2811718 -0.0179209 -0.2811718
-0.8816398 0.61870518 -0.8816398 0.61870518
-0.2516381 0.62835121 -0.2516381 0.62835121
-0.5525513 -0.7216161 -0.5525513 -0.7216161
-0.3819602 -0.6144813 -0.3819602 -0.6144813
0.25170207 -0.8623267 0.25170207 -0.8623267
-0.2447065 0.67716845 -0.2447065 0.67716845
-0.4056008 0.77988546 -0.4056008 0.77988546
-0.7254887 -0.6484892 -0.7254887 -0.6484892
0.19334088 0.97103939 0 0.97103939
0.81559585 0.75694162 0 0.75694162
0.00195007 -0.3705356 0.00195007 -0.3705356
0.14194598 0.11679514 0.14194598 0.11679514
0.67696063 -0.3046295 0.67696063 -0.3046295
0.48274553 -0.0185242 0.48274553 -0.0185242
-0.5312244 -0.9010878 -0.5312244 -0.9010878
0.97837015 -0.4414456 0.97837015 -0.4414456
0.39280485 -0.6422442 0.39280485 -0.6422442
0.71827931 -0.9157695 0.71827931 -0.9157695
-0.6754455 -0.6223901 -0.6754455 -0.6223901
-0.4975062 -0.9475894 -0.4975062 -0.9475894
0.48115676 0.93439479 0 0.93439479
-0.7211481 0.64789604 -0.7211481 0.64789604
0.5474037 -0.5349389 0.5474037 -0.5349389
0.64070388 0.33634154 0.64070388 0.33634154
-0.4151927 -0.4519115 -0.4151927 -0.4519115
-0.633244 0.79255317 -0.633244 0.79255317
0.54800719 -0.1548406 0.54800719 -0.1548406
0.27588075 0.71990766 0.27588075 0.71990766
-0.5144952 -0.2046235 -0.5144952 -0.2046235
-0.5050537 0.2179769 -0.5050537 0.2179769
-0.4699966 -0.0448461 -0.4699966 -0.0448461
0.93325107 0.76141646 0 0.76141646
0.29473294 -0.5884828 0.29473294 -0.5884828
0.81425034 -0.6189075 0.81425034 -0.6189075
-0.3039338 0.30633617 -0.3039338 0.30633617
0.67665721 0.86550028 0 0.86550028
-0.3249325 0.27556298 -0.3249325 0.27556298
-0.7052823 -0.6348227 -0.7052823 -0.6348227
-0.7913903 -0.3061489 -0.7913903 -0.3061489
-0.6091396 0.5635309 -0.6091396 0.5635309
-0.2451335 0.44213244 -0.2451335 0.44213244
0.79866401 0.90174167 0 0.90174167
-0.1609886 0.97915469 -0.1609886 0.97915469
0.11793823 0.64984129 0.11793823 0.64984129
-0.792602 0.77178983 -0.792602 0.77178983
-0.3121888 -0.997194 -0.3121888 -0.997194
0.53003613 0.42800682 0.53003613 0.42800682
-0.3363906 -0.8063467 -0.3363906 -0.8063467
-0.9655481 -0.0352936 -0.9655481 -0.0352936
0.8900103 -0.2791015 0.8900103 -0.2791015
0.23629073 0.48722139 0.23629073 0.48722139
0.96906402 0.19266833 0 0.19266833
-0.4000598 0.9163608 -0.4000598 0.9163608
0.9739663 -0.2891213 0.9739663 -0.2891213
-0.4338151 -0.6153111 -0.4338151 -0.6153111
-0.8201523 0.95499497 -0.8201523 0.95499497
-0.2587132 0.37822329 -0.2587132 0.37822329
-0.0690282 -0.5472828 -0.0690282 -0.5472828
-0.1396068 0.77143204 -0.1396068 0.77143204
0.9415014 -0.8386429 0.9415014 -0.8386429
-0.7185703 0.1680227 -0.7185703 0.1680227
-0.4781555 -0.3654955 -0.4781555 -0.3654955
0.19325269 0.44804738 0.19325269 0.44804738
-0.6466733 -0.6813532 -0.6466733 -0.6813532
0.12579224 0.42243695 0.12579224 0.42243695
0.22278124 0.07302452 0.22278124 0.07302452
0.66985477 0.78864568 0 0.78864568
-0.8832584 0.37953623 -0.8832584 0.37953623
-0.2766578 0.66096252 -0.2766578 0.66096252
-0.4466956 -0.7042352 -0.4466956 -0.7042352
-0.9678239 0.38458147 -0.9678239 0.38458147
0.91162063 0.63799265 0 0.63799265
-0.6791188 -0.392282 -0.6791188 -0.392282
0.2513459 0.64426136 0.2513459 0.64426136
-0.5531917 0.63639895 -0.5531917 0.63639895
0.8478702 0.16726891 0 0.16726891
-0.6515117 0.72189317 -0.6515117 0.72189317
-0.021345 -0.7780004 -0.021345 -0.7780004
-0.5392924 0.23670376 -0.5392924 0.23670376
0.27710825 0.33218621 0.27710825 0.33218621
-0.8150151 0.50492414 -0.8150151 0.50492414
0.45370155 0.18120963 0.45370155 0.18120963
0.04309434 0.53579317 0.04309434 0.53579317
0.01561956 0.59563788 0.01561956 0.59563788
-0.9001803 -0.7626767 -0.9001803 -0.7626767
-0.7672176 -0.1670459 -0.7672176 -0.1670459
-0.840835 0.23618225 -0.840835 0.23618225
0.36071 0.23232512 0.36071 0.23232512
0.66543591 0.20398743 0.66543591 0.20398743
0.59892401 0.19199163 0.59892401 0.19199163
0.23080717 0.40067191 0.23080717 0.40067191
-0.0760768 0.11008203 -0.0760768 0.11008203
-0.9052301 0.60318224 -0.9052301 0.60318224
0.31588732 -0.4588336 0.31588732 -0.4588336
-0.7138283 -0.8246261 -0.7138283 -0.8246261
-0.8962863 0.13907269 -0.8962863 0.13907269
-0.260687 0.69679667 -0.260687 0.69679667
0.31392029 0.28113088 0.31392029 0.28113088
-0.1111195 0.75690795 -0.1111195 0.75690795
0.92535443 0.89912587 0 0.89912587
0.76719645 -0.6705946 0.76719645 -0.6705946
0.98656648 -0.161347 0.98656648 -0.161347
0.37264016 0.66607975 0 0.66607975
0.10857714 0.58846607 0.10857714 0.58846607
0.858598 -0.4827065 0.858598 -0.4827065
0.64541071 -0.6849707 0.64541071 -0.6849707
0.49888519 0.25463746 0.49888519 0.25463746
-0.9675706 -0.9278473 -0.9675706 -0.9278473
-0.9084185 0.29430636 -0.9084185 0.29430636
0.82965406 0.93743227 0 0.93743227
-0.7721219 0.13634088 -0.7721219 0.13634088
-0.4087133 -0.7494555 -0.4087133 -0.7494555
-0.2583306 -0.4364513 -0.2583306 -0.4364513
-0.1745665 -0.2692875 -0.1745665 -0.2692875
0.083951 -0.710059 0.083951 -0.710059
0.17720912 -0.4494747 0.17720912 -0.4494747
-0.3973661 -0.6256229 -0.3973661 -0.6256229
-0.4987779 0.96470834 -0.4987779 0.96470834
0.29424905 -0.559487 0.29424905 -0.559487
-0.3807596 -0.0217892 -0.3807596 -0.0217892
0.74324923 -0.0016483 0.74324923 -0.0016483
