entregar en clase

20% 30%
Periodo Flujo de caja EN Millones de pesos Flujo de caja EN Millones de pesos
0 -3000 -3000
1 300 500
2 760 900
3 125 300
4 1500 1800
5 1300 1650
E (VPN)
Var (VPN)
P (VPN > 0)

tasa anual 15%

tasa dos años 32%

P(Z<-1.508)

5.84
 50% E (FCL) Var (FCL)
Flujo de caja EN Millones de pesos
-3000 -$ 3,000.00 0.00

700 $ 560.00 24,400.00

1300 $ 1,072.00 54,336.00

540 $ 385.00 27,700.00

2050 $ 1,865.00 45,025.00

1800 $ 1,655.00 35,725.00

$ 439.83 $ 291.62
85,041.59
93.43%

85,041.590

z -1.508
6.57%
 Flujos de Caja
Escenario Periodo 0 Periodo 1 Periodo 2 Periodo 3 Periodo 4
1 -3000 500 900 125 1500
2 -3000 700 1300 300 2050
3 -3000 500 1300 540 1500
4 -3000 700 1300 300 1800
5 -3000 700 900 540 1800
6 -3000 700 900 540 2050
7 -3000 700 900 125 2050
8 -3000 500 1300 300 1800
9 -3000 700 1300 300 2050
10 -3000 700 900 300 2050
11 -3000 500 900 300 2050
12 -3000 700 900 300 1500
13 -3000 700 1300 540 1500
14 -3000 700 1300 540 2050
15 -3000 700 1300 125 1800
16 -3000 700 1300 540 1500
17 -3000 700 760 125 2050
18 -3000 700 900 300 1800
19 -3000 700 1300 125 2050
20 -3000 700 900 300 1800
21 -3000 700 760 125 1500
22 -3000 300 1300 540 2050
23 -3000 500 1300 540 2050
24 -3000 500 1300 300 2050
25 -3000 700 1300 125 2050
26 -3000 700 1300 540 2050
27 -3000 700 1300 540 2050
28 -3000 700 900 300 1800
29 -3000 700 900 540 2050
30 -3000 300 760 540 2050
31 -3000 300 1300 300 1500
32 -3000 300 760 540 1800
33 -3000 700 760 540 2050
34 -3000 700 1300 540 1800
35 -3000 500 1300 540 2050
36 -3000 700 1300 540 2050
37 -3000 500 900 540 1500
38 -3000 500 900 300 1800
39 -3000 700 760 540 2050
40 -3000 500 1300 125 2050
41 -3000 500 900 540 2050
42 -3000 700 900 540 1800
43 -3000 700 1300 540 2050
44 -3000 500 760 540 1500
45 -3000 700 900 540 2050
46 -3000 700 900 300 1500
47 -3000 700 1300 540 1500
48 -3000 700 1300 300 1800
49 -3000 700 900 540 2050
50 -3000 500 1300 125 1500
51 -3000 700 1300 300 1800
52 -3000 700 760 540 2050
53 -3000 700 760 540 2050
54 -3000 700 900 125 1800
55 -3000 700 760 540 2050
56 -3000 700 760 540 2050
57 -3000 300 1300 300 2050
58 -3000 700 760 125 2050
59 -3000 500 900 300 2050
60 -3000 500 1300 540 1500
61 -3000 500 900 125 1500
62 -3000 500 1300 125 2050
63 -3000 300 760 125 2050
64 -3000 700 1300 540 2050
65 -3000 700 760 540 2050
66 -3000 700 760 540 2050
67 -3000 700 900 300 1500
68 -3000 300 1300 540 1500
69 -3000 700 760 125 2050
70 -3000 700 1300 540 2050
71 -3000 700 1300 540 1800
72 -3000 500 900 540 2050
73 -3000 500 1300 125 2050
74 -3000 500 760 540 2050
75 -3000 300 760 125 2050
76 -3000 500 900 540 2050
77 -3000 700 1300 540 2050
78 -3000 700 1300 300 2050
79 -3000 300 760 540 2050
80 -3000 700 1300 540 2050
81 -3000 500 1300 300 1800
82 -3000 700 1300 540 2050
83 -3000 700 900 300 2050
84 -3000 700 1300 300 2050
85 -3000 500 900 540 2050
86 -3000 500 1300 300 1800
87 -3000 700 1300 540 2050
88 -3000 700 1300 540 1800
89 -3000 500 900 540 1800
90 -3000 300 1300 540 1800
91 -3000 700 1300 125 2050
