simulación de proyectos

219
EMPLEADO SALARIO ($) n 15 1 320 Media $ 261.87 2 198 Mediana 270 3 115 Moda 320 4 400 5 270 6 320 7 410 8 95 9 340 10 150 11 320 12 200 13 180 14 270 15 340

Upload: oscar-granda

Post on 15-Jun-2015

422 views

Category:

Economy & Finance


0 download

TRANSCRIPT

Page 1: Simulación de Proyectos

EMPLEADO SALARIO ($) n 151 320 Media $ 261.872 198 Mediana 2703 115 Moda 3204 4005 2706 3207 4108 959 340

10 15011 32012 20013 18014 27015 340

Page 2: Simulación de Proyectos

ESTADÍSTICAS

Media 261.866667Error típico 25.8237371Mediana 270Moda 320Desviación estándar 100.014904Varianza de la muestra 10002.981Curtosis -1.10292409Coeficiente de asimetría -0.23308884Rango 315Mínimo 95Máximo 410Suma 3928Cuenta 15

Page 3: Simulación de Proyectos

DÍA PRECIO ACCIÓN A PRECIO ACCIÓN B1 $ 7,600.00 $ 2,585.00 PRECIO ACCIÓN A2 $ 7,580.00 $ 2,580.003 $ 7,760.00 $ 2,600.00 Media4 $ 7,790.00 $ 2,565.00 Error típico5 $ 7,530.00 $ 2,555.00 Mediana6 $ 7,740.00 $ 2,610.00 Moda7 $ 7,800.00 $ 2,630.00 Desviación estándar8 $ 7,630.00 $ 2,584.00 Varianza de la muestra9 $ 7,420.00 $ 2,570.00 Curtosis

10 $ 7,650.00 $ 2,615.00 Coeficiente de asimetría11 $ 7,750.00 $ 2,581.00 Rango12 $ 7,740.00 $ 2,490.00 Mínimo13 $ 7,421.00 $ 2,480.00 Máximo14 $ 7,652.00 $ 2,530.00 Suma15 $ 7,950.00 $ 2,625.00 Cuenta16 $ 7,863.00 $ 2,583.0017 $ 7,865.00 $ 2,592.00 COVARIANZA18 $ 7,868.00 $ 2,601.00 COEFICIENTE DE CORRELACIÓN19 $ 7,879.00 $ 2,573.0020 $ 7,900.00 $ 2,502.00 CUARTIL21 $ 7,902.00 $ 2,492.00 122 $ 7,915.00 $ 2,554.00 223 $ 7,860.00 $ 2,560.00 324 $ 7,888.00 $ 2,596.00 425 $ 7,905.00 $ 2,614.0026 $ 7,932.00 $ 2,620.00 PERCENTIL27 $ 7,934.00 $ 2,624.00 1028 $ 7,920.00 $ 2,627.00 3029 $ 7,942.00 $ 2,634.00 5030 $ 7,955.00 $ 2,628.00 60

90100

$ 7,100.00$ 7,200.00$ 7,300.00$ 7,400.00$ 7,500.00$ 7,600.00$ 7,700.00$ 7,800.00$ 7,900.00$ 8,000.00

PRECIO ACCIÓN A

0 5 10 15 20 25 30 35$ 2,400.00

$ 2,450.00

$ 2,500.00

$ 2,550.00

$ 2,600.00

$ 2,650.00PRECIO ACCIÓN B

Page 4: Simulación de Proyectos

0 5 10 15 20 25 30 35$ 2,400.00

$ 2,450.00

$ 2,500.00

$ 2,550.00

$ 2,600.00

$ 2,650.00PRECIO ACCIÓN B

Page 5: Simulación de Proyectos

PRECIO ACCIÓN A PRECIO ACCIÓN B

7784.7 Media 258028.738781919 Error típico 8.0633982169

7861.5 Mediana 2584.57740 Moda #N/A

157.40879132 Desviación estándar 44.16505093624777.527586 Varianza de la muestra 1950.5517241-0.002999026 Curtosis 0.1117812544-0.978922336 Coeficiente de asimetría -0.937634564