-0.8377545 -0.196503 -0.8377545 -0.196503
-0.9427128 -0.1643098 -0.9427128 -0.1643098
0.05841997 0.01048163 0.05841997 0.01048163
-0.4780564 0.4584432 -0.4780564 0.4584432
0.81512578 0.1347361 0.81512578 0.1347361
0.95380339 -0.2631087 0.95380339 -0.2631087
0.08144106 0.24020943 0.08144106 0.24020943
-0.3288466 0.12236995 -0.3288466 0.12236995
-0.7888527 -0.1493399 -0.7888527 -0.1493399
-0.8278784 -0.8659074 -0.8278784 -0.8659074
-0.7113489 0.12695394 -0.7113489 0.12695394
0.71320888 -0.672039 0.71320888 -0.672039
0.62208541 0.21695834 0.62208541 0.21695834
0.27474099 0.52023885 0.27474099 0.52023885
0.59142865 0.90655063 0 0.90655063
0.40623683 -0.276557 0.40623683 -0.276557
0.30434666 -0.6781792 0.30434666 -0.6781792
-0.2644948 -0.2046683 -0.2644948 -0.2046683
-0.3295945 0.31414729 -0.3295945 0.31414729
0.74247831 -0.5524392 0.74247831 -0.5524392
0.3760611 0.64604505 0 0.64604505
-0.8580148 -0.8227063 -0.8580148 -0.8227063
0.81300201 0.75956294 0 0.75956294
0.47042325 -0.0830978 0.47042325 -0.0830978
-0.6650337 -0.9773666 -0.6650337 -0.9773666
-0.5376527 0.45266418 -0.5376527 0.45266418
-0.473328 0.39986464 -0.473328 0.39986464
0.95468352 -0.5353381 0.95468352 -0.5353381
0.13680451 -0.1031642 0.13680451 -0.1031642
-0.8762441 0.64034633 -0.8762441 0.64034633
0.2089415 0.36109811 0.2089415 0.36109811
-0.7786917 -0.1984377 -0.7786917 -0.1984377
0.43710848 0.9250116 0 0.9250116
0.82497109 -0.4643266 0.82497109 -0.4643266
0.59841902 -0.3205572 0.59841902 -0.3205572
0.65887037 0.11760498 0.65887037 0.11760498
-0.8941493 0.29202825 -0.8941493 0.29202825
0.36125188 -0.4790196 0.36125188 -0.4790196
-0.7182359 0.07394315 -0.7182359 0.07394315
-0.5231567 -0.1137422 -0.5231567 -0.1137422
-0.9451473 0.24922997 -0.9451473 0.24922997
-0.8503884 0.90367399 -0.8503884 0.90367399
0.43691704 -0.2076032 0.43691704 -0.2076032
-0.4075056 -0.453129 -0.4075056 -0.453129
0.72935006 0.5597782 0 0.5597782
0.6684103 0.45031992 0 0.45031992
-0.9616527 0.14191449 -0.9616527 0.14191449
-0.7142432 -0.7089469 -0.7142432 -0.7089469
0.50340539 0.84999921 0 0.84999921
-0.3249998 0.67927565 -0.3249998 0.67927565
0.62278611 0.41687559 0 0.41687559
-0.5691503 -0.9541938 -0.5691503 -0.9541938
-0.2653247 0.08237798 -0.2653247 0.08237798
0.96576797 0.85927072 0 0.85927072
0.39488396 0.31898126 0.39488396 0.31898126
-0.0538466 0.95016974 -0.0538466 0.95016974
-0.6665186 -0.6892041 -0.6665186 -0.6892041
0.42517186 0.30510838 0.42517186 0.30510838
0.45169465 0.60050501 0 0.60050501
0.47017979 -0.2655007 0.47017979 -0.2655007
-0.1533519 0.50742364 -0.1533519 0.50742364
0.86123631 0.42917391 0 0.42917391
0.19060772 -0.9411423 0.19060772 -0.9411423
-0.7432588 -0.9604742 -0.7432588 -0.9604742
-0.4383867 0.84269431 -0.4383867 0.84269431
0.3722955 -0.075512 0.3722955 -0.075512
-0.4656769 -0.0458357 -0.4656769 -0.0458357
0.05621434 0.69346928 0.05621434 0.69346928
0.47717446 -0.9517256 0.47717446 -0.9517256
0.79040377 0.0399213 0.79040377 0.0399213
0.18205752 0.24832428 0.18205752 0.24832428
0.18820001 -0.1993434 0.18820001 -0.1993434
0.48990182 0.71813438 0 0.71813438
-0.6391246 -0.5905288 -0.6391246 -0.5905288
0.0364418 -0.3224993 0.0364418 -0.3224993
-0.3426315 -0.2367555 -0.3426315 -0.2367555
-0.1045085 0.30708551 -0.1045085 0.30708551
0.04350326 -0.2631449 0.04350326 -0.2631449
-0.2342094 0.89418203 -0.2342094 0.89418203
-0.028834 0.85866784 -0.028834 0.85866784
0.44446779 -0.4349825 0.44446779 -0.4349825
0.34211331 -0.0330622 0.34211331 -0.0330622
0.71838077 -0.5075353 0.71838077 -0.5075353
0.06879561 0.26295478 0.06879561 0.26295478
0.94512252 0.92075296 0 0.92075296
0.56597644 0.96696312 0 0.96696312
-0.3673872 -0.4706815 -0.3673872 -0.4706815
0.07212946 -0.7595001 0.07212946 -0.7595001
0.58598795 0.14705656 0.58598795 0.14705656
0.17914944 -0.2281019 0.17914944 -0.2281019
0.45157062 -0.4052733 0.45157062 -0.4052733
0.06359503 -0.010254 0.06359503 -0.010254
-0.4358416 0.4277396 -0.4358416 0.4277396
-0.8996902 0.93888574 -0.8996902 0.93888574
0.16452972 -0.0028534 0.16452972 -0.0028534
0.30752201 0.20413215 0.30752201 0.20413215
-0.3280586 0.88879998 -0.3280586 0.88879998
-0.4313373 0.47222137 -0.4313373 0.47222137
 0.2642547 -0.4785887 0.2642547 -0.4785887
0.22682961 -0.2458698 0.22682961 -0.2458698
0.49727388 -0.1508457 0.49727388 -0.1508457
0.87015533 0.39607091 0 0.39607091
0.05910637 0.85454175 0.05910637 0.85454175
0.00908436 0.94308994 0.00908436 0.94308994
0.54241147 -0.0716453 0.54241147 -0.0716453
0.20265212 -0.99204 0.20265212 -0.99204
0.88463275 -0.3279714 0.88463275 -0.3279714
-0.4629985 -0.0022739 -0.4629985 -0.0022739
-0.7338713 0.70373636 -0.7338713 0.70373636
-0.8157262 0.56035462 -0.8157262 0.56035462
-0.0511856 -0.1186231 -0.0511856 -0.1186231
0.36526524 -0.1424086 0.36526524 -0.1424086
0.87542244 0.41619356 0 0.41619356
-0.6805426 0.13932434 -0.6805426 0.13932434
0.56613788 -0.9941683 0.56613788 -0.9941683
-0.7470551 0.39950064 -0.7470551 0.39950064
0.21597834 -0.7865382 0.21597834 -0.7865382
0.67674544 -0.8520907 0.67674544 -0.8520907
-0.1679286 0.6934777 -0.1679286 0.6934777
-0.8579096 0.82708543 -0.8579096 0.82708543
0.0513833 0.1493876 0.0513833 0.1493876
0.10636003 0.20622402 0.10636003 0.20622402
-0.411634 0.38360119 -0.411634 0.38360119
