Documentos de Académico
Documentos de Profesional
Documentos de Cultura
13,914 13,863 51
Total Activos Corrientes
100,965 187,839 -86,874
Activos No Corrientes
0 0 0
Otros Activos Financieros
0 0 0
Inversiones en Subsidiarias, Negocios Conjuntos y Asociadas
1,940,991 1,690,574 250,417
Cuentas por Cobrar Comerciales y Otras Cuentas por Cobrar
34,305 36,056 -1,751
Cuentas por Cobrar Comerciales
0 0 0
Cuentas por Cobrar a Entidades Relacionadas
0 6,872 -6,872
Otras Cuentas por Cobrar
34,305 29,184 5,121
Anticipos
0 0 0
Inventarios
0 0 0
Activos Biológicos
0 0 0
Propiedades de Inversión
385,286 332,107 53,179
Propiedades, Planta y Equipo
629 862 -233
Activos Intangibles Distintos de la Plusvalía
663 234 429
Activos por Impuestos Diferidos
0 0 0
Activos por Impuestos Corrientes, no Corrientes
0 0 0
Plusvalía
0 0 0
Otros Activos no Financieros
0 0 0
Activos no Corrientes Distintos al Efectivo Pignorados como
Garantía Colateral 0
0 0
Total Activos No Corrientes
2,361,874 2,059,833 302,041
TOTAL DE ACTIVOS
2,462,839 2,247,672 215,167
Pasivos y Patrimonio
0 0 0
Pasivos Corrientes
0 0 0
Otros Pasivos Financieros
59,957 38,603 21,354
Cuentas por Pagar Comerciales y Otras Cuentas por Pagar
38,329 32,771 5,558
Cuentas por Pagar Comerciales
2,687 1,291 1,396
Cuentas por Pagar a Entidades Relacionadas
563 0 563
Otras Cuentas por Pagar
35,079 31,480 3,599
Ingresos Diferidos
0 0 0
Provisión por Beneficios a los Empleados
0 0 0
Otras Provisiones
0 0 0
Pasivos por Impuestos a las Ganancias
0 0 0
Otros Pasivos no Financieros
0 0 0
Total de Pasivos Corrientes Distintos de Pasivos Incluidos en
Grupos de Activos para su Disposición Clasificados como
Mantenidos para la Venta
98,286 71,374 26,912
Pasivos incluidos en Grupos de Activos para su Disposición
Clasificados como Mantenidos para la Venta
0 0 0
Total Pasivos Corrientes
98,286 71,374 26,912
Pasivos No Corrientes
0 0 0
Otros Pasivos Financieros
67,839 68,145 -306
Cuentas por Pagar Comerciales y Otras Cuentas por Pagar
0 0 0
Cuentas por Pagar Comerciales
0 0 0
Cuentas por Pagar a Entidades Relacionadas
0 0 0
Otras Cuentas por Pagar
0 0 0
Ingresos Diferidos
0 0 0
Provisión por Beneficios a los Empleados
0 0 0
Otras Provisiones
0 0 0
Pasivos por Impuestos Diferidos
46,920 47,916 -996
Pasivos por Impuestos Corrientes, no Corriente
0 0 0
Otros Pasivos no Financieros
0 0 0
Total Pasivos No Corrientes
114,759 116,061 -1,302
Total Pasivos
213,045 187,435 25,610
Patrimonio
0 0 0
Capital Emitido
958,894 975,683 -16,789
Primas de Emisión
43,710 55,554 -11,844
Acciones de Inversión
0 0 0
Acciones Propias en Cartera
-12,832 -17,804 4,972
Otras Reservas de Capital
211,632 211,632 0
Resultados Acumulados
765,291 575,606 189,685
Otras Reservas de Patrimonio
283,099 259,566 23,533
Total Patrimonio
2,249,794 2,060,237 189,557
TOTAL PASIVO Y PATRIMONIO
2,462,839 2,247,672 215,167
A INTERPRETACIÓN DEL ESTADO DE SITUACIÓN
ARIACION HORIZONTAL
% Al 31 de diciembre de 2021, el total de activos alcanzó S/ 2,462.8
millones, respecto de S/ 2,247.7 millones al 31 de diciembre de
2020, lo que significa un incremento de S/ 215.1 millones (9.6%).
-48% Las principales variaciones en el activo se explican principalmente
por los aumentos en inversiones en los resultados obtenidos por
las
-50% subsidiarias (luego de netearse los dividendos recibidos),
contrarrestados por la reducción de cuentas por cobrar al haber
223% disminuido las operaciones de endeudamiento intermediadas
-58% por la corporación, trasladándose a operaciones directas entre
-22% las
subsidiarias y sus acreedores.