535 Rango 1547420 Mínimo 24807955 Máximo 2634

233541 Suma 7740030 Cuenta 30

25450.3787069922

ACCIÓN A ACCIÓN B7674 2561.25

7861.5 2584.57904.25 2614.75

7955 2634

ACCIÓN A ACCIÓN B7575 25017740 2568.5

7861.5 2584.57872.4 2597.67934.8 2627.17955 2634

$ 7,100.00$ 7,200.00$ 7,300.00$ 7,400.00$ 7,500.00$ 7,600.00$ 7,700.00$ 7,800.00$ 7,900.00$ 8,000.00

PRECIO ACCIÓN A

0 5 10 15 20 25 30 35$ 2,400.00

$ 2,450.00

$ 2,500.00

$ 2,550.00

$ 2,600.00

$ 2,650.00PRECIO ACCIÓN B

Page 6: Simulación de Proyectos

0 5 10 15 20 25 30 35$ 2,400.00

$ 2,450.00

$ 2,500.00

$ 2,550.00

$ 2,600.00

$ 2,650.00PRECIO ACCIÓN B

Page 7: Simulación de Proyectos

MUESTRA EDAD DE LOS EMPLEADOSTAMAÑO MUESTRA 36 PersonasMEDIA 39.5 AñosDESVIACIÓN ESTÁNDAR 7.77 Años

90%α/2 5%

Z(α/2) -1.6449

INCREMENTO (Manual) -2.13 AñosINTERVALO DE CONFIANZA (Función) 2.130085447INTERVALO INFERIOR 37.37 AñosINTERVALO SUPERIOR 41.63 Años

Y COSTO DE PRODUCCIÓN

COSTO MEDIO DE PRODUCCIÓN 100DESVIACIÓN ESTÁNDAR 53

RANGO BUSCADOMínimo 150Máximo 200

PROBABILIDAD SUPERIOR 0.827260864PROBABILIDAD INFERIOR 0.970405877

ÁREA BUSCADA 14.31%

NIVEL DE CONFIANZA (1-α)

Page 8: Simulación de Proyectos

VENTAS DE NEVERA ALMACEN ELECTRODOMÉSTICOSVENTAS PROMEDIO MENSUAL 350 UnidadesDESVIACIÓN ESTÁNDAR 15 Unidades

Limites de Confianza en el Rango SEA INFERIOR A:Límite Mínimo 300 Unidades P(x< ?) 360Límite Máximo 400 Unidades

-3.33 Z 0.673.33

Manual Función ManualProbabilidad Inferior 0.00042906 0.00042906 Probabilidad Inferior 0.74750746Probabilidad Superior 0.99957094 0.99957094

AREA 1 0.49957094 AREA 74.75%AREA 2 0.49957094AREA TOTAL EN EL LÍMITE 99.91%

Z=(x-χ)/σZ₁Z₂

Page 9: Simulación de Proyectos

Función0.74750746

Page 10: Simulación de Proyectos

Años 0 1 2 3 4 5FLC -$ 29,600.00 $ 6,927 $ 7,075 $ 7,219 $ 7,819 $ 18,135

TIO = 14.0% E.A.VPN = $ 841.1

VPN MEDIO = $ 861.0DESV. ESTÁNDAR = $ 682.0

PROBABILIDAD VPN $ 0 X = 0 Z = -1.26PROBABILIDAD VPN , > $ 861 X = $ 841.1 Z = -0.03PROBABILIDAD VPN $ 950 $ 1,250 X = $ 950.0 Z = 0.13

X = $ 1,250.0 Z = 0.57

Page 11: Simulación de Proyectos

P = 10.34% 10.34%P = 48.84% 48.84% 51.16%P = 55.19% 55.19%

16.39%P = 71.58% 71.58%

Page 12: Simulación de Proyectos

Interpretación

1 #ADDIN? #ADDIN?2 #ADDIN? #ADDIN?3 #ADDIN? #ADDIN? ÉXITOS 04 #ADDIN? #ADDIN? FRACASOS 05 #ADDIN? #ADDIN?6 #ADDIN? #ADDIN? PROB. DE VENDER #DIV/0!7 #ADDIN? #ADDIN? PROB. DEFRACASO #DIV/0!8 #ADDIN? #ADDIN?9 #ADDIN? #ADDIN?