92 -3000 700 1300 125 2050
93 -3000 300 760 540 2050
 94 -3000 500 900 300 2050
95 -3000 700 760 540 1500
96 -3000 700 1300 540 1800
97 -3000 700 900 540 2050
98 -3000 300 900 540 1800
99 -3000 700 760 540 1800
100 -3000 700 1300 300 1800
101 -3000 700 1300 540 2050
102 -3000 700 1300 125 2050
103 -3000 700 1300 540 1800
104 -3000 300 1300 540 2050
105 -3000 300 900 540 1800
106 -3000 700 900 125 2050
107 -3000 500 760 540 2050
108 -3000 300 1300 125 1800
109 -3000 700 760 300 2050
110 -3000 700 900 300 1500
111 -3000 500 1300 300 2050
112 -3000 500 1300 540 2050
113 -3000 500 900 540 1800
114 -3000 700 1300 540 2050
115 -3000 500 1300 540 2050
116 -3000 700 760 540 1800
117 -3000 700 900 540 1800
118 -3000 500 1300 540 2050
119 -3000 700 760 300 2050
120 -3000 500 1300 300 2050
121 -3000 300 900 540 1500
122 -3000 700 900 540 1800
123 -3000 500 1300 300 1800
124 -3000 500 1300 125 2050
125 -3000 700 1300 300 1800
126 -3000 700 760 540 2050
127 -3000 700 1300 540 1800
128 -3000 700 760 540 1500
129 -3000 500 1300 540 1800
130 -3000 300 900 540 2050
131 -3000 700 1300 125 2050
132 -3000 700 1300 125 2050
133 -3000 300 1300 540 1800
134 -3000 700 760 540 2050
135 -3000 500 760 300 1800
136 -3000 500 1300 540 2050
137 -3000 700 1300 300 2050
138 -3000 300 1300 540 2050
139 -3000 700 760 540 2050
140 -3000 700 900 540 1500
141 -3000 500 900 540 2050
142 -3000 700 1300 540 2050
143 -3000 700 900 540 1800
144 -3000 700 760 540 2050
145 -3000 300 1300 300 2050
146 -3000 700 760 300 1800
147 -3000 500 900 540 1800
148 -3000 500 900 300 1800
149 -3000 500 1300 125 1500
150 -3000 700 900 300 2050
151 -3000 500 900 540 1500
152 -3000 700 900 540 1800
153 -3000 500 1300 300 2050
154 -3000 500 760 540 1800
155 -3000 700 1300 540 2050
156 -3000 300 1300 300 1500
157 -3000 700 760 540 1800
158 -3000 700 1300 540 1500
159 -3000 700 1300 125 2050
160 -3000 300 1300 540 2050
161 -3000 500 760 540 2050
162 -3000 300 900 300 2050
163 -3000 700 1300 540 1800
164 -3000 700 900 125 2050
165 -3000 300 1300 540 2050
166 -3000 500 760 125 1500
167 -3000 700 1300 540 2050
168 -3000 500 1300 300 2050
169 -3000 700 900 300 2050
170 -3000 500 900 540 2050
171 -3000 500 760 125 1800
172 -3000 300 1300 540 2050
173 -3000 700 760 125 1500
174 -3000 700 1300 540 1800
175 -3000 500 900 540 1500
176 -3000 500 760 540 2050
177 -3000 500 1300 125 2050
178 -3000 700 1300 540 2050
179 -3000 700 900 540 1800
180 -3000 700 900 540 1800
181 -3000 700 1300 125 1500
182 -3000 300 760 540 2050
183 -3000 500 1300 300 1800
184 -3000 500 1300 125 2050
185 -3000 300 760 300 2050
186 -3000 500 1300 125 2050
187 -3000 500 1300 125 2050
188 -3000 300 1300 300 2050
189 -3000 700 1300 540 1500
190 -3000 500 760 125 2050
191 -3000 700 1300 540 2050
192 -3000 500 900 540 1800
193 -3000 500 1300 540 1800
194 -3000 700 900 540 1500
195 -3000 700 1300 125 1800
196 -3000 500 900 540 2050
197 -3000 700 900 540 2050
198 -3000 500 1300 300 1800
199 -3000 500 1300 300 1500
200 -3000 300 760 540 1500