-0.5964313 0.1775486 -0.5964313 0.1775486
0.26031947 -0.3104297 0.26031947 -0.3104297
-0.1641922 -0.8758248 -0.1641922 -0.8758248
0.59694379 0.58610664 0 0.58610664
-0.3421878 -0.8251937 -0.3421878 -0.8251937
-0.010543 -0.5401641 -0.010543 -0.5401641
0.82907728 0.66453936 0 0.66453936
-0.9606495 0.96741151 -0.9606495 0.96741151
-0.4786071 0.21788189 -0.4786071 0.21788189
-0.3843608 -0.5762264 -0.3843608 -0.5762264
-0.7154343 0.77547871 -0.7154343 0.77547871
0.17318056 0.38214399 0.17318056 0.38214399
-0.7957979 -0.787294 -0.7957979 -0.787294
0.73007462 0.10353913 0.73007462 0.10353913
-0.4041947 0.80522974 -0.4041947 0.80522974
-0.9919075 0.80789483 -0.9919075 0.80789483
0.80536538 -0.3588866 0.80536538 -0.3588866
-0.8243463 0.90855697 -0.8243463 0.90855697
0.12808534 0.539808 0.12808534 0.539808
0.28976359 0.02958413 0.28976359 0.02958413
0.12553711 -0.1153982 0.12553711 -0.1153982
0.50658975 -0.7293837 0.50658975 -0.7293837
-0.1004094 -0.5197801 -0.1004094 -0.5197801
0.44687138 -0.6878253 0.44687138 -0.6878253
0.07793918 -0.908973 0.07793918 -0.908973
-0.1452643 0.28156442 -0.1452643 0.28156442
-0.9602724 0.62161857 -0.9602724 0.62161857
-0.8316648 -0.7731304 -0.8316648 -0.7731304
0.1210033 -0.7674026 0.1210033 -0.7674026
0.24998531 -0.2464658 0.24998531 -0.2464658
-0.6811303 0.18771365 -0.6811303 0.18771365
-0.7422771 0.72503802 -0.7422771 0.72503802
0.25247712 0.14399972 0.25247712 0.14399972
0.98375047 0.24257292 0 0.24257292
-0.3757818 0.21703798 -0.3757818 0.21703798
-0.7190255 -0.9578306 -0.7190255 -0.9578306
-0.5339479 0.48091425 -0.5339479 0.48091425
0.0764503 -0.9428177 0.0764503 -0.9428177
0.54607063 0.84210137 0 0.84210137
-0.3274867 0.26245193 -0.3274867 0.26245193
0.4478591 -0.1346072 0.4478591 -0.1346072
-0.3987644 -0.1109873 -0.3987644 -0.1109873
-0.6513304 -0.6792908 -0.6513304 -0.6792908
-0.8159744 0.08648712 -0.8159744 0.08648712
-0.8100003 -0.9120444 -0.8100003 -0.9120444
0.24015077 0.6865322 0.24015077 0.6865322
0.433951 0.0407988 0.433951 0.0407988
0.69066419 -0.8233283 0.69066419 -0.8233283
-0.0643692 -0.0421916 -0.0643692 -0.0421916
-0.7961383 0.00846798 -0.7961383 0.00846798
-0.3538558 -0.9206149 -0.3538558 -0.9206149
-0.4714973 0.22296566 -0.4714973 0.22296566
0.88087174 0.42800767 0 0.42800767
-0.1947488 -0.2979326 -0.1947488 -0.2979326
-0.5813754 0.49108528 -0.5813754 0.49108528
-0.0550207 -0.8229644 -0.0550207 -0.8229644
-0.9827998 -0.6953901 -0.9827998 -0.6953901
-0.6400021 0.68616804 -0.6400021 0.68616804
-0.622604 0.56034063 -0.622604 0.56034063
-0.9672159 0.59920739 -0.9672159 0.59920739
-0.0158204 0.51702113 -0.0158204 0.51702113
-0.2377118 -0.2069694 -0.2377118 -0.2069694
0.06831689 -0.7552705 0.06831689 -0.7552705
-0.9259038 -0.4595402 -0.9259038 -0.4595402
-0.3327447 -0.4735942 -0.3327447 -0.4735942
0.25646863 -0.7352257 0.25646863 -0.7352257
-0.6108459 0.18035716 -0.6108459 0.18035716
-0.8475823 -0.6060091 -0.8475823 -0.6060091
-0.7444897 0.15505307 -0.7444897 0.15505307
-0.5000394 0.97519228 -0.5000394 0.97519228
-0.1745052 -0.2591895 -0.1745052 -0.2591895
-0.8805352 -0.6095401 -0.8805352 -0.6095401
-0.6372223 -0.15553 -0.6372223 -0.15553
0.50669336 0.29774113 0.50669336 0.29774113
-0.4764614 0.9126313 -0.4764614 0.9126313
-0.1351828 -0.5468384 -0.1351828 -0.5468384
0.59325002 0.83300767 0 0.83300767
0.76260682 -0.4675762 0.76260682 -0.4675762
0.04387562 -0.2059536 0.04387562 -0.2059536
0.95368482 0.93617098 0 0.93617098
-0.5985566 0.9131065 -0.5985566 0.9131065
0.80440094 -0.5244359 0.80440094 -0.5244359
-0.1940313 0.59645188 -0.1940313 0.59645188
0.51315547 -0.445683 0.51315547 -0.445683
0.17967801 0.02326355 0.17967801 0.02326355
-0.3068138 -0.0556832 -0.3068138 -0.0556832
-0.7427203 -0.1583828 -0.7427203 -0.1583828
-0.683188 0.35636059 -0.683188 0.35636059
-0.7063807 0.48612828 -0.7063807 0.48612828
-0.2158653 0.56191556 -0.2158653 0.56191556
-0.2042962 0.26739013 -0.2042962 0.26739013
0.03415262 0.62942689 0.03415262 0.62942689
0.3471925 -0.5533936 0.3471925 -0.5533936
0.31149016 -0.2379362 0.31149016 -0.2379362
-0.1363396 0.6248087 -0.1363396 0.6248087
0.1165577 -0.9857843 0.1165577 -0.9857843
0.04921955 0.79067458 0.04921955 0.79067458
-0.0184788 -0.1073291 -0.0184788 -0.1073291
0.92436588 0.55921946 0 0.55921946
-0.6836022 0.85798799 -0.6836022 0.85798799
0.99661088 0.55397903 0 0.55397903
-0.215467 -0.4029295 -0.215467 -0.4029295
0.1492688 0.40810035 0.1492688 0.40810035
0.34066315 0.29598034 0.34066315 0.29598034
0.62488966 0.38724513 0 0.38724513
-0.6466295 0.35290244 -0.6466295 0.35290244
0.51076187 -0.6911307 0.51076187 -0.6911307
-0.7682565 -0.0820105 -0.7682565 -0.0820105
0.58362378 0.31525477 0.58362378 0.31525477
-0.667568 0.31690345 -0.667568 0.31690345
-0.0309987 0.04526656 -0.0309987 0.04526656
0.09659793 0.06869509 0.09659793 0.06869509
0.61560612 -0.0943743 0.61560612 -0.0943743
-0.9871692 0.19952959 -0.9871692 0.19952959
0.40976162 -0.9888556 0.40976162 -0.9888556
-0.1997613 -0.9156187 -0.1997613 -0.9156187
-0.1166694 -0.6061458 -0.1166694 -0.6061458
-0.4678016 -0.5669346 -0.4678016 -0.5669346
-0.6941633 -0.0307844 -0.6941633 -0.0307844
-0.0677686 -0.6594817 -0.0677686 -0.6594817
-0.3141459 -0.8437155 -0.3141459 -0.8437155