10 #ADDIN? #ADDIN?11 #ADDIN? #ADDIN?12 #ADDIN? #ADDIN?13 #ADDIN? #ADDIN?14 #ADDIN? #ADDIN?15 #ADDIN? #ADDIN?16 #ADDIN? #ADDIN?17 #ADDIN? #ADDIN?18 #ADDIN? #ADDIN?19 #ADDIN? #ADDIN?20 #ADDIN? #ADDIN?21 #ADDIN? #ADDIN?22 #ADDIN? #ADDIN?23 #ADDIN? #ADDIN?24 #ADDIN? #ADDIN?25 #ADDIN? #ADDIN?26 #ADDIN? #ADDIN?27 #ADDIN? #ADDIN?28 #ADDIN? #ADDIN?29 #ADDIN? #ADDIN?30 #ADDIN? #ADDIN?

Número de Lanzamiento

Resultado de Lanzamiento

Page 13: Simulación de Proyectos

Probabilidad

1 16.67% 16.67% 400 12 16.67% 33.33% 450 23 16.67% 50.00% 560 34 16.67% 66.67% 600 45 16.67% 83.33% 700 56 16.67% 100.00% 800 6

78

PROMEDIO #ADDIN? 9DESV. ESTÁNDAR #ADDIN? 10

1112131415161718192021222324252627282930

Número del Dado

Probabilidad Acumulada

Resultados (Ventas en Unidades)

Número de Experimento

Page 14: Simulación de Proyectos

Resultado Interpretación

#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?#ADDIN? #ADDIN?

Page 15: Simulación de Proyectos

PRECIO VENTAS EN UNIDADES COSTOS VARIABLES

Probabilidad Resultado Probabilidad Resultado Probabilidad Resultado Variación

0% 40% $ 750 0% 50% 18,000 0% 20% $ 320 Intereses40% 70% $ 850 50% 65% 20,000 20% 70% $ 40070% ### $ 900 65% 100% 23,000 70% ### $ 4500.99052 $ 900 0.26834 18,000 0.8228 $ 4500.85571 $ 900 0.51205 20,000 0.9439 $ 4500.06166 $ 750 0.73578 23,000 0.9565 $ 4500.76984 $ 900 0.19149 18,000 0.1083 $ 3200.59169 $ 850 0.45418 18,000 0.5617 $ 4000.75787 $ 900 0.61403 20,000 0.0276 $ 3200.16717 $ 750 0.51169 20,000 0.7488 $ 4500.50869 $ 850 0.34948 18,000 0.8835 $ 4500.64193 $ 850 0.01194 18,000 0.1659 $ 3200.44741 $ 850 0.6649 23,000 0.3021 $ 4000.79197 $ 900 0.25128 18,000 0.0733 $ 3200.27325 $ 750 0.37681 18,000 0.9478 $ 4500.78603 $ 900 0.82492 23,000 0.3058 $ 4000.07306 $ 750 0.2154 18,000 0.1192 $ 3200.34306 $ 750 0.42494 18,000 0.567 $ 4000.29634 $ 750 0.84419 23,000 0.5946 $ 4000.93451 $ 900 0.15536 18,000 0.3865 $ 4000.57807 $ 850 0.08729 18,000 0.7947 $ 4500.35116 $ 750 0.73405 23,000 0.6512 $ 400

0.0149 $ 750 0.88264 23,000 0.9805 $ 4500.0605 $ 750 0.27723 18,000 0.921 $ 450

0.48413 $ 850 0.15802 18,000 0.4285 $ 4000.0253 $ 750 0.16922 18,000 0.2294 $ 400

0.85685 $ 900 0.5689 20,000 0.6226 $ 4000.38129 $ 750 0.87954 23,000 0.088 $ 3200.45648 $ 850 0.98284 23,000 0.4529 $ 4000.26524 $ 750 0.89988 23,000 0.0015 $ 3200.14244 $ 750 0.40468 18,000 0.6806 $ 4000.40866 $ 850 0.07052 18,000 0.7715 $ 4500.53421 $ 850 0.57194 20,000 0.8135 $ 4500.53501 $ 850 0.90405 23,000 0.1097 $ 3200.20651 $ 750 0.21736 18,000 0.0151 $ 3200.28847 $ 750 0.46019 18,000 0.105 $ 3200.20593 $ 750 0.12749 18,000 0.2189 $ 4000.03681 $ 750 0.73946 23,000 0.6308 $ 4000.12854 $ 750 0.67628 23,000 0.0594 $ 3200.96026 $ 900 0.92146 23,000 0.0582 $ 3200.73442 $ 900 0.16859 18,000 0.3368 $ 4000.19613 $ 750 0.33276 18,000 0.5867 $ 400