32% Al 31 de diciembre de 2021, el total de pasivos ascendió a S/
213.0 millones, frente a S/ 187.4 millones al 31 de diciembre de
2020, equivalente a un incremento de S/ 25.6 millones, debido al
incremento de las obligaciones financieras corrientes.
Ratios financieros
El ratio corriente al 31 de diciembre de 2021 es 1.03, menor al
ratio corriente de 2.72 al 31 de diciembre de 2020, debido al
crecimiento de las inversiones como consecuencia de las
mayores utilidades de las subsidiarias que se registraron en el
año 2021. El ratio de endeudamiento total al 31 de diciembre de
2021 es 0.09, similar a la del 31 dediciembre de 2020.
-50%
0%
-46%
15%
-5%
-100%
18%
16%
-27%
183%
15%
10%
55%
17%
108%
11%
38%
38%
0%
-2%
-1%
14%
-2%
-21%
-28%
0%
33%
9%
9%
10%
ESTADO DE RESULTADOS
Cuenta 2021
ANALISIS 2020
ANALISIS
VERTICAL VERTICAL
236,224 155%
-3,042 -235%
229,251 157%
2,855 -154%
232,106 161%
232,106 161%
0
0 165%
0 165%
0 165%
0 165%
0
VARIACION HORIZONTAL
2021 2020 VARIACION %
Años
FEL 15% aumenta
FEL 15% disminuye
CALCULO DE FCF
Operativa Neta despues de impuestos (UONDI)
= UAII * 1 - I
= 375058 1 2%
= 367556.84
1,305,350 340,582.27 9%
1,400,974 -208,693.95
1,511,476 95,218.13 3%
1,689,059 318,420.36 1%
-506,516 -362,471 -218,426 -74,380 69,665 213,710 357,755 501,801
1,472,541 494,006.13
1,502,792 324,390.95
1,462,156 -3,319.10 Column AL
1,770,007 309,989.72
1,263,760 -99,021.53
1,666,055 146,129.45
1,500,643 310,777.23 Sistema aproximado
1,352,629 210,196.08
1,802,900 342,830.74 ¿Cuál es la probabilidad que el VAN sea cero?
1,273,484 167,281.35
1,525,823 552,521.84 Media
1,687,949 922,064.14 203,060
1,329,793 35,842.87
1,614,940 153,454.78 Existe una probabilidad del 20% que el proyecto no sea factible
1,463,016 149,468.18
1,361,539 -27,878.29
1,751,399 8,377.94
1,298,903 -27,156.10 Sistema Exacto
1,358,359 124,699.57 VAN
1,267,748 -261,651.78 0
1,806,791 -26,844.20
1,266,947 10,557.53
1,686,837 151,827.46
1,639,240 421,910.59
1,473,070 -26,208.25
1,406,626 450,046.70
1,736,442 155,925.91
1,247,317 81,644.20
1,794,220 372,081.36
1,706,534 646,337.67
1,493,755 -205,394.59
1,817,503 548,853.29
1,478,821 185,390.55
1,783,416 571,537.56
1,603,432 5,179.37
1,457,590 -205,148.19
1,382,342 362,040.45
1,456,633 41,352.45
1,791,541 -3,560.48
1,789,637 542,714.55
1,303,007 -24,483.47
1,353,074 311,280.32
1,424,817 150,442.49
1,255,297 -252,619.19
1,582,319 581,449.68
1,487,679 375,641.18
1,752,684 682,787.90
1,481,882 268,039.80
1,367,565 419,431.93
1,717,885 777,302.88
1,530,441 100,409.81
1,641,998 274,635.89
1,287,597 -130,237.56
1,659,132 -169,549.32
1,240,164 -295,113.35
1,811,335 183,025.45
1,286,598 -192,435.61
1,464,574 -63,577.16
1,376,264 279,189.48
1,781,099 243,827.73
1,375,447 180,193.10
1,400,519 160,978.40
1,486,158 -182,831.15
1,751,217 306,498.05
1,470,663 -157,453.71
1,359,384 30,762.40
1,385,358 183,276.71
1,819,178 90,180.85
1,820,951 348,085.09
1,477,156 -285,179.25
1,757,829 776,713.20
1,744,021 424,524.68
1,667,571 477,844.47
1,701,012 287,553.91
1,319,259 -6,250.88
1,740,205 649,186.59
1,245,500 -264,235.80
1,562,651 80,006.40
1,557,068 -154,381.85
1,661,433 -21,139.56