201 -3000 700 1300 125 2050
202 -3000 700 1300 540 1800
203 -3000 300 900 540 1800
204 -3000 300 1300 540 2050
205 -3000 500 1300 540 1800
206 -3000 500 760 300 2050
207 -3000 700 760 125 1500
208 -3000 700 1300 540 1800
209 -3000 700 760 300 2050
210 -3000 700 900 300 2050
211 -3000 300 1300 540 2050
212 -3000 300 1300 300 2050
213 -3000 500 760 540 1500
214 -3000 700 900 540 2050
215 -3000 700 1300 540 1800
216 -3000 500 1300 540 1800
217 -3000 700 900 540 2050
218 -3000 500 760 300 2050
219 -3000 700 1300 540 1500
220 -3000 500 1300 540 2050
221 -3000 700 1300 540 2050
222 -3000 500 900 540 2050
223 -3000 700 1300 300 1800
224 -3000 500 900 300 2050
225 -3000 500 1300 540 2050
226 -3000 700 1300 540 2050
227 -3000 700 900 540 2050
228 -3000 700 1300 125 1800
229 -3000 700 1300 540 1800
230 -3000 300 900 540 1800
231 -3000 500 900 300 2050
232 -3000 500 900 540 2050
233 -3000 300 1300 300 1800
234 -3000 700 900 540 1500
235 -3000 300 900 300 1800
236 -3000 700 1300 300 1800
237 -3000 500 900 125 1500
238 -3000 500 1300 540 1800
239 -3000 500 900 540 2050
240 -3000 700 1300 300 1800
241 -3000 700 760 300 2050
242 -3000 700 1300 300 1500
243 -3000 700 1300 300 1800
244 -3000 700 1300 540 2050
245 -3000 700 760 125 2050
246 -3000 700 1300 540 1800
247 -3000 700 1300 125 2050
248 -3000 700 1300 125 2050
249 -3000 700 1300 540 1800
250 -3000 700 760 300 2050
251 -3000 700 760 540 2050
252 -3000 300 1300 125 2050
253 -3000 300 900 300 2050
254 -3000 500 900 125 1800
255 -3000 700 1300 540 2050
256 -3000 700 1300 300 2050
257 -3000 500 1300 540 1500
258 -3000 700 900 300 2050
259 -3000 500 900 300 2050
260 -3000 700 900 540 2050
261 -3000 500 1300 125 2050
262 -3000 700 1300 300 2050
263 -3000 500 1300 300 2050
264 -3000 700 1300 300 2050
265 -3000 700 900 300 1500
266 -3000 700 900 300 1800
267 -3000 500 760 300 2050
268 -3000 700 1300 540 2050
269 -3000 700 760 125 2050
270 -3000 700 1300 125 2050
271 -3000 700 900 300 2050
272 -3000 700 1300 125 2050
273 -3000 700 1300 125 2050
274 -3000 700 1300 540 1800
275 -3000 300 900 300 2050
276 -3000 300 1300 125 2050
277 -3000 300 900 300 2050
278 -3000 700 1300 125 1800
279 -3000 700 1300 540 2050
280 -3000 500 900 540 1800
281 -3000 700 760 540 1800
282 -3000 700 760 540 2050
283 -3000 700 1300 125 1800
284 -3000 700 1300 540 2050
285 -3000 700 1300 540 1800
286 -3000 500 1300 540 1500
287 -3000 700 1300 125 1800
288 -3000 300 760 540 1500
289 -3000 500 1300 300 2050
290 -3000 300 900 540 1800
291 -3000 300 760 540 1800
292 -3000 300 1300 300 2050
293 -3000 500 900 540 1800
294 -3000 700 1300 540 1500
295 -3000 700 900 300 1800
296 -3000 500 1300 540 2050
297 -3000 700 1300 540 2050
298 -3000 700 1300 300 2050
299 -3000 700 1300 125 2050
300 -3000 700 1300 540 1500
301 -3000 700 1300 300 1800
302 -3000 500 1300 540 2050
303 -3000 300 760 540 1500
304 -3000 500 760 125 2050
305 -3000 700 760 300 1500
306 -3000 500 900 300 1800
307 -3000 700 1300 540 2050
308 -3000 700 760 540 2050
309 -3000 700 1300 300 1800