0.0011 $ 750 0.42693 18,000 0.6399 $ 4000.18943 $ 750 0.15157 18,000 0.753 $ 450

Page 16: Simulación de Proyectos

0.44009 $ 850 0.6599 23,000 0.3767 $ 4000.1359 $ 750 0.66288 23,000 0.5104 $ 400

0.30575 $ 750 0.2718 18,000 0.728 $ 4500.61965 $ 850 0.38356 18,000 0.8337 $ 450

0.3545 $ 750 0.31181 18,000 0.2501 $ 4000.73572 $ 900 0.41343 18,000 0.645 $ 400

0.3172 $ 750 0.2373 18,000 0.5787 $ 4000.80105 $ 900 0.65902 23,000 0.7511 $ 450

0.7359 $ 900 0.30081 18,000 0.0408 $ 3200.7028 $ 900 0.01878 18,000 0.6971 $ 400

0.31576 $ 750 0.33647 18,000 0.3856 $ 4000.11361 $ 750 0.8859 23,000 0.6902 $ 400

0.0298 $ 750 0.18462 18,000 0.4196 $ 4000.26122 $ 750 0.95488 23,000 0.0835 $ 3200.48913 $ 850 0.51823 20,000 0.3531 $ 4000.60022 $ 850 0.79398 23,000 0.3042 $ 4000.32912 $ 750 0.46955 18,000 0.6402 $ 4000.44977 $ 850 0.27798 18,000 0.6559 $ 4000.05368 $ 750 0.80244 23,000 0.0059 $ 3200.55553 $ 850 0.09548 18,000 0.0918 $ 3200.64858 $ 850 0.82443 23,000 0.0398 $ 3200.46663 $ 850 0.76471 23,000 0.7963 $ 4500.27639 $ 750 0.36934 18,000 0.9546 $ 4500.41655 $ 850 0.12979 18,000 0.2044 $ 4000.99461 $ 900 0.27096 18,000 0.9483 $ 4500.62565 $ 850 0.14752 18,000 0.6775 $ 4000.90032 $ 900 0.08476 18,000 0.7936 $ 4500.27532 $ 750 0.70514 23,000 0.9369 $ 4500.15217 $ 750 0.32819 18,000 0.7494 $ 4500.51462 $ 850 0.27103 18,000 0.2004 $ 4000.14422 $ 750 0.16623 18,000 0.8816 $ 4500.81366 $ 900 0.53131 20,000 0.9411 $ 4500.80029 $ 900 0.87568 23,000 0.7133 $ 4500.04153 $ 750 0.00432 18,000 0.5326 $ 4000.67778 $ 850 0.44638 18,000 0.4982 $ 4000.87693 $ 900 0.95824 23,000 0.4996 $ 4000.78339 $ 900 0.40626 18,000 0.8635 $ 4500.56223 $ 850 0.59869 20,000 0.5665 $ 4000.22849 $ 750 0.18202 18,000 0.7312 $ 4500.09702 $ 750 0.9476 23,000 0.5194 $ 4000.38818 $ 750 0.03718 18,000 0.5696 $ 4000.48411 $ 850 0.6943 23,000 0.1393 $ 3200.67278 $ 850 0.52743 20,000 0.2309 $ 4000.13186 $ 750 0.89344 23,000 0.861 $ 4500.91109 $ 900 0.808 23,000 0.4951 $ 4000.94755 $ 900 0.62703 20,000 0.1086 $ 3200.01207 $ 750 0.68383 23,000 0.4173 $ 4000.20857 $ 750 0.71209 23,000 0.2043 $ 400