1,705,702 558,734.89
1,427,730 26,803.96
1,356,780 572,704.93
1,705,853 170,669.88
1,465,349 578,150.31
1,262,343 269,022.22
1,398,298 330,740.57
1,565,627 -73,571.43
1,573,939 161,809.33
1,371,632 400,494.21
1,481,392 357,444.61
1,330,012 -11,220.12
1,569,719 108,790.80
1,411,627 94,378.48
1,642,367 87,114.63
1,576,580 10,445.34
1,436,787 676,594.87
1,531,040 -178,417.34
1,336,507 -397,897.88
1,303,256 -141,232.03
1,584,682 232,677.81
1,263,852 339,975.58
1,772,223 196,048.59
1,792,744 454,602.50
1,594,692 429,037.01
1,491,710 362,315.93
1,394,097 112,501.01
1,392,834 173,627.88
1,436,897 3,984.70
1,598,862 380,232.07
1,255,522 151,233.66
1,282,649 -64,463.34
1,445,434 -145,984.28
1,588,404 -141,789.18
1,300,067 -421,818.58
1,632,155 107,125.73
1,325,733 -232,881.08
1,300,072 17,404.44
1,499,851 -45,429.55
1,729,441 310,928.50
1,331,788 291,326.76
1,367,849 361,005.83
1,499,750 429,990.83
1,288,842 -108,938.96
1,771,384 77,652.40
1,342,272 311,961.98
1,435,737 -105,440.84
1,704,061 513,668.48
1,742,161 649,118.60
1,375,359 381,041.18
1,739,222 524,330.88
1,823,098 767,058.58
1,569,815 257,720.00
1,422,363 114,527.84
1,731,430 516,873.85
1,407,141 -362,837.48
1,427,481 -177,733.13
1,719,103 623,733.21
1,517,099 -100,686.59
1,566,694 439,424.87
1,746,051 730,160.25
1,603,511 -61,577.38
1,748,291 352,301.05
1,703,508 -268,264.67
1,451,611 173,085.76
1,453,794 244,808.41
1,652,582 20,529.26
1,553,195 337,804.97
1,602,750 -142,018.06
1,267,102 -155,402.57
1,789,162 841,808.18
1,240,817 38,640.93
1,240,462 -55,628.20
1,594,531 278,122.37
1,272,270 195,649.13
1,763,832 904,525.62
1,706,026 816,032.90
1,282,863 73,036.12
1,443,476 341,612.84
1,704,563 230,982.02
1,800,250 732,355.71
1,642,770 66,016.14
1,826,303 362,586.20
1,345,938 -25,431.37
1,802,622 173,510.34
1,390,144 -211,870.72
1,772,610 157,802.76
1,831,028 403,236.66
1,251,698 99,745.78
1,324,371 -190,185.34
1,319,146 420,587.87
1,557,248 570,137.15
1,521,582 52,719.21
1,372,346 234,454.64
1,507,171 285,380.53
1,523,572 142,672.14
1,482,109 624,951.94
1,650,874 492,120.09
1,776,389 687,378.69
1,363,132 -276,648.94
1,481,217 84,871.87
1,483,955 -264,008.20
1,395,062 -104,102.84
1,741,547 219,420.96
1,455,978 245,169.97
1,261,429 -328,812.69
1,536,322 32,284.50
1,499,656 46,797.13
1,701,517 -13,284.45
1,828,961 542,289.87
1,294,792 -4,793.41
1,623,377 374,437.33
1,250,357 377,387.91
1,513,175 598,769.41
1,803,936 635,920.62
1,377,293 601,688.32
1,354,761 193,392.27
1,714,770 100,406.64
1,820,270 155,422.53
1,784,778 431,623.41
1,330,217 6,878.91
1,791,968 751,639.97
1,288,334 -5,091.00
1,314,216 -463,633.64
1,345,968 230,032.03
1,830,090 -7,900.19
1,672,408 303,512.67
1,740,761 96,474.55
1,329,407 -13,312.24
1,435,517 549,846.02
1,824,604 388,583.53
1,737,446 534,399.20
1,607,288 346,679.04
1,424,094 239,197.24
1,715,243 78,443.03
1,711,864 710,173.77
1,390,420 427,605.08
1,787,585 875,444.95
1,619,221 415,532.30
1,587,659 700,100.07
1,448,143 -454,743.14
1,518,138 -112,037.21
1,790,296 660,218.88
1,279,406 50,761.79
1,805,239 688,537.28
1,517,520 226,297.12
1,692,246 223,785.68
1,785,553 154,996.69