310 -3000 700 1300 540 2050
311 -3000 500 1300 125 1800
312 -3000 500 900 300 2050
313 -3000 700 1300 540 1800
314 -3000 700 900 540 2050
315 -3000 700 1300 300 1800
316 -3000 500 900 540 2050
317 -3000 700 900 540 2050
318 -3000 700 1300 125 1500
319 -3000 700 1300 125 1500
320 -3000 300 1300 300 2050
321 -3000 700 1300 125 2050
322 -3000 700 1300 540 1800
323 -3000 500 900 300 2050
324 -3000 500 1300 540 1800
325 -3000 300 760 540 2050
326 -3000 300 900 125 1800
327 -3000 300 900 300 1800
328 -3000 300 1300 540 1800
329 -3000 700 1300 540 2050
330 -3000 700 1300 540 1500
331 -3000 700 1300 300 1500
332 -3000 700 760 540 2050
333 -3000 700 760 540 1500
334 -3000 700 1300 540 1500
335 -3000 500 900 125 1500
336 -3000 300 1300 300 1800
337 -3000 500 1300 540 1800
338 -3000 500 1300 125 1500
339 -3000 700 760 540 1800
340 -3000 700 900 300 1800
341 -3000 700 900 300 1500
342 -3000 700 900 540 1800
343 -3000 500 760 540 2050
344 -3000 700 1300 125 1800
345 -3000 700 1300 300 2050
346 -3000 300 900 125 1500
347 -3000 300 1300 540 1800
348 -3000 300 900 540 1800
349 -3000 700 900 540 1500
350 -3000 700 1300 300 1500
351 -3000 500 1300 540 2050
352 -3000 500 1300 300 1800
353 -3000 500 1300 125 2050
354 -3000 500 1300 300 1500
355 -3000 500 1300 540 1800
356 -3000 300 900 300 1800
357 -3000 700 900 125 2050
358 -3000 700 1300 540 1800
359 -3000 500 1300 540 1800
360 -3000 500 1300 300 2050
361 -3000 700 1300 125 2050
362 -3000 300 1300 540 2050
363 -3000 700 1300 540 1800
364 -3000 300 1300 300 1800
365 -3000 700 760 300 2050
366 -3000 700 760 125 2050
367 -3000 500 900 300 2050
368 -3000 700 900 125 2050
369 -3000 500 1300 540 2050
370 -3000 300 1300 125 1800
371 -3000 700 1300 540 1500
372 -3000 700 900 300 2050
373 -3000 300 1300 540 2050
374 -3000 300 760 540 2050
375 -3000 700 1300 540 2050
376 -3000 300 1300 300 1500
377 -3000 300 1300 540 2050
378 -3000 300 900 540 1800
379 -3000 700 1300 125 2050
380 -3000 700 900 125 1800
381 -3000 700 1300 300 2050
382 -3000 700 1300 300 2050
383 -3000 500 1300 540 1500
384 -3000 700 760 540 1500
385 -3000 500 900 540 1800
386 -3000 500 1300 125 2050
387 -3000 700 1300 300 2050
388 -3000 700 900 540 2050
389 -3000 700 900 540 1800
390 -3000 500 760 125 2050
391 -3000 700 900 125 1800
392 -3000 700 1300 125 2050
393 -3000 700 1300 540 2050
394 -3000 700 900 300 2050
395 -3000 700 1300 300 1500
396 -3000 700 1300 540 2050
397 -3000 700 900 540 1800
398 -3000 500 760 300 1800
399 -3000 700 760 540 2050
400 -3000 500 760 300 1800
401 -3000 500 900 125 1500
402 -3000 500 900 540 1500
403 -3000 500 900 125 2050
404 -3000 500 900 540 2050
405 -3000 700 1300 125 1800
406 -3000 500 760 125 2050
407 -3000 300 760 300 1800
408 -3000 700 900 125 1500
409 -3000 500 1300 540 1800
410 -3000 700 760 300 1500
411 -3000 700 1300 540 1800
412 -3000 700 900 540 1800
413 -3000 300 1300 540 2050
414 -3000 700 760 540 1500
415 -3000 700 1300 540 2050
416 -3000 700 1300 300 1800
417 -3000 300 1300 125 1800
418 -3000 700 760 540 2050
419 -3000 700 1300 540 2050