Page 17: Simulación de Proyectos

0.05826 $ 750 0.0543 18,000 0.6525 $ 4000.12236 $ 750 0.37698 18,000 0.6225 $ 4000.21428 $ 750 0.2502 18,000 0.2484 $ 4000.31365 $ 750 0.9147 23,000 0.051 $ 3200.26198 $ 750 0.35394 18,000 0.0584 $ 3200.21469 $ 750 0.54566 20,000 0.8276 $ 4500.44937 $ 850 0.79487 23,000 0.8816 $ 4500.76155 $ 900 0.53015 20,000 0.1891 $ 3200.81468 $ 900 0.59775 20,000 0.4873 $ 4000.00197 $ 750 0.1355 18,000 0.391 $ 4000.40457 $ 850 0.49884 18,000 0.1113 $ 3200.99532 $ 900 0.50264 20,000 0.8039 $ 4500.62185 $ 850 0.02957 18,000 0.0051 $ 320

0.7758 $ 900 0.55521 20,000 0.884 $ 4500.26631 $ 750 0.28715 18,000 0.0761 $ 320

0.416 $ 850 0.28231 18,000 0.5051 $ 4000.70184 $ 900 0.66424 23,000 0.4035 $ 4000.89165 $ 900 0.28644 18,000 0.6363 $ 4000.97778 $ 900 0.88189 23,000 0.0277 $ 3200.98881 $ 900 0.6342 20,000 0.9623 $ 4500.86754 $ 900 0.67567 23,000 0.7848 $ 4500.04958 $ 750 0.85891 23,000 0.5004 $ 4000.67917 $ 850 0.24233 18,000 0.3166 $ 4000.05476 $ 750 0.07258 18,000 0.7441 $ 4500.25577 $ 750 0.85185 23,000 0.9082 $ 4500.41173 $ 850 0.99365 23,000 0.6769 $ 400

0.8047 $ 900 0.24146 18,000 0.6175 $ 4000.64931 $ 850 0.53824 20,000 0.1815 $ 3200.73013 $ 900 0.89635 23,000 0.9345 $ 4500.12178 $ 750 0.9471 23,000 0.2399 $ 4000.92382 $ 900 0.54561 20,000 0.9811 $ 4500.18354 $ 750 0.00039 18,000 0.5975 $ 4000.13438 $ 750 0.83543 23,000 0.3287 $ 4000.46224 $ 850 0.55313 20,000 0.2901 $ 4000.92967 $ 900 0.50775 20,000 0.3075 $ 4000.21098 $ 750 0.51886 20,000 0.6793 $ 4000.96728 $ 900 0.1216 18,000 0.9337 $ 4500.06411 $ 750 0.38888 18,000 0.8809 $ 4500.74453 $ 900 0.91003 23,000 0.3748 $ 4000.93723 $ 900 0.09939 18,000 0.0124 $ 3200.27758 $ 750 0.07681 18,000 0.1113 $ 3200.09688 $ 750 0.79772 23,000 0.3352 $ 4000.85789 $ 900 0.07663 18,000 0.6009 $ 4000.68072 $ 850 0.98614 23,000 0.3295 $ 4000.56534 $ 850 0.85382 23,000 0.7298 $ 4500.06814 $ 750 0.49092 18,000 0.1519 $ 3200.29949 $ 750 0.3921 18,000 0.2277 $ 400

0.1959 $ 750 0.77148 23,000 0.6367 $ 400

Page 18: Simulación de Proyectos

0.09534 $ 750 0.44315 18,000 0.2668 $ 4000.84296 $ 900 0.00658 18,000 0.7785 $ 4500.96582 $ 900 0.6447 20,000 0.573 $ 4000.26448 $ 750 0.56233 20,000 0.4947 $ 4000.71484 $ 900 0.49813 18,000 0.2464 $ 4000.79084 $ 900 0.2617 18,000 0.0372 $ 3200.44656 $ 850 0.50987 20,000 0.3803 $ 4000.87747 $ 900 0.12305 18,000 0.5074 $ 4000.57142 $ 850 0.84291 23,000 0.5587 $ 4000.36533 $ 750 0.16453 18,000 0.3075 $ 4000.99609 $ 900 0.96345 23,000 0.386 $ 4000.98408 $ 900 0.37143 18,000 0.3457 $ 4000.18272 $ 750 0.43152 18,000 0.8363 $ 450