1,781,602 662,170.39
1,768,689 362,399.37
1,496,149 -203,784.97
1,463,982 126,414.95
1,564,239 -6,196.70
1,275,948 147,434.43
1,334,501 132,420.72
1,793,913 401,656.82
1,749,843 237,618.91
1,589,003 96,885.20
1,340,762 153,747.49
1,455,030 326,972.96
1,532,783 -3,991.03
1,613,433 260,280.52
1,601,090 176,816.64
1,480,021 248,698.66
1,742,164 -186,368.23
1,435,185 502,055.87
1,413,704 1,594.75
1,674,127 -279,212.99
1,633,510 286,070.90
1,601,810 226,788.35
1,277,156 51,976.10
1,687,866 -148,090.57
1,805,139 329,507.92
1,808,631 683,726.33
1,702,101 83,820.88
1,833,642 677,719.23
1,462,168 385,618.28
1,446,105 -147,135.31
1,701,700 419,412.45
1,433,210 156,733.96
1,466,207 117,341.50
1,339,389 283,498.79
1,674,689 189,113.72
1,739,279 173,344.03
1,625,667 642,597.47
1,443,527 -54,018.33
1,350,108 -673.49
1,362,645 6,069.50
1,287,121 213,700.41
1,418,227 263,359.11
1,660,540 286,160.43
1,677,611 527,975.10
1,365,886 55,807.39
1,558,631 311,203.08
1,591,326 205,093.92
1,610,008 407,895.90
1,762,197 480,998.66
1,338,118 231,663.01
1,771,062 466,408.67
1,797,785 -32,709.21
1,681,542 179,896.56
1,480,417 -121,566.50
1,784,223 60,109.40
1,291,370 176,588.82
1,463,801 128,413.37
1,419,058 236,257.76
1,368,724 421,311.06
1,454,450 186,808.68
1,454,710 73,354.93
1,303,402 248,894.20
1,336,181 -154,163.52
1,572,547 -278,514.07
1,703,772 300,258.94
1,331,242 -364,721.28
1,498,402 189,137.29
1,375,984 274,488.72
1,496,737 189,557.28
1,819,806 319,728.40
1,432,645 -35,221.32
1,416,633 239,261.20
1,544,075 -222,003.18
1,761,385 101,382.61
1,807,673 837,816.00
1,706,209 198,084.75
1,482,909 258,874.15
1,715,879 780,799.81
1,248,026 75,933.50
1,358,785 -80,989.76
1,703,492 462,726.13
1,714,855 101,155.24
1,405,248 146,527.76
1,797,141 -117,425.88
1,825,227 716,340.95
1,702,633 744,949.38
1,802,396 64,956.96
1,427,633 294,178.90
1,250,484 28,603.12
1,573,001 423,627.80
1,380,158 125,219.34
1,701,666 278,298.50
1,640,945 266,738.84
1,737,057 254,870.52
1,634,412 400,667.98
1,583,332 200,139.60
1,809,743 362,472.81
1,827,840 97,636.93
1,426,727 212,088.30
1,460,584 152,247.50
1,548,186 101,519.83
1,250,697 181,010.71
1,546,919 173,913.07
1,717,115 578,894.58
1,490,715 326,359.20
1,698,845 -115,230.43
1,601,186 447,857.30
1,774,646 -22,566.34
1,340,552 353,447.27
1,427,787 288,864.48
1,603,256 646,711.75
1,302,650 152,333.73
1,595,684 -77,871.33
1,798,047 620,677.53
1,656,680 205,393.42
1,720,909 363,759.46
1,544,881 49,773.11
1,822,092 744,325.33
1,519,118 316,568.75
1,502,703 175,212.83
1,385,851 -210,269.83
1,423,426 232,643.73
1,541,469 507,478.23
1,280,999 46,512.48
1,523,562 567,290.63
1,489,058 -77,204.90
1,286,639 572,216.68
1,406,138 -26,681.05
1,519,238 -20,019.41
1,781,255 482,972.10
1,491,575 347,400.36
1,605,937 412,211.05
1,609,762 323,506.47
1,273,433 -113,818.00
1,703,256 161,168.74
1,638,618 -23,681.03
1,334,922 397,112.97
1,474,450 -24,838.88
1,795,741 360,884.69
1,439,427 -47,144.12
1,401,221 355,603.49
1,719,638 200,557.26
1,564,458 105,886.82
1,289,448 416,732.42
1,491,395 349,519.75
1,704,285 325,122.69
1,756,466 180,782.27
1,495,311 359,124.65
1,624,901 267,210.46
1,495,065 388,005.26