420 -3000 300 1300 540 1500
421 -3000 500 900 540 2050
422 -3000 300 1300 540 1800
423 -3000 500 1300 300 1500
424 -3000 500 1300 540 2050
425 -3000 500 1300 540 1500
426 -3000 500 1300 125 1800
427 -3000 300 1300 540 2050
428 -3000 500 760 540 2050
429 -3000 300 900 540 1800
430 -3000 300 1300 300 2050
431 -3000 700 900 540 2050
432 -3000 300 900 540 1800
433 -3000 700 900 540 2050
434 -3000 700 1300 540 2050
435 -3000 700 1300 540 2050
436 -3000 300 900 540 2050
437 -3000 700 760 540 1500
438 -3000 700 900 300 1500
439 -3000 700 1300 540 1800
440 -3000 700 760 125 1800
441 -3000 300 1300 300 2050
442 -3000 500 900 540 1800
443 -3000 700 900 125 2050
444 -3000 700 1300 125 2050
445 -3000 500 1300 125 2050
446 -3000 500 760 300 2050
447 -3000 700 900 540 1800
448 -3000 300 900 300 1800
449 -3000 500 1300 125 1500
450 -3000 700 900 300 2050
451 -3000 700 1300 540 1800
452 -3000 500 760 125 2050
453 -3000 300 1300 300 1800
454 -3000 700 1300 540 2050
455 -3000 700 1300 300 1500
456 -3000 700 760 300 2050
457 -3000 700 900 125 1800
458 -3000 700 1300 125 1800
459 -3000 700 900 540 1800
460 -3000 700 760 540 1800
461 -3000 500 1300 540 1800
462 -3000 700 1300 540 2050
463 -3000 500 1300 540 1500
464 -3000 700 1300 300 1800
465 -3000 500 900 125 1800
466 -3000 500 900 540 2050
467 -3000 300 900 300 1800
468 -3000 500 900 540 1800
469 -3000 500 760 300 1500
470 -3000 500 760 540 2050
471 -3000 700 1300 300 2050
472 -3000 700 900 540 2050
473 -3000 500 1300 540 1800
474 -3000 300 1300 540 2050
475 -3000 700 900 300 1500
476 -3000 700 760 125 2050
477 -3000 500 760 540 1500
478 -3000 500 900 540 1500
479 -3000 700 900 300 1800
480 -3000 300 760 300 2050
481 -3000 500 1300 540 2050
482 -3000 700 1300 540 2050
483 -3000 700 1300 125 1500
484 -3000 700 1300 300 1800
485 -3000 700 1300 300 1800
486 -3000 700 900 125 2050
487 -3000 700 900 540 1500
488 -3000 700 900 540 1800
489 -3000 700 900 300 1800
490 -3000 700 1300 540 2050
491 -3000 500 1300 125 1800
492 -3000 300 1300 540 1500
493 -3000 300 1300 540 1800
494 -3000 500 1300 125 2050
495 -3000 700 900 300 1500
496 -3000 300 760 540 2050
497 -3000 700 1300 540 1800
498 -3000 700 760 540 2050
499 -3000 500 1300 540 2050
500 -3000 700 1300 300 2050
 Tasa 15%
Periodo 5 VPN
1800 -$49.95 -1500 20%
1800 $855.95 Periodo 0 -1500 30%
1800 $525.38 -1500 50%
1650 $638.43 300 20%
1800 $568.36 Periodo 1 500 30%
1800 $711.30 700 50%
1300 $189.84 760 20%
1800 $539.10 Periodo 2 900 30%
1800 $855.95 1300 50%
1800 $553.49 125 20%
1800 $379.58 Periodo 3 300 30%
1300 -$9.56 540 50%
1650 $624.71 1500 20%
1650 $939.18 Periodo 4 1800 30%
1650 $523.37 2050 50%
1650 $624.71 1300 20%
1650 $257.99 Periodo 5 1650 30%
1800 $410.55 1800 50%
1800 $740.88
1800 $410.55
1650 -$56.47
1800 $665.93
1800 $839.84
1800 $682.04
1800 $740.88
1650 $939.18
1800 $1,013.75
1650 $335.98
1800 $711.30
1300 $9.02
1650 $119.08
1300 -$133.92
1300 $356.85
1650 $796.24
1300 $591.25
1800 $1,013.75
1300 -$25.67
1300 -$11.95
1300 $356.85
1800 $566.97