0.1983 $ 750 0.57241 20,000 0.6866 $ 4000.0602 $ 750 0.70594 23,000 0.8733 $ 450

0.16383 $ 750 0.26075 18,000 0.4478 $ 4000.66885 $ 850 0.34621 18,000 0.3761 $ 4000.57536 $ 850 0.65721 23,000 0.4895 $ 4000.89501 $ 900 0.6014 20,000 0.958 $ 4500.31969 $ 750 0.16594 18,000 0.5605 $ 4000.68422 $ 850 0.78508 23,000 0.2521 $ 4000.78357 $ 900 0.43964 18,000 0.7866 $ 450

0.0937 $ 750 0.41143 18,000 0.3946 $ 4000.66066 $ 850 0.38377 18,000 0.489 $ 4000.89833 $ 900 0.80278 23,000 0.4374 $ 4000.87611 $ 900 0.92741 23,000 0.6137 $ 4000.15265 $ 750 0.69744 23,000 0.2238 $ 4000.03764 $ 750 0.64641 20,000 0.3175 $ 4000.75718 $ 900 0.14508 18,000 0.8465 $ 4500.56057 $ 850 0.76187 23,000 0.36 $ 4000.01462 $ 750 0.5611 20,000 0.0999 $ 3200.22126 $ 750 0.7162 23,000 0.2238 $ 4000.72595 $ 900 0.10735 18,000 0.9124 $ 4500.00061 $ 750 0.76804 23,000 0.1848 $ 3200.20604 $ 750 0.79341 23,000 0.2991 $ 400

0.2168 $ 750 0.46446 18,000 0.4795 $ 4000.08981 $ 750 0.46157 18,000 0.5192 $ 4000.40036 $ 850 0.87375 23,000 0.0017 $ 3200.54864 $ 850 0.0514 18,000 0.4402 $ 400

0.2913 $ 750 0.92967 23,000 0.7527 $ 4500.52178 $ 850 0.62871 20,000 0.8849 $ 4500.80487 $ 900 0.52763 20,000 0.818 $ 4500.94784 $ 900 0.65053 23,000 0.2008 $ 4000.61126 $ 850 0.86147 23,000 0.1497 $ 3200.97763 $ 900 0.22919 18,000 0.4972 $ 4000.79315 $ 900 0.28869 18,000 0.4326 $ 4000.15525 $ 750 0.77622 23,000 0.2296 $ 4000.95667 $ 900 0.50888 20,000 0.5876 $ 400

Page 19: Simulación de Proyectos

0.78741 $ 900 0.7648 23,000 0.7581 $ 4500.82482 $ 900 0.06697 18,000 0.817 $ 4500.02387 $ 750 0.32601 18,000 0.664 $ 4000.93116 $ 900 0.3328 18,000 0.9352 $ 4500.22745 $ 750 0.39737 18,000 0.4017 $ 4000.95051 $ 900 0.27801 18,000 0.4986 $ 400

0.0023 $ 750 0.68532 23,000 0.5104 $ 4000.88462 $ 900 0.39728 18,000 0.5584 $ 4000.55621 $ 850 0.05887 18,000 0.9302 $ 4500.17195 $ 750 0.07189 18,000 0.6667 $ 4000.61195 $ 850 0.45451 18,000 0.8286 $ 4500.01992 $ 750 0.07081 18,000 0.5524 $ 4000.50425 $ 850 0.53321 20,000 0.3155 $ 4000.75483 $ 900 0.642 20,000 0.0926 $ 3200.16048 $ 750 0.47564 18,000 0.1685 $ 3200.21227 $ 750 0.87394 23,000 0.6355 $ 4000.98497 $ 900 0.79492 23,000 0.4714 $ 4000.11724 $ 750 0.27283 18,000 0.9981 $ 4500.16887 $ 750 0.75641 23,000 0.962 $ 4500.66492 $ 850 0.55684 20,000 0.1792 $ 3200.59839 $ 850 0.29661 18,000 0.4366 $ 4000.78956 $ 900 0.3741 18,000 0.0504 $ 3200.77426 $ 900 0.7234 23,000 0.117 $ 3200.56165 $ 850 0.3113 18,000 0.3221 $ 4000.64218 $ 850 0.88547 23,000 0.9882 $ 4500.01507 $ 750 0.17791 18,000 0.9149 $ 4500.57916 $ 850 0.96589 23,000 0.959 $ 4500.16033 $ 750 0.01311 18,000 0.2684 $ 4000.67377 $ 850 0.35155 18,000 0.8612 $ 4500.25326 $ 750 0.1108 18,000 0.0084 $ 3200.75918 $ 900 0.50859 20,000 0.3818 $ 4000.37838 $ 750 0.15219 18,000 0.3766 $ 4000.34483 $ 750 0.93104 23,000 0.283 $ 400