1,769,258 900,358.61
1,706,696 294,305.14
1,658,098 156,483.73
1,587,376 -9,613.66
1,481,549 340,871.19
1,329,017 -344,594.49
1,592,486 310,970.02
1,352,619 455,710.82
1,448,869 599,715.27
1,745,925 625,934.14
1,677,057 22,274.53
1,533,790 21,504.21
1,550,460 296,407.72
1,368,672 289,794.74
1,737,069 631,959.53
1,516,479 410,370.90
1,537,378 -36,411.90
1,421,792 -29,725.02
1,610,933 392,608.60
1,297,195 171,389.29
1,355,882 -405,735.93
1,415,856 385,746.95
1,378,817 -213,752.65
1,802,425 770,979.76
1,572,893 681,118.79
1,633,157 75,589.83
1,502,156 -53,730.68
1,820,429 691,968.14
1,449,357 62,264.75
1,804,275 348,921.18
1,591,800 -15,816.38
1,316,338 -22,842.22
1,385,403 77,408.09
1,583,105 14,447.91
1,378,944 442,817.80
1,281,024 18,182.06
1,592,996 -184,018.51
1,307,296 451,080.94
1,734,237 332,822.43
1,672,215 559,978.92
1,497,658 276,561.29
1,244,067 -286,620.23
1,801,180 829,860.70
1,300,005 277,277.88
1,464,234 224,666.12
1,666,611 228,162.81
1,659,198 223,428.64
1,646,110 477,816.14
1,688,749 190,994.62
1,708,824 148,521.57
1,391,920 -43,578.86
1,620,477 389,434.35
1,810,004 -98,669.32
1,677,809 453,123.46
1,635,278 196,108.76
1,513,679 660,839.99
1,426,714 501,861.93
1,682,674 216,238.65
1,265,610 -149,794.81
1,460,198 246,577.91
1,815,358 -110,518.33
1,332,708 61,724.20
1,687,922 65,094.61
1,566,377 143,973.36
1,379,097 81,474.42
1,750,921 235,961.86
1,371,140 381,844.24
1,399,334 -137,217.24
1,336,191 35,411.68
1,307,566 -96,016.82
1,752,505 207,261.26
1,613,282 238,163.24
1,794,118 609,757.41
1,729,063 416,395.85
1,441,572 583,889.07
1,451,306 170,905.79
1,507,329 128,546.80
1,608,406 426,280.32
1,290,786 -37,282.08
1,504,671 139,469.31
1,768,944 669,532.37
1,305,808 -410,097.46
1,414,069 258,121.79
1,329,452 -109,506.30
1,439,647 365,102.25
1,728,989 85,079.58
1,409,133 -150,816.38
1,666,590 480,723.15
1,745,987 308,057.60
1,727,729 104,917.11
1,281,211 193,303.58
1,306,760 433,432.24
1,461,660 316,502.86
1,443,548 58,321.84
1,742,702 448,728.50
1,355,709 503,477.16
1,695,844 843,072.54
1,550,756 223,262.81
1,345,939 98,486.20
1,739,266 594,188.84
1,329,733 110,955.72
1,499,951 406,513.86
1,794,600 609,311.52
1,599,946 560,228.14
1,748,168 493,770.06
1,757,486 629,196.54
1,631,214 210,886.92
1,642,036 649,098.45
1,477,745 -334,947.88
1,388,968 473,157.21
1,288,371 -269,092.40
1,379,770 241,805.84
1,438,042 630,028.22
1,287,117 -37,466.77
1,321,411 127,707.75
1,567,243 601,139.23
1,257,922 -120,136.53
1,285,849 158,825.73
1,243,778 121,444.83
1,418,268 -300,176.61
1,794,304 201,357.46
1,483,243 347,966.79
1,809,914 373,007.80
1,390,940 402,807.46
1,751,361 34,426.37
1,275,856 -25,886.26
1,799,470 145,570.90
1,751,627 194,764.01
1,483,498 108,734.27
1,316,640 -361,715.62
1,559,088 183,097.52
1,266,506 -122,747.92
1,388,205 40,473.10
1,390,306 198,447.71
1,698,127 341,128.02
1,502,137 64,020.50
1,664,313 369,309.28
1,339,988 10,045.73
1,439,690 168,136.90
1,446,031 373,735.70
1,808,545 673,384.98
1,388,237 -161,549.05
1,549,766 -12,723.53
1,625,871 -112,088.82
1,589,752 236,351.50
1,447,089 -349,124.59
1,706,277 650,508.86
1,367,595 -37,192.27
1,300,410 36,620.19