1800 $537.38
1800 $568.36
1800 $1,013.75
1800 $117.06
1800 $711.30
1800 $239.03
1800 $699.29
1300 $464.42
1650 $636.72
1800 $252.51
1300 $464.42
1650 $530.86
1800 $605.44
1650 $220.91
1650 $530.86
1650 $530.86
1650 $433.55
1650 $257.99
1650 $305.00
1800 $525.38
1800 -$49.95
1800 $566.97
1650 -$89.84
1800 $1,013.75
1300 $356.85
1800 $605.44
1800 $239.03
1650 $276.89
1300 $83.98
1800 $1,013.75
1650 $796.24
1300 $288.79
1800 $566.97
1300 $182.93
1300 -$263.85
1800 $537.38
1800 $1,013.75
1800 $855.95
1650 $183.03
1800 $1,013.75
1300 $290.51
1650 $939.18
1800 $553.49
1800 $855.95
1800 $537.38
1800 $539.10
1300 $765.17
1300 $622.23
1650 $319.87
1800 $522.99
1800 $740.88
1650 $666.31
1800 $257.61
1300 $130.99
1300 $42.38
1650 $796.24
1300 $462.71
1300 -$28.06
1800 $462.50
1650 $638.43
1800 $1,013.75
1800 $740.88
1650 $796.24
1650 $591.35
1650 $145.96
1300 $189.84
1650 $356.95
1650 $175.54
1300 $199.04
1650 $164.45
1650 $607.46
1800 $839.84
1800 $394.44
1650 $939.18
1800 $839.84
1800 $462.50
1800 $568.36
1800 $839.84
1650 $373.06
1800 $682.04
1650 -$25.57
1650 $493.78
1300 $290.51
1650 $492.39
1300 $464.42
1800 $605.44
1650 $796.24
1800 $290.97
1300 $448.31
1300 $114.88
1650 $666.31
1800 $740.88
1300 $274.40
1650 $530.86
1300 -$117.81
1800 $839.84
1650 $781.37
1300 $417.34
1800 $605.44
1800 $396.83
1300 $288.79
1800 $1,013.75
1300 $319.77
1300 $356.85
1650 $433.55
1650 $230.12
1300 $145.86
1300 -$11.95
1800 $252.51
1800 $553.49
1800 $222.92
1650 $493.78
1650 $607.46
1800 $288.58
1300 $765.17
1300 -$54.93
1650 $387.92
1800 $699.29
1800 $740.88
1800 $665.93
1800 $431.52
1650 $131.09
1650 $796.24
1650 $363.85
1650 $591.35
1800 -$155.81
1800 $1,013.75
1800 $682.04
1800 $553.49
1800 $537.38
1800 $15.72
1800 $665.93
1800 $18.10
1800 $870.82
1650 $148.34
1300 $182.93
1800 $566.97
1800 $1,013.75
1800 $568.36
1650 $493.78
1800 $426.42
1300 $9.02
1300 $290.51
1650 $492.39
1800 $99.81
1800 $566.97
1300 $318.38
1800 $508.12
1650 $624.71
1300 -$89.93
1650 $939.18
1800 $394.44
1800 $696.90
1300 $148.24
1650 $523.37
1800 $537.38
1300 $462.71
1650 $464.52
1800 $367.57
1800 -$56.85
1800 $740.88
1300 $622.23
1800 $220.53
1300 $417.34
1800 $696.90
1650 $199.14
1800 $18.10
1800 $870.82
1650 $373.06
1800 $553.49
1650 $591.35
1300 $259.54
1800 $117.06
1650 $636.72
1650 $796.24
1650 $622.33
1800 $711.30
1800 $273.72
1800 $699.29
1800 $839.84
1650 $939.18
1800 $537.38
1650 $638.43
1650 $305.00
1300 $591.25
1650 $939.18
1800 $711.30
1800 $597.95
1800 $870.82
1800 $220.53
1800 $379.58
1800 $537.38
1800 $365.19
1650 $322.26
1800 $62.73
1800 $713.01
1300 -$298.54
1650 $622.33
1800 $537.38
1650 $638.43
1800 $447.63
1800 $541.49
1800 $713.01
1650 $939.18
1800 $332.57
1300 $622.23
1800 $740.88
1800 $740.88
1800 $870.82
1650 $373.06
1650 $530.86
1800 $393.06
1300 -$42.92
1650 $47.00
1800 $1,013.75
1800 $855.95
1300 $276.79
1800 $553.49
1800 $379.58
1300 $462.71
1800 $566.97
1300 $607.36
1800 $682.04
1650 $781.37
1300 -$9.56
1650 $335.98
1800 $273.72
1800 $1,013.75
1800 $332.57
1650 $666.31