0.2086 $ 750 0.1604 18,000 0.3013 $ 4000.38992 $ 750 0.64354 20,000 0.8815 $ 4500.99066 $ 900 0.43525 18,000 0.202 $ 4000.86779 $ 900 0.53288 20,000 0.963 $ 450

0.0159 $ 750 0.0252 18,000 0.4891 $ 4000.80841 $ 900 0.98138 23,000 0.0115 $ 3200.10371 $ 750 0.28564 18,000 0.1181 $ 3200.73159 $ 900 0.62834 20,000 0.5107 $ 4000.99573 $ 900 0.79396 23,000 0.9934 $ 450

0.8763 $ 900 0.04799 18,000 0.9627 $ 4500.24903 $ 750 0.20826 18,000 0.8932 $ 4500.01182 $ 750 0.20067 18,000 0.5026 $ 4000.90926 $ 900 0.04611 18,000 0.5133 $ 400

0.3291 $ 750 0.82501 23,000 0.9526 $ 4500.20761 $ 750 0.37972 18,000 0.2853 $ 400

Page 20: Simulación de Proyectos

0.31889 $ 750 0.77778 23,000 0.0704 $ 3200.70059 $ 900 0.01198 18,000 0.0322 $ 3200.53532 $ 850 0.43901 18,000 0.6414 $ 4000.51538 $ 850 0.92607 23,000 0.9186 $ 4500.73826 $ 900 0.91119 23,000 0.8376 $ 4500.27207 $ 750 0.45064 18,000 0.711 $ 4500.73009 $ 900 0.79099 23,000 0.0999 $ 3200.05277 $ 750 0.29137 18,000 0.5899 $ 4000.40438 $ 850 0.92927 23,000 0.5516 $ 4000.36204 $ 750 0.9504 23,000 0.7823 $ 4500.04072 $ 750 0.99818 23,000 0.6465 $ 4000.56505 $ 850 0.23304 18,000 0.1648 $ 3200.27542 $ 750 0.75649 23,000 0.6578 $ 4000.49755 $ 850 0.84465 23,000 0.5871 $ 4000.10844 $ 750 0.30055 18,000 0.5664 $ 4000.13944 $ 750 0.03363 18,000 0.2636 $ 4000.68423 $ 850 0.00869 18,000 0.9738 $ 4500.82508 $ 900 0.08529 18,000 0.8918 $ 4500.34681 $ 750 0.84298 23,000 0.0325 $ 320

0.8349 $ 900 0.65544 23,000 0.7395 $ 4500.1694 $ 750 0.78771 23,000 0.7979 $ 450

0.03722 $ 750 0.16992 18,000 0.9408 $ 4500.56183 $ 850 0.62273 20,000 0.2832 $ 400

0.388 $ 750 0.7591 23,000 0.614 $ 4000.1172 $ 750 0.81848 23,000 0.9841 $ 450

0.67897 $ 850 0.25738 18,000 0.8778 $ 4500.28678 $ 750 0.12683 18,000 0.9084 $ 4500.69727 $ 850 0.54928 20,000 0.5961 $ 4000.66936 $ 850 0.77586 23,000 0.7877 $ 4500.41434 $ 850 0.33535 18,000 0.8033 $ 4500.70425 $ 900 0.61003 20,000 0.8975 $ 4500.48013 $ 850 0.43359 18,000 0.3496 $ 4000.71415 $ 900 0.49141 18,000 0.2737 $ 4000.68286 $ 850 0.34431 18,000 0.0246 $ 3200.01801 $ 750 0.12351 18,000 0.9758 $ 4500.33956 $ 750 0.8483 23,000 0.5976 $ 4000.61002 $ 850 0.91396 23,000 0.516 $ 4000.81239 $ 900 0.34264 18,000 0.6218 $ 4000.09013 $ 750 0.24785 18,000 0.6927 $ 4000.14471 $ 750 0.80497 23,000 0.1416 $ 3200.89627 $ 900 0.29128 18,000 0.0512 $ 3200.04345 $ 750 0.58824 20,000 0.2439 $ 400