1,749,157 371,447.29
1,739,497 510,938.57
1,737,165 -294.89
1,644,405 373,122.70
1,301,420 108,774.14
1,738,466 506,921.43
1,449,484 -78,426.81
1,715,209 744,743.52
1,427,243 -46,122.56
1,298,002 -388,227.89
1,549,011 159,695.78
1,448,831 -130,966.19
1,594,531 129,839.71
1,392,110 -488,050.83
1,683,805 282,839.88
1,629,580 795,145.88
1,764,941 145,327.71
1,733,170 431,588.54
1,257,116 -208,766.02
1,585,329 392,984.03
1,760,724 174,323.03
1,299,561 99,117.39
1,551,378 -178,824.95
1,713,525 140,864.12
1,418,002 216,282.48
1,489,072 201,562.51
1,767,072 381,110.72
1,435,810 335,279.07
1,334,867 444,414.77
1,630,596 -2,717.35
1,797,367 355,776.85
1,740,292 466,398.90
1,513,358 -81,797.83
1,503,669 -65,701.72
1,594,737 200,387.28
1,328,052 -200,310.63
1,630,956 291,121.25
1,705,999 91,433.08
1,345,728 -49,312.89
1,252,926 -339,722.38
1,386,484 25,528.62
1,451,345 94,328.07
1,296,952 170,487.61
1,793,083 419,762.39
1,361,516 -297,472.01
1,572,676 197,462.52
1,737,520 250,532.08
1,702,365 654,035.21
1,544,252 -7,342.00
1,540,348 -38,371.24
1,823,525 249,835.06
1,730,423 71,669.16
1,692,622 466,016.91
1,262,092 49,712.42
1,642,772 213,544.35
1,431,113 -103,565.99
1,437,092 -327,667.77
1,244,970 120,787.47
1,357,590 -2,091.98
1,520,907 73,857.23
1,742,012 207,324.05
1,624,922 748,763.36
1,440,061 325,022.96
1,712,216 520,789.71
1,718,257 367,105.17
1,518,810 -71,839.59
1,813,817 512,010.81
1,650,170 359,960.00
1,686,624 262,135.81
1,655,355 519,589.97
1,706,317 456,269.20
1,492,622 162,116.84
1,410,258 173,186.04
1,793,170 455,200.29
1,313,535 -127,989.37
1,246,107 -47,766.79
1,378,753 30,161.65
1,255,696 -220,158.59
1,684,485 634,517.98
1,405,641 -265,343.43
1,690,002 284,703.45
1,431,058 -82,147.90
1,344,104 34,289.40
1,703,381 299,543.69
1,441,503 43,011.00
1,601,892 411,053.27
1,595,030 495,771.47
1,561,870 187,588.85
1,289,240 -366,722.28
1,521,024 229,824.86
1,387,066 -191,326.94
1,539,036 -218,451.25
1,277,950 -333,039.80
1,392,046 269,718.48
1,336,368 -365,511.28
1,362,001 -4,023.44
1,765,975 356,309.98
1,582,686 233,285.73
1,651,796 -38,446.26
1,377,865 202,495.97
1,538,291 213,025.83
1,806,356 299,162.44
1,736,052 597,528.49
1,276,330 54,757.23
1,671,988 134,640.68
1,376,426 329,395.79
1,482,981 460,479.72
1,558,650 450,998.04
1,704,448 18,508.67
1,303,558 -233,121.73
1,799,749 245,874.74
1,745,645 300,123.73
1,518,246 564,130.59
1,531,532 -279,582.06
1,281,838 -302,319.29
1,816,280 644,247.67
1,598,705 87,260.55
1,765,750 597,430.53
1,283,451 97,597.52
1,621,323 12,253.05
1,603,529 538,320.81
1,337,020 -28,423.71
1,818,242 271,628.71
1,714,700 404,707.71
1,347,676 137,759.00
1,731,980 159,210.56
1,311,757 2,606.39
1,420,394 300,323.16
1,580,813 253,623.32
1,759,190 139,093.92
1,762,886 267,748.51
1,778,690 492,953.77
1,671,327 210,743.24
1,672,238 325,741.41
1,393,415 -59,214.43
1,656,061 335,409.44
1,746,548 515,759.49
1,551,678 -322,120.21
1,731,262 506,018.06
1,255,849 95,564.38
1,674,981 -21,705.92
1,403,896 80,415.34
1,582,202 208,129.74
1,491,951 384,927.35
1,701,434 57,943.11
1,625,666 242,367.84
1,401,624 27,642.65
1,736,614 63,858.98
1,679,598 333,716.13