-0.829889 -0.9536042 -0.829889 -0.9536042
-0.767794 0.49534781 -0.767794 0.49534781
-0.9985084 0.92531288 -0.9985084 0.92531288
0.25848937 0.9056865 0 0.9056865
-0.6608906 -0.0611371 -0.6608906 -0.0611371
-0.6212572 0.39064496 -0.6212572 0.39064496
-0.7052427 0.67544902 -0.7052427 0.67544902
-0.4849881 -0.7262816 -0.4849881 -0.7262816
-0.9909526 -0.2312224 -0.9909526 -0.2312224
0.56842847 -0.3185069 0.56842847 -0.3185069
0.15087738 0.388874 0.15087738 0.388874
-0.7097183 -0.455679 -0.7097183 -0.455679
0.68084057 0.38632158 0 0.38632158
-0.46139 0.98365598 -0.46139 0.98365598
-0.7530207 0.56214091 -0.7530207 0.56214091
0.24299841 -0.230261 0.24299841 -0.230261
0.24875963 0.38880726 0.24875963 0.38880726
0.08086216 -0.6732405 0.08086216 -0.6732405
-0.9790301 0.23712564 -0.9790301 0.23712564
-0.9361916 -0.639133 -0.9361916 -0.639133
0.68893662 -0.9825203 0.68893662 -0.9825203
0.93254691 -0.1906375 0.93254691 -0.1906375
0.33110768 -0.3953585 0.33110768 -0.3953585
0.65312475 -0.6404805 0.65312475 -0.6404805
-0.6655218 -0.337734 -0.6655218 -0.337734
-0.0818925 -0.6847812 -0.0818925 -0.6847812
0.18745886 0.46051836 0.18745886 0.46051836
0.26995273 0.41583028 0.26995273 0.41583028
-0.4353701 0.64293452 -0.4353701 0.64293452
-0.7473404 -0.9379345 -0.7473404 -0.9379345
-0.8815713 -0.0545184 -0.8815713 -0.0545184
0.12179009 0.31819373 0.12179009 0.31819373
0.18322954 0.10875424 0.18322954 0.10875424
-0.9852045 0.43177266 -0.9852045 0.43177266
-0.4223815 -0.7772152 -0.4223815 -0.7772152
0.64582205 0.75733289 0 0.75733289
0.7368414 -0.2803342 0.7368414 -0.2803342
-0.5215331 0.65140053 -0.5215331 0.65140053
0.11724018 -0.6714042 0.11724018 -0.6714042
0.28022404 0.58590387 0.28022404 0.58590387
0.16938463 -0.7300572 0.16938463 -0.7300572
-0.8121758 0.76256637 -0.8121758 0.76256637
0.33720468 0.66051636 0.33720468 0.66051636
0.88716059 -0.3635495 0.88716059 -0.3635495
0.68255414 0.76855362 0 0.76855362
-0.540659 -0.5419097 -0.540659 -0.5419097
-0.781887 0.90747212 -0.781887 0.90747212
0.47000946 0.01860846 0.47000946 0.01860846
0.84677455 -0.3491168 0.84677455 -0.3491168
0.80348854 -0.3581418 0.80348854 -0.3581418
-0.4944935 -0.5364144 -0.4944935 -0.5364144
-0.6015745 0.89528999 -0.6015745 0.89528999
0.09193586 0.38525753 0.09193586 0.38525753
-0.8384234 -0.1372828 -0.8384234 -0.1372828
-0.5860161 -0.6374933 -0.5860161 -0.6374933
-0.576472 -0.0848968 -0.576472 -0.0848968
0.73393512 0.13760521 0.73393512 0.13760521
-0.1192272 0.21934203 -0.1192272 0.21934203
0.59122096 -0.6966475 0.59122096 -0.6966475
0.55598464 -0.7212202 0.55598464 -0.7212202
-0.0148285 -0.1753683 -0.0148285 -0.1753683
0.19412098 0.93055327 0 0.93055327
-0.8176391 0.29538723 -0.8176391 0.29538723
-0.4703687 0.9858226 -0.4703687 0.9858226
0.41667214 -0.5783079 0.41667214 -0.5783079
0.47034335 -0.8317503 0.47034335 -0.8317503
0.43175267 0.3155835 0.43175267 0.3155835
-0.9686777 0.44320127 -0.9686777 0.44320127
0.73077419 0.96370468 0 0.96370468
0.34259357 0.00453254 0.34259357 0.00453254
0.40000071 0.17730315 0.40000071 0.17730315
0.66888917 -0.0009534 0.66888917 -0.0009534
0.82111883 -0.2681671 0.82111883 -0.2681671
-0.5483375 -0.8767881 -0.5483375 -0.8767881
-0.9184228 -0.4984648 -0.9184228 -0.4984648
0.90058116 0.56635562 0 0.56635562
0.00564532 0.24076468 0.00564532 0.24076468
-0.7303136 0.72195925 -0.7303136 0.72195925
0.56875214 0.29060406 0.56875214 0.29060406
0.24213271 -0.6653939 0.24213271 -0.6653939
0.67401829 -0.2584505 0.67401829 -0.2584505
0.80453322 -0.625306 0.80453322 -0.625306
0.76614226 0.18355131 0.76614226 0.18355131
0.76987742 0.07483001 0.76987742 0.07483001
0.42405845 0.57510812 0.42405845 0.57510812
-0.5524993 -0.1752644 -0.5524993 -0.1752644
0.98553579 -0.4640437 0.98553579 -0.4640437
-0.1865025 0.26438655 -0.1865025 0.26438655
0.66387674 0.94018345 0 0.94018345
-0.0850504 -0.2379883 -0.0850504 -0.2379883
-0.9122047 0.38712659 -0.9122047 0.38712659
0.7136074 -0.0413129 0.7136074 -0.0413129
-0.7278132 -0.2090859 -0.7278132 -0.2090859
-0.5117296 -0.5525956 -0.5117296 -0.5525956
-0.1672179 0.85821635 -0.1672179 0.85821635
0.56122173 -0.9996485 0.56122173 -0.9996485
0.9216843 -0.2620691 0.9216843 -0.2620691
-0.4498433 0.85437529 -0.4498433 0.85437529
-0.9765813 0.24397868 -0.9765813 0.24397868
-0.1696013 0.49410536 -0.1696013 0.49410536
0.05012276 -0.6270052 0.05012276 -0.6270052
0.00790207 0.72772536 0.00790207 0.72772536
0.12189216 0.52339784 0.12189216 0.52339784
0.66535359 -0.9033112 0.66535359 -0.9033112
-0.0721194 0.94335083 -0.0721194 0.94335083
0.28609713 0.15932055 0.28609713 0.15932055
0.91856795 -0.4738895 0.91856795 -0.4738895
0.85958371 0.9250133 0 0.9250133
0.4176498 0.79239174 0 0.79239174
0.1570441 0.15400815 0.1570441 0.15400815
0.1066927 -0.0100328 0.1066927 -0.0100328
-0.7378719 0.49484223 -0.7378719 0.49484223
-0.7364449 -0.7219224 -0.7364449 -0.7219224
0.02429592 -0.7096927 0.02429592 -0.7096927
0.95295771 -0.2534157 0.95295771 -0.2534157
0.11292458 -0.0517021 0.11292458 -0.0517021
-0.2361827 0.48926286 -0.2361827 0.48926286
-0.101404 -0.7753336 -0.101404 -0.7753336
0.17506017 -0.0155742 0.17506017 -0.0155742
-0.0117143 0.56197488 -0.0117143 0.56197488
0.42539913 0.82622037 0 0.82622037
-0.2909526 0.15102644 -0.2909526 0.15102644