1650 $478.92
1650 $666.31
1650 $666.31
1300 $622.23
1650 $131.09
1800 $393.06
1300 -$42.92
1800 $597.95
1800 $1,013.75
1800 $394.44
1650 $387.92
1800 $605.44
1800 $597.95
1650 $939.18
1650 $796.24
1800 $525.38
1650 $523.37
1650 -$131.43
1650 $607.46
1300 -$28.06
1650 $40.09
1650 $433.55
1800 $394.44
1800 $699.29
1800 $410.55
1800 $839.84
1300 $765.17
1800 $855.95
1800 $740.88
1800 $699.29
1650 $638.43
1800 $839.84
1300 -$305.44
1650 $84.08
1300 -$115.42
1300 -$11.95
1650 $939.18
1650 $530.86
1800 $713.01
1300 $765.17
1300 $175.44
1800 $379.58
1800 $870.82
1650 $636.72
1800 $713.01
1800 $537.38
1650 $636.72
1800 $426.42
1800 $426.42
1800 $508.12
1800 $740.88
1800 $870.82
1300 $130.99
1650 $622.33
1300 $9.02
1800 -$52.34
1650 -$11.85
1800 $522.99
1800 $1,013.75
1800 $699.29
1800 $541.49
1300 $356.85
1800 $290.97
1800 $699.29
1800 -$49.95
1650 $290.61
1800 $696.90
1800 $252.51
1800 $462.50
1650 $335.98
1800 $239.03
1300 $319.77
1800 $431.52
1650 $523.37
1800 $855.95
1800 -$223.86
1650 $448.41
1650 $145.96
1650 $322.26
1800 $541.49
1300 $591.25
1800 $539.10
1650 $492.39
1650 $293.00
1800 $696.90
1300 -$185.86
1800 $438.43
1800 $870.82
1650 $622.33
1650 $607.46
1300 $492.30
1800 $665.93
1800 $870.82
1650 $290.61
1800 $447.63
1650 $257.99
1800 $379.58
1650 $363.85
1650 $765.26
1650 $175.54
1300 $450.70
1800 $553.49
1800 $665.93
1800 $257.61
1650 $939.18
1650 $119.08
1800 $665.93
1800 $220.53
1800 $740.88
1800 $295.49
1800 $855.95
1300 $607.36
1800 $525.38
1800 $290.97
1800 $394.44
1800 $566.97
1800 $855.95
1300 $462.71
1800 $568.36
1800 $158.65
1650 $220.91
1300 $492.30
1800 $1,013.75
1300 $304.90
1650 $466.91
1800 $1,013.75
1800 $568.36
1800 $130.78
1800 $605.44
1300 -$117.81
1800 -$49.95
1800 $222.92
1800 $264.51
1650 $462.81
1300 $349.36
1800 $158.65
1800 -$43.13
1650 $49.39
1650 $622.33
1800 $133.17
1650 $796.24
1650 $493.78
1650 $591.35
1800 $290.97
1800 $1,013.75
1800 $713.01
1800 $250.12
1650 $530.86
1800 $1,013.75
1300 $102.87
1800 $537.38
1300 $274.40
1300 $118.98
1300 $591.25
1800 $525.38
1800 $424.03
1800 $665.93
1650 $356.95
1300 -$28.06
1800 $508.12
1650 $636.72
1800 $220.53
1300 $462.71
1800 $1,013.75
1650 $939.18
1800 $363.47
1800 $290.97
1650 $164.45
1650 $796.24
1800 $189.63
1800 $508.12
1650 $319.87
1300 $189.84
1300 $492.30
1650 $492.39
1800 $273.72
1650 $493.78
1800 $62.73
1800 $252.51
1800 $553.49
1800 $870.82
1800 $158.65
1800 $365.19
1800 $1,013.75
1800 $541.49
1300 $199.04
1650 $220.91
1300 $349.36
1800 $568.36
1800 $462.50
1650 $622.33
1650 $939.18
1800 $525.38
1650 $638.43
1300 -$127.01
1800 $537.38
1300 -$185.86
1650 $319.87
1650 -$115.32
1650 $356.95
1800 $855.95
1300 $462.71
1800 $696.90
1300 $417.34
1800 $239.03
1800 $332.57
1650 $42.48
 1650 $148.34
1800 $410.55
1300 -$148.78
1800 $839.84
1300 $765.17
1800 $426.42
1800 $713.01
1800 $713.01
1800 $438.43
1300 $148.24
1800 $568.36
1650 $335.98
1650 $939.18
1800 $424.03
1800 $351.46
1800 $522.99
1650 $492.39
1650 $164.45
1800 $257.61
1650 $796.24
1800 $605.44
1300 $591.25
1300 $607.36