1,816,484 439,007.48
1,641,505 -391,708.40
1,493,247 137,292.35
1,601,870 -264,222.86
1,517,574 364,639.70
1,536,230 287,559.04
1,777,756 94,932.02
1,318,482 -4,940.42
1,684,199 452,261.57
1,430,571 -111,226.71
1,605,639 352,222.18
1,698,748 159,140.38
1,564,144 -293,900.25
1,683,878 675,207.93
1,641,792 817,181.89
1,822,779 338,462.79
1,511,681 -71,764.89
1,816,010 -97,247.42
1,620,337 426,273.95
1,557,926 -4,884.93
1,250,116 -109,205.93
1,437,955 -95,686.79
1,619,899 239,475.09
1,590,399 141,844.47
1,540,996 38,750.63
1,650,457 456,466.41
1,504,313 194,158.07
1,724,256 173,228.11
1,250,753 342,241.35
1,601,318 27,803.83
1,295,329 344,559.98
1,571,029 434,421.47
1,377,561 -101,800.83
1,694,818 386,238.91
1,536,647 279,918.78
1,332,610 -487,326.85
1,280,784 -29,576.41
1,275,980 -290,173.59
1,382,336 -350,866.51
1,538,550 162,854.61
1,572,221 266,302.59
1,636,981 194,930.34
1,374,169 297,379.54
1,680,411 553,774.35
1,790,822 -282,961.52
1,624,625 -222,714.95
1,785,206 742,148.86
1,516,824 143,339.94
1,706,186 342,734.97
1,697,755 745,624.64
1,520,580 166,854.77
1,306,206 55,741.47
1,438,395 199,569.29
1,704,617 457,747.92
1,262,584 127,423.48
1,664,060 258,129.66
1,416,018 -328,518.39
1,765,706 428,720.33
1,633,490 206,838.94
1,764,544 427,638.50
1,500,132 119,633.56
1,438,243 -98,609.89
1,764,102 546,315.68
1,300,636 -87,590.16
1,302,293 23,854.14
1,503,274 104,561.68
1,314,070 229,091.79
1,804,461 155,816.66
1,796,028 524,247.70
1,282,533 215,913.85
1,560,639 484,828.82
1,334,258 -39,525.95
1,355,556 64,117.05
1,720,135 375,042.16
1,750,316 615,992.75
1,746,134 -53,444.87
1,368,993 -341,734.45
1,576,001 140,254.95
1,621,518 825,550.81
1,742,851 694,725.74
1,415,333 -44,961.42
1,560,538 356,188.58
1,611,523 164,570.14
1,819,455 763,151.44
1,454,395 110,689.93
1,591,061 368,348.95
1,429,592 7,603.94
1,631,228 -95,313.10
1,400,097 469,525.35
1,404,087 365,319.31
1,787,546 148,903.12
1,687,308 391,582.08
1,435,827 118,435.98
1,282,092 -36,327.51
1,762,020 89,035.83
1,564,374 373,124.00
1,267,169 281,427.99
1,309,104 117,628.13
1,453,697 -102,009.03
1,463,745 430,036.81
1,474,111 148,105.81
1,484,126 -45,293.85
1,291,410 -100,737.92
1,674,901 -147,873.76
1,791,059 608,856.99
1,585,604 -75,501.10
1,802,486 554,642.66
1,676,340 318,781.23
1,768,939 695,371.19
1,379,412 -105,170.68
1,834,047 605,610.05
1,652,674 458,486.02
1,518,344 138,700.86
1,580,429 70,542.35
1,519,188 535,134.75
1,533,865 315,934.62
1,307,426 -288,662.30
1,451,488 282,146.40
1,419,559 177,814.76
1,637,620 422,536.26
1,551,490 253,147.20
1,727,133 475,675.29
1,558,357 328,048.38
1,822,036 351,677.91
1,580,082 518,316.41
1,568,550 190,526.04
1,667,055 454,357.63
1,760,049 144,430.53
1,702,291 496,192.68
1,383,977 173,061.13
1,493,642 239,903.02
1,729,617 524,083.73
1,404,704 -242,826.68
1,437,922 25,134.45
1,300,450 -2,883.04
1,739,079 261,892.84
1,730,071 106,693.58
1,292,518 40,156.75
1,418,030 752,402.98
1,467,597 -122,941.84
1,611,539 119,305.84
1,595,755 340,911.06
1,430,098 509,590.59
1,760,487 207,595.81
1,371,232 -23,762.72
1,701,197 649,329.60
1,265,896 -248,855.90
1,552,378 116,506.56