-0.6341111 -0.6414541 -0.6341111 -0.6414541
0.64216173 0.69811633 0 0.69811633
0.56479045 0.56210424 0 0.56210424
0.27899041 -0.7227261 0.27899041 -0.7227261
0.68410404 0.06785798 0.68410404 0.06785798
-0.6860466 0.15533879 -0.6860466 0.15533879
-0.0941138 -0.7247177 -0.0941138 -0.7247177
-0.6438863 0.93231904 -0.6438863 0.93231904
-0.5936264 0.58190872 -0.5936264 0.58190872
-0.5733914 -0.0181832 -0.5733914 -0.0181832
-0.7416145 -0.2184654 -0.7416145 -0.2184654
-0.7312737 -0.2628247 -0.7312737 -0.2628247
-0.0115715 0.8866789 -0.0115715 0.8866789
0.15713945 0.43119041 0.15713945 0.43119041
0.26719767 -0.2797203 0.26719767 -0.2797203
0.70275907 0.28712339 0.70275907 0.28712339
0.57627941 0.76196144 0 0.76196144
0.33662899 0.01371057 0.33662899 0.01371057
-0.2522515 0.17503954 -0.2522515 0.17503954
-0.3299707 -0.657883 -0.3299707 -0.657883
0.92310432 -0.3695373 0.92310432 -0.3695373
0.31920059 0.8037097 0 0.8037097
-0.0383226 -0.5588562 -0.0383226 -0.5588562
-0.6661626 -0.7478691 -0.6661626 -0.7478691
0.34582408 0.42620447 0.34582408 0.42620447
-0.4315881 -0.3964204 -0.4315881 -0.3964204
-0.0440199 0.9596356 -0.0440199 0.9596356
0.01225261 -0.4247535 0.01225261 -0.4247535
0.84487126 -0.970457 0.84487126 -0.970457
0.98889333 0.14499813 0 0.14499813
0.09693614 0.04300118 0.09693614 0.04300118
-0.8407033 -0.1384127 -0.8407033 -0.1384127
0.7211811 0.4347598 0 0.4347598
-0.6359914 0.38462115 -0.6359914 0.38462115
-0.9950325 0.41862475 -0.9950325 0.41862475
0.87767661 -0.1132422 0.87767661 -0.1132422
-0.3978329 -0.6089764 -0.3978329 -0.6089764
-0.7472615 -0.5919108 -0.7472615 -0.5919108
-0.276017 0.42271726 -0.276017 0.42271726
0.11280823 -0.2317475 0.11280823 -0.2317475
0.57994983 -0.3183629 0.57994983 -0.3183629
-0.0966855 -0.3823096 -0.0966855 -0.3823096
-0.9084312 -0.9446523 -0.9084312 -0.9446523
-0.8104322 0.10887317 -0.8104322 0.10887317
-0.7969936 0.06927808 -0.7969936 0.06927808
-0.0994326 0.79396093 -0.0994326 0.79396093
-0.7425825 0.49883821 -0.7425825 0.49883821
-0.4645045 -0.791132 -0.4645045 -0.791132
0.92766344 -0.9518861 0.92766344 -0.9518861
-0.2843856 0.62858205 -0.2843856 0.62858205
-0.2991208 0.22471647 -0.2991208 0.22471647
-0.0106113 0.25215132 -0.0106113 0.25215132
0.32670688 -0.783923 0.32670688 -0.783923
-0.5274337 0.78945907 -0.5274337 0.78945907
0.46691361 0.37002866 0.46691361 0.37002866
0.54403878 -0.4968797 0.54403878 -0.4968797
0.17865476 -0.1149209 0.17865476 -0.1149209
-0.0101139 -0.5092889 -0.0101139 -0.5092889
0.6426577 0.97408455 0 0.97408455
-0.084624 -0.6156349 -0.084624 -0.6156349
0.61610386 0.82756221 0 0.82756221
0.57624653 -0.0725494 0.57624653 -0.0725494
-0.3538133 -0.3379638 -0.3538133 -0.3379638
0.9169808 0.50681444 0 0.50681444
-0.9190819 0.04743594 -0.9190819 0.04743594
-0.086919 0.43195162 -0.086919 0.43195162
-0.2107771 0.83289604 -0.2107771 0.83289604
-0.7201415 0.0439741 -0.7201415 0.0439741
-0.0399645 0.21416769 -0.0399645 0.21416769
0.26353163 0.02613696 0.26353163 0.02613696
-0.3335878 0.84069347 -0.3335878 0.84069347
-0.5302363 0.95817911 -0.5302363 0.95817911
-0.4093179 0.68819804 -0.4093179 0.68819804
0.87830245 -0.8442362 0.87830245 -0.8442362
0.77645003 0.59859047 0 0.59859047
-0.8066382 -0.8527622 -0.8066382 -0.8527622
-0.675145 0.50634059 -0.675145 0.50634059
0.56495155 0.09404875 0.56495155 0.09404875
-0.4940902 -0.0842745 -0.4940902 -0.0842745
-0.8510182 0.65478511 -0.8510182 0.65478511
0.89783652 0.7925984 0 0.7925984
0.36618463 -0.3034204 0.36618463 -0.3034204
0.74553723 0.5342434 0 0.5342434
-0.1913163 0.80567728 -0.1913163 0.80567728
0.08719608 -0.8637291 0.08719608 -0.8637291
0.23080443 0.22411605 0.23080443 0.22411605
0.51281534 0.15237477 0.51281534 0.15237477
-0.5751242 -0.1424355 -0.5751242 -0.1424355
0.07436582 0.1292153 0.07436582 0.1292153
0.78509062 0.10624102 0.78509062 0.10624102
-0.6059095 0.41174268 -0.6059095 0.41174268
-0.633315 -0.2351769 -0.633315 -0.2351769
0.47754362 -0.4505059 0.47754362 -0.4505059
0.5617956 0.30104385 0.5617956 0.30104385
-0.6905266 0.41972407 -0.6905266 0.41972407
-0.1158806 -0.5306908 -0.1158806 -0.5306908
0.73109191 0.37193735 0 0.37193735
-0.4307029 0.46726482 -0.4307029 0.46726482
-0.6605486 -0.6815294 -0.6605486 -0.6815294
-0.2659616 -0.23423 -0.2659616 -0.23423
0.89340971 0.66915215 0 0.66915215
0.98597444 -0.8397845 0.98597444 -0.8397845
0.59361624 -0.7959047 0.59361624 -0.7959047
-0.0174257 0.37375027 -0.0174257 0.37375027
0.83806878 0.72443031 0 0.72443031
-0.9734199 0.68000092 -0.9734199 0.68000092
0.80024048 0.54023079 0 0.54023079
0.95896118 -0.4428779 0.95896118 -0.4428779
0.11899377 -0.077877 0.11899377 -0.077877
0.85151098 0.56753882 0 0.56753882
0.9953829 0.89676026 0 0.89676026
0.10354708 -0.6987396 0.10354708 -0.6987396
0.98668011 0.48557893 0 0.48557893
-0.510551 -0.8963345 -0.510551 -0.8963345
0.13997049 0.86898373 0 0.86898373
0.73248652 -0.3749911 0.73248652 -0.3749911
-0.1041756 0.9292751 -0.1041756 0.9292751
0.69926533 0.56734681 0 0.56734681
0.59040705 -0.2769435 0.59040705 -0.2769435
-0.4378236 0.50553464 -0.4378236 0.50553464
0.2697098 0.31288257 0.2697098 0.31288257
0.80516803 -0.3826378 0.80516803 -0.3826378
-0.724517 0.8246515 -0.724517 0.8246515