Minimo -$305.44

VPN<0 39
VPN>=0 461
P(VPN>=0) 92.20%
 Clase Frecuencia
1194.55714 1
1254.52061 2 Histograma
1314.48408 3 60
1374.44755 5
1434.41102 6 50
1494.37449 22
40
1554.33796 11
1614.30143 6 30
1674.26489 25

Frecuencia
1734.22836 23 20
F
1794.19183 38 10
1854.1553 22
1914.11877 36 0
1974.08224 37 5 8 2 3 6 9 1 4 7 8 2 ...
5 35 373 521 050 888 726 565 403 241 580 918 yor
2034.04571 38 1 3 8 7 8 0 2 4 6 8 9 a
1 4 2 0 8 0 1 0 1 9 5 6 8 9 4 8 3 3 7 7 1 7 0 9 6 47 9 9 5 5 2 3 y m
2094.00918 50 57 8 4 41 3 7 64 9 1 18 4 5 72 .8 26
4 .5 4.4 34. 4.3 4.2 4.1 4.1 4.0 3.9 273 3.8
2153.97265 41 9 1 14 5 5 6 7 7 9 9 1 0 3 1 5 2 39
11 1 3 1 1 1 1 2 2 2
2213.93612 40
2273.89959 18 Clase
2333.86305 13
2393.82652 28
2453.78999 14
y mayor... 21
ma

Frecuencia

1 4 7 8 2 ...
4 03 241 580 918 yor
4 6 8 9 a
0 9 6 47 9 9 5 5 2 3 y m
2 8 6
97 3. 82
3 . 22 7 9 3 .
23
 Clase Frecuencia
-305.442858 1
-245.479389 2 Histograma
-185.51592 3 60
-125.552451 5 50
-65.5889815 6 40
-5.62551239 22 30
54.3379567 11 20

Frecuencia
114.301426 6 10
Frecuencia
174.264895 25 0
.
234.228364 23 6 45 623 954 319 859 686 514 341 168 996 823 or..
2
8 4 6 87 5 0 88 7 2 5 6 40 2 4 07 9 1 a y
294.191833 38 5 7 1 96 1 47 6 7 0 9 4 8 3 3 0 7 12 0 9 4 4 7 6 8 5 8 2 3 9 y m
8
354.155302 22 42 59 98 95 4 8 1 8 87 5 7 26 9 5 6 5
5 .4 .51 88 37 .26 .19 .11 .04 .97 .89 .82
414.118771 36 0 5 .5 .3 4 4 4 4 3 3 3
-3 -18 -65 54 17 29 41 53 65 77 89
474.08224 37
534.045709 38 Clase
594.009179 50
653.972648 41
713.936117 40
773.899586 18
833.863055 13
893.826524 28
953.789993 14
y mayor... 21
 Frecuencia

.
68 996 823 or..
7 1 y
80 399 ma
y
52
26