1,756,470 205,012.17
1,778,945 403,924.69
1,378,349 599,793.67
1,280,449 356,706.38
1,742,852 572,608.96
1,790,549 116,489.98
1,728,435 135,856.48
1,625,783 634,170.00
1,586,387 707,441.69
1,601,881 103,681.10
1,384,866 -450,665.48
1,792,120 638,308.10
1,566,517 -267,917.65
1,431,799 -343,029.82
1,307,010 -33,533.64
1,246,419 30,173.91
1,272,663 -234,136.61
1,785,379 363,528.99
1,795,672 600,885.91
1,800,112 416,777.05
1,520,369 121,914.17
1,472,087 -252,631.85
1,290,446 148,667.63
1,610,167 433,911.36
1,577,799 -134,802.06
1,410,468 283,456.89
1,566,402 364,762.25
1,528,070 333,310.97
1,539,049 242,618.83
1,797,790 652,009.37
1,434,381 196,331.23
1,284,952 287,542.84
1,241,750 162,869.44
1,687,746 97,453.10
1,685,193 446,503.08
1,764,219 469,546.31
1,723,344 -8,347.96
1,263,338 -166,269.12
1,353,293 -57,452.35
1,304,784 -578,538.73
1,251,245 -289,021.02
1,290,463 -443,432.64
1,735,887 145,913.76
1,647,021 408,302.49
1,499,448 -344,628.23
1,506,989 22,009.07
1,766,442 576,676.86
1,725,441 439,265.45
1,373,808 197,719.05
1,325,899 -24,325.69
1,794,892 -131,180.57
1,729,511 35,483.84
1,831,211 369,035.62
1,350,116 527,439.13
1,538,552 74,895.52
1,432,400 -171,472.66
1,287,470 -81,601.89
1,785,952 398,877.05
1,750,197 638,242.45
1,830,931 991,554.62
1,664,647 227,174.17
1,733,662 312,257.34
1,308,977 329,562.14
1,454,041 -5,211.47
1,262,995 278,363.24
1,741,091 507,477.23
1,334,608 11,677.79
1,764,930 169,422.37
1,407,463 -142,588.24
1,440,670 511,779.66
1,614,893 111,649.78
1,457,435 56,962.20
1,707,974 -74,310.59
1,378,592 329,203.84
1,699,752 436,080.47
1,593,964 159,320.66
1,812,111 -121,446.47
1,340,109 439,715.89
1,265,222 26,002.49
1,496,787 312,763.22
1,437,856 -173,454.92
1,489,933 456,914.70
1,758,987 624,707.12
1,696,306 305,292.12
1,589,315 306,776.38
1,792,540 124,816.53
1,817,324 397,284.46
1,797,026 429,305.31
1,491,526 127,733.32
1,817,848 764,005.32
1,564,816 207,451.22
1,726,456 639,091.03
1,569,454 204,604.17
1,357,026 -22,629.46
1,549,391 327,600.92
1,597,597 713,231.63
1,740,483 772,925.79
1,308,787 -349,908.63
1,250,152 251,417.43
1,372,504 334,039.39
1,459,675 167,966.48
1,530,349 559,114.72
1,588,958 403,258.27
1,410,086 641,803.96
1,544,569 22,716.03
1,604,548 299,902.39
1,549,544 306,337.20
1,405,418 291,789.02
1,742,295 509,428.64
1,423,100 177,730.25
1,243,637 101,003.37
1,407,003 247,982.39
1,363,047 116,079.38
1,785,214 777,333.99
1,599,064 -492.34
1,793,945 427,593.58
1,331,628 371,627.06
1,674,498 549,005.03
1,570,032 177,784.08
1,383,595 -98,383.50
1,391,678 -490,891.81
1,296,407 -54,544.86
1,492,913 330,194.35
1,817,709 231,792.08
1,605,388 385,663.34
1,587,900 716,596.31
1,473,562 321,984.92
1,561,094 543,373.29
1,410,250 46,748.74
1,646,895 537,973.98
1,605,062 306,254.70
# = 1 + 3,3 log(n)
N DE FRECUENCIAS
Marca de FRECUENCIAS
Clase Absoluta Relativa
-506,516 9 1%
-362,471 30 3%
-218,426 88 9%
-74,380 150 15%
69,665 167 17%
213,710 195 20%
357,755 166 17%
501,801 121 12%
645,846 48 5%
789,891 21 2%
933,937 3 0%
1000 100%
siguiente:
20%
% 17%
12%
5%
2%
65 0%
213,710 357,755 501,801 645,846 789,891 933,937
Column AL
Veces Probabilidad
244 24.40%