-0.9222852 -0.8172678 -0.9222852 -0.8172678
-0.4552304 -0.9190519 -0.4552304 -0.9190519
0.38936493 -0.9449493 0.38936493 -0.9449493
0.84225139 -0.9967696 0.84225139 -0.9967696
-0.5325494 0.37106686 -0.5325494 0.37106686
0.08674 -0.4770298 0.08674 -0.4770298
-0.8798445 -0.8706033 -0.8798445 -0.8706033
-0.3377721 0.49476427 -0.3377721 0.49476427
0.93210179 -0.358379 0.93210179 -0.358379
-0.7584258 0.7147874 -0.7584258 0.7147874
0.31100368 -0.6948494 0.31100368 -0.6948494
-0.7763141 0.27520714 -0.7763141 0.27520714
0.98447647 -0.0506345 0.98447647 -0.0506345
0.3261421 -0.7299833 0.3261421 -0.7299833
-0.7859454 0.96902877 -0.7859454 0.96902877
-0.7733865 -0.5312527 -0.7733865 -0.5312527
-0.8496775 -0.3995781 -0.8496775 -0.3995781
0.09960635 -0.3949742 0.09960635 -0.3949742
0.68743054 0.08393176 0.68743054 0.08393176
0.45333114 0.04453872 0.45333114 0.04453872
0.36829634 0.73436761 0 0.73436761
0.81821097 0.13720441 0.81821097 0.13720441
0.90072613 -0.7381165 0.90072613 -0.7381165
-0.8394584 -0.8601754 -0.8394584 -0.8601754
-0.5109683 0.92998733 -0.5109683 0.92998733
0.6362554 -0.1356486 0.6362554 -0.1356486
0.78861959 0.89069056 0 0.89069056
-0.9385249 -0.9767403 -0.9385249 -0.9767403
0.90302072 -0.5031416 0.90302072 -0.5031416
0.27621427 -0.950503 0.27621427 -0.950503
0.54981396 -0.0498152 0.54981396 -0.0498152
0.97088164 0.49084847 0 0.49084847
-0.0314365 -0.7825799 -0.0314365 -0.7825799
0.04336838 -0.4188061 0.04336838 -0.4188061
0.44906387 -0.7079605 0.44906387 -0.7079605
0.21820783 0.75058844 0.21820783 0.75058844
0.64292779 -0.7436448 0.64292779 -0.7436448
-0.8896363 0.93425532 -0.8896363 0.93425532
-0.5504288 0.77037379 -0.5504288 0.77037379
-0.9682181 -0.9643713 -0.9682181 -0.9643713
0.36050363 -0.9363918 0.36050363 -0.9363918
-0.8352359 0.3918252 -0.8352359 0.3918252
0.62480171 0.69954114 0 0.69954114
0.44976277 -0.3264475 0.44976277 -0.3264475
-0.5241589 -0.6454261 -0.5241589 -0.6454261
-0.1781375 0.76872765 -0.1781375 0.76872765
0.55998566 -0.4561889 0.55998566 -0.4561889
0.17582721 -0.0313891 0.17582721 -0.0313891
-0.9814036 -0.7038415 -0.9814036 -0.7038415
-0.9280806 -0.5910173 -0.9280806 -0.5910173
0.46943377 0.49683807 0.46943377 0.49683807
-0.3288444 -0.2114232 -0.3288444 -0.2114232
0.71667048 -0.0784692 0.71667048 -0.0784692
-0.8966682 -0.6907236 -0.8966682 -0.6907236
-0.6013776 0.17281062 -0.6013776 0.17281062
0.15964307 -0.7847357 0.15964307 -0.7847357
-0.6210279 -0.0462637 -0.6210279 -0.0462637
0.13176863 -0.9782389 0.13176863 -0.9782389
0.69255177 0.61528184 0 0.61528184
0.15217999 -0.5582379 0.15217999 -0.5582379
-0.6758375 0.37484561 -0.6758375 0.37484561
0.7765644 0.63933707 0 0.63933707
0.84393992 0.39098986 0 0.39098986
0.2581684 -0.6477238 0.2581684 -0.6477238
-0.6405737 0.6098289 -0.6405737 0.6098289
-0.5735956 0.6287674 -0.5735956 0.6287674
0.08453458 0.01917711 0.08453458 0.01917711
0.07901393 -0.487203 0.07901393 -0.487203
-0.7813795 0.56436702 -0.7813795 0.56436702
-0.035099 -0.2501293 -0.035099 -0.2501293
0.70477731 -0.458531 0.70477731 -0.458531
-0.2019225 -0.8882135 -0.2019225 -0.8882135
0.32790501 -0.8702194 0.32790501 -0.8702194
0.77305549 0.87827933 0 0.87827933
-0.6576913 -0.1504057 -0.6576913 -0.1504057
-0.1430756 0.25065571 -0.1430756 0.25065571
0.0802972 -0.6233208 0.0802972 -0.6233208
-0.9993982 0.45667501 -0.9993982 0.45667501
0.26750956 0.26752711 0.26750956 0.26752711
-0.5141704 0.19869819 -0.5141704 0.19869819
0.7356329 0.9935924 0 0.9935924
0.54738462 -0.8236535 0.54738462 -0.8236535
-0.5887734 0.56226431 -0.5887734 0.56226431
0.97664075 0.8565349 0 0.8565349
0.24546825 0.99199237 0 0.99199237
-0.7791524 -0.9584418 -0.7791524 -0.9584418
-0.6176939 0.34930776 -0.6176939 0.34930776
0.71568412 -0.7885033 0.71568412 -0.7885033
-0.2544856 -0.3983063 -0.2544856 -0.3983063
0.48671972 -0.4838853 0.48671972 -0.4838853
-0.127031 0.57387452 -0.127031 0.57387452
-0.7201856 -0.9784752 -0.7201856 -0.9784752
0.99346775 0.14995075 0 0.14995075
-0.3864201 0.34147481 -0.3864201 0.34147481
-0.2078881 -0.2853667 -0.2078881 -0.2853667
0.61309807 -0.5715912 0.61309807 -0.5715912
0.65677635 -0.0330359 0.65677635 -0.0330359
0.47968337 -0.4082772 0.47968337 -0.4082772
0.49018571 -0.8446232 0.49018571 -0.8446232
0.42794253 -0.1643513 0.42794253 -0.1643513
-0.1653149 -0.9841675 -0.1653149 -0.9841675
0.10788326 0.96625187 0 0.96625187
-0.7492438 -0.2819605 -0.7492438 -0.2819605
-0.207172 -0.6473835 -0.207172 -0.6473835
-0.6362536 -0.1846463 -0.6362536 -0.1846463
-0.7245955 -0.4819527 -0.7245955 -0.4819527
0.73103021 0.46567781 0 0.46567781
-0.5724778 0.77001455 -0.5724778 0.77001455
0.6650192 0.03503048 0.6650192 0.03503048
0.5232643 -0.5067389 0.5232643 -0.5067389
-0.4053623 -0.5809053 -0.4053623 -0.5809053
-0.372892 0.78135362 -0.372892 0.78135362
-0.6980937 0.71907847 -0.6980937 0.71907847
0.17975669 -0.1654269 0.17975669 -0.1654269
0.28730756 0.30537381 0.28730756 0.30537381
-0.9004377 0.74217865 -0.9004377 0.74217865
-0.7228785 -0.9928447 -0.7228785 -0.9928447
-0.8400781 0.64519466 -0.8400781 0.64519466
0.96268011 -0.2356795 0.96268011 -0.2356795
0.11680739 0.59261756 0.11680739 0.59261756
-0.7218205 -0.6394669 -0.7218205 -0.6394669
-0.7353693 0.9916557 -0.7353693 0.9916557
0.17227003 0.76246784 0.17227003 0.76246784
0.14981972 0.62949972 0.14981972 0.62949972
-0.4687329 0.59474114 -0.4687329 0.59474114
-0.7166257 -0.7373666 -0.7166257 -0.7373666
0.79546809 0.39550568 0 0.39550568
-0.0710342 0.54941772 -0.0710342 0.54941772
0.47100084 0.00934548 0.47100084 0.00934548
-0.4603953 -0.5193544 -0.4603953 -0.5193544
-0.3768342 -0.9361977 -0.3768342 -0.9361977
0.52857988 0.29642615 0.52857988 0.29642615
0.19301429 0.58077161 0.19301429 0.58077161
0.35554454 -0.6169492 0.35554454 -0.6169492
0.41686339 -0.1046615 0.41686339 -0.1046615
0.51290812 -0.7410191 0.51290812 -0.7410191
-0.5303683 -0.9574658 -0.5303683 -0.9574658
-0.5278456 -0.4750315 -0.5278456 -0.4750315
-0.8025774 0.27943355 -0.8025774 0.27943355
-0.0538476 0.38090111 -0.0538476 0.38090111
-0.3124784 0.24388723 -0.3124784 0.24388723
-0.0729895 0.15898204 -0.0729895 0.15898204
-0.8382595 0.67031702 -0.8382595 0.67031702
-0.9384006 0.21020736 -0.9384006 0.21020736
-0.3943776 0.77822134 -0.3943776 0.77822134
-0.5073337 0.58794266 -0.5073337 0.58794266
0.77432022 0.70501895 0 0.70501895
-0.6008536 0.84345424 -0.6008536 0.84345424
-0.7376934 0.66669686 -0.7376934 0.66669686
0.17360193 -0.1828395 0.17360193 -0.1828395
-0.7463661 0.90978838 -0.7463661 0.90978838
0.09246047 0.27287729 0.09246047 0.27287729
0.72459639 -0.3403876 0.72459639 -0.3403876
0.08859664 0.40056001 0.08859664 0.40056001
0.68608788 0.47131567 0 0.47131567
-0.9724565 0.96903661 -0.9724565 0.96903661
0.95505029 -0.0622273 0.95505029 -0.0622273
-0.8888047 -0.3454203 -0.8888047 -0.3454203
-0.9138058 -0.2653576 -0.9138058 -0.2653576
0.24086927 -0.3872952 0.24086927 -0.3872952
0.94849521 -0.0116928 0.94849521 -0.0116928
0.79438263 -0.6097223 0.79438263 -0.6097223
0.84605448 0.20956881 0 0.20956881
-0.6601104 0.92084316 -0.6601104 0.92084316
0.5211123 0.76595602 0 0.76595602
-0.3773797 -0.7157013 -0.3773797 -0.7157013
-0.0432403 -0.9445105 -0.0432403 -0.9445105
0.97760691 0.27156322 0 0.27156322
-0.0192262 0.81339332 -0.0192262 0.81339332
0.24697518 -0.9862432 0.24697518 -0.9862432
-0.7887051 -0.6279453 -0.7887051 -0.6279453
0.70725717 -0.1952945 0.70725717 -0.1952945
-0.0791306 0.61400323 -0.0791306 0.61400323
-0.3895127 -0.6980471 -0.3895127 -0.6980471
-0.653553 0.6442636 -0.653553 0.6442636
-0.2114272 0.25759313 -0.2114272 0.25759313
0.13639916 0.40907115 0.13639916 0.40907115
-0.6080228 -0.8947035 -0.6080228 -0.8947035
0.03070038 0.69230707 0.03070038 0.69230707
0.63101463 0.81428777 0 0.81428777
-0.8678511 -0.9359286 -0.8678511 -0.9359286
0.20532461 -0.8520153 0.20532461 -0.8520153
0.2714512 -0.8762327 0.2714512 -0.8762327
0.96070906 0.1494813 0 0.1494813
0.44593869 0.08708592 0.44593869 0.08708592
-0.0330489 -0.1979301 -0.0330489 -0.1979301
0.84190394 0.63734596 0 0.63734596
-0.311687 -0.0864859 -0.311687 -0.0864859
-0.7469591 -0.9357283 -0.7469591 -0.9357283
-0.9463297 0.10707281 -0.9463297 0.10707281
-0.8279226 0.49641283 -0.8279226 0.49641283
0.78628288 0.72975344 0 0.72975344
-0.2436392 0.62376339 -0.2436392 0.62376339
-0.8662901 -0.9817186 -0.8662901 -0.9817186
0.17712198 0.97040055 0 0.97040055
0.7410989 0.07970223 0.7410989 0.07970223
-0.6795142 -0.1887941 -0.6795142 -0.1887941
0.3537402 0.57097708 0.3537402 0.57097708
-0.0809619 -0.1237746 -0.0809619 -0.1237746
-0.5797856 -0.1971941 -0.5797856 -0.1971941
0.49514157 -0.5229848 0.49514157 -0.5229848
-0.9084288 -0.3349729 -0.9084288 -0.3349729
-0.4933975 0.52306937 -0.4933975 0.52306937
-0.411702 0.56321641 -0.411702 0.56321641
-0.0261867 0.73335351 -0.0261867 0.73335351
0.27923608 -0.0571721 0.27923608 -0.0571721
0.1150856 -0.2342092 0.1150856 -0.2342092
-0.7218146 -0.7314603 -0.7218146 -0.7314603
-0.1600917 0.54986421 -0.1600917 0.54986421
-0.0663341 -0.9079033 -0.0663341 -0.9079033
0.84001549 0.22736377 0 0.22736377
-0.3243323 -0.3066968 -0.3243323 -0.3066968
-0.990421 0.02491423 -0.990421 0.02491423
-0.2951109 -0.0523425 -0.2951109 -0.0523425
-0.5431962 -0.3760066 -0.5431962 -0.3760066
0.27799959 0.21455903 0.27799959 0.21455903
-0.8363999 0.42258334 -0.8363999 0.42258334
-0.6261178 0.56059084 -0.6261178 0.56059084
0.05022819 0.24402669 0.05022819 0.24402669
0.38143443 0.43502978 0.38143443 0.43502978
-0.4620906 -0.2924502 -0.4620906 -0.2924502
0.61686524 -0.9177946 0.61686524 -0.9177946
0.47847003 0.73222245 0 0.73222245
-0.7576622 0.06238271 -0.7576622 0.06238271
0.06020959 -0.0416143 0.06020959 -0.0416143
0.84136556 0.47354939 0 0.47354939
-0.7334831 -0.6243987 -0.7334831 -0.6243987
0.3729156 0.22837146 0.3729156 0.22837146
-0.5049213 -0.6456515 -0.5049213 -0.6456515
0.64208502 0.52973075 0 0.52973075
0.9466561 0.70878443 0 0.70878443
0.49446952 -0.4208402 0.49446952 -0.4208402
0.78440747 -0.5491836 0.78440747 -0.5491836
-0.3473735 0.95269086 -0.3473735 0.95269086
-0.0501988 -0.2979196 -0.0501988 -0.2979196
-0.2887426 -0.2617665 -0.2887426 -0.2617665
0.0556274 -0.0118614 0.0556274 -0.0118614
untos dentro)
Capital 25000
i 6%
Nper 6
Pago anual S/. 5,084.07
Pago mensua S/. 423.67

S/. 423.67 1 2 3 4 5 6 7 8 9
1% 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672
2% 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672
3% 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672
4% 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672
5% 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672
6% 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672
7% 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672
8% 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672
9% 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672
10% 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672
11% 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672
12% 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672
13% 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672
14% 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672
15% 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672 423.672
 10
423.672
423.672
423.672
423.672
423.672
423.672
423.672
423.672
423.672
423.672
423.672
423.672
423.672
423.672
423.672
Q(Unid) P(x)
10 8%
25 10%
40 15%
55 24%
70 21%
85 15%
100 7%

Q(Unid) Li Ls DIAS ALEATORIO DEMANDA Qv

10 0 8% 1 0.5973619 70 200
25 8% 18% 2 0.59213606 70 200
40 18% 33% 3 0.13095483 25 200
55 33% 57% 4 0.75878731 70 200
70 57% 78% 5 0.03642769 10 200
85 78% 93% 6 0.98873219 100 200
100 93% 100% 7 0.61873074 70 200
8 0.48438254 55 200
Qv 9 0.90007216 85 200
200 10 0.62343155 70 200
11 0.96028592 100 200
12 0.79545745 85 200
13 0.91702229 85 200
14 0.11991558 25 200
15 0.58558523 70 200

Qv Rep1 Rep2 Rep3 Rep 4 promedio

10 105000 105000 105000 105000 105000
25 105003.28 105000 105114 105007.789 105031.267
35 210005.99 210000 210224 210014.819 210061.202
45 420011.2 420000 420443 420029.601 420120.95
55 840021.47 840000 840880 840058.214 840239.921
65 1680041.94 1680000 1681753 1680115.81 1680477.69
75 3360083.88 3360000 3363498 3360231.13 3360953.25
400 6720167.76 6720000 6726987 6720461.37 6721904.03
200 13440335.5 13440000 13453964 13440922.1 13443805.4
PRECIO DE V COSTO DE C VENTA DE DE SALV UTILIDA ESPERADA
98000 140000 6500 -35500
98000 140000 6500 -35500
35000 140000 8750 -96250
98000 140000 6500 -35500
14000 140000 9500 -116500
140000 140000 5000 5000
98000 140000 6500 -35500
77000 140000 7250 -55750
119000 140000 5750 -15250
98000 140000 6500 -35500
140000 140000 5000 5000
119000 140000 5750 -15250
119000 140000 5750 -15250
35000 140000 8750 -96250
98000 140000 6500 -35500
-613500

promedio
16000000
14000000
12000000
10000000
promedio
8000000
6000000
4000000
2000000
0
0 1 2 3 4 5 6 7 8 9 10
Pv 70 Probabilidad
CvU 40 Bajo Medio
CF 25000 Pv -5% 0%
Puntos de Equilibrio CvU -6% 0%
Q* 833.333333 Cfu -8% 0%
P* 58333.3333
COK 11%
Crec.Venta an 8%
Valor residual 150000

ESCENARIO
BAJO MEDIO ALTO
Pv 67 70 77
CvU 38 40 42
Cfu 23000 25000 27000
Q* 795.847751 833.33333333 771.428571
P* 52923.8754 58333.333333 59400

AÑO CANTIDADESINGRESOS MEDIINGRESOS BAJOINGRESOS ALTOCF CV

0 0 0 0 0 25000 0
1 833 58333.333333 55416.666667 64166.666667 25000 33333.3333
2 900 63000 59850 69300 25000 36000
3 972 68040 64638 74844 25000 38880
4 1050 73483.2 69809.04 80831.52 25000 41990.4
5 1134 79361.856 75393.7632 87298.0416 25000 45349.632
6 1224 85710.80448 81425.264256 94281.884928 25000 48977.6026
7 1322 92567.668838 87939.285396 101824.43572 25000 52895.8108
8 1428 99973.082345 94974.428228 109970.39058 25000 57127.4756
9 1542 107970.92893 102572.38249 118768.02183 25000 61697.6737
10 1666 116608.60325 110778.17309 128269.46357 25000 66633.4876
11 1799 125937.29151 119640.42693 138531.02066 25000 71964.1666
12 1943 136012.27483 129211.66109 149613.50231 25000 77721.2999
13 2098 146893.25681 139548.59397 161582.5825 25000 83939.0039
14 2266 158644.71736 150712.48149 174509.1891 25000 90654.1242
15 2448 171336.29475 162769.48001 188469.92422 25000 97906.4541

VAN S/. 107,414.63

TIR 32%
Alto
10%
5%
8%

CT FLUJO NETO
25000 -25000
58333.3333 0
61000 2000
63880 4160
66990.4 6492.8
70349.632 9012.224
73977.6026 11733.2019
77895.8108 14671.8581
82127.4756 17845.6067
86697.6737 21273.2553
91633.4876 24975.1157
96964.1666 28973.1249
102721.3 33290.9749
108939.004 37954.2529
115654.124 42990.5932
122906.454 198429.841
Resumen de escenario
Valores actuales: bajo medio alto
Celdas cambiantes:
$B$1 70 66.5 70 77
$B$2 40 37.6 40 42
$B$3 25000 23000 25000 27000
Celdas de resultado:
Q* 833.3333333333 795.8477508651 833.3333333333 771.4285714286
P* 58333.33333333 52923.87543253 58333.33333333 59400
INGRESOS
0 0 0 0 0
833 58333.33333333 55416.66666667 58333.33333333 64166.66666667
900 63000 59850 63000 69300
972 68040 64638 68040 74844
1050 73483.2 69809.04 73483.2 80831.52
1134 79361.856 75393.7632 79361.856 87298.0416
1224 85710.80448 81425.264256 85710.80448 94281.884928
1322 92567.6688384 87939.28539648 92567.6688384 101824.4357222
1428 99973.08234547 94974.4282282 99973.08234547 109970.39058
1542 107970.9289331 102572.3824865 107970.9289331 118768.0218264
1666 116608.6032478 110778.1730854 116608.6032478 128269.4635725
1799 125937.2915076 119640.4269322 125937.2915076 138531.0206583
1943 136012.2748282 129211.6610868 136012.2748282 149613.502311
2098 146893.2568144 139548.5939737 146893.2568144 161582.5824959
2266 158644.7173596 150712.4814916 158644.7173596 174509.1890956
FLUJO
-25000
0
2000
4160
6492.8
9012.224
11733.2019
14671.8581
17845.6067
21273.2553
24975.1157
28973.1249
33290.9749
37954.2529
42990.5932