0.978 $ 900 0.17793 18,000 0.7246 $ 4500.33891 $ 750 0.02673 18,000 0.0625 $ 320

0.976 $ 900 0.19204 18,000 0.7797 $ 4500.54535 $ 850 0.26917 18,000 0.4134 $ 4000.25142 $ 750 0.74013 23,000 0.0238 $ 3200.88383 $ 900 0.38534 18,000 0.541 $ 400

Page 21: Simulación de Proyectos

0.66629 $ 850 0.07848 18,000 0.7365 $ 4500.03321 $ 750 0.21699 18,000 0.9075 $ 4500.69576 $ 850 0.77768 23,000 0.1176 $ 3200.42853 $ 850 0.9467 23,000 0.6236 $ 4000.14285 $ 750 0.47714 18,000 0.6963 $ 4000.18684 $ 750 0.37226 18,000 0.7774 $ 4500.12785 $ 750 0.56173 20,000 0.4253 $ 4000.22523 $ 750 0.53675 20,000 0.921 $ 4500.87545 $ 900 0.51924 20,000 0.6462 $ 4000.18308 $ 750 0.9936 23,000 0.3119 $ 4000.54131 $ 850 0.30762 18,000 0.7353 $ 4500.90784 $ 900 0.33289 18,000 0.3975 $ 4000.11748 $ 750 0.4375 18,000 0.8137 $ 4500.84302 $ 900 0.31938 18,000 0.9489 $ 4500.33537 $ 750 0.00329 18,000 0.5696 $ 4000.92546 $ 900 0.5399 20,000 0.0142 $ 320

0.9527 $ 900 0.48979 18,000 0.8969 $ 4500.83088 $ 900 0.75108 23,000 0.1829 $ 3200.35692 $ 750 0.60365 20,000 0.3909 $ 4000.67494 $ 850 0.92361 23,000 0.7756 $ 4500.09268 $ 750 0.93271 23,000 0.5186 $ 4000.92519 $ 900 0.83488 23,000 0.1064 $ 3200.48443 $ 850 0.82529 23,000 0.8965 $ 4500.71085 $ 900 0.82831 23,000 0.6212 $ 4000.53751 $ 850 0.47149 18,000 0.4924 $ 400

0.4852 $ 850 0.76589 23,000 0.1893 $ 3200.22117 $ 750 0.1729 18,000 0.0223 $ 3200.42628 $ 850 0.19661 18,000 0.6504 $ 400

0.7587 $ 900 0.04258 18,000 0.2287 $ 4000.73108 $ 900 0.71801 23,000 0.5346 $ 4000.49199 $ 850 0.80748 23,000 0.1918 $ 3200.19834 $ 750 0.23515 18,000 0.5702 $ 4000.77581 $ 900 0.03019 18,000 0.9944 $ 4500.05168 $ 750 0.1375 18,000 0.1108 $ 3200.01597 $ 750 0.68647 23,000 0.5984 $ 4000.54134 $ 850 0.65183 23,000 0.9726 $ 4500.45971 $ 850 0.53698 20,000 0.5842 $ 4000.45432 $ 850 0.9554 23,000 0.5278 $ 4000.32852 $ 750 0.70293 23,000 0.2767 $ 4000.41793 $ 850 0.67967 23,000 0.3026 $ 4000.65259 $ 850 0.26435 18,000 0.7911 $ 4500.43606 $ 850 0.40496 18,000 0.2916 $ 4000.45723 $ 850 0.34035 18,000 0.8421 $ 4500.39488 $ 750 0.26898 18,000 0.5922 $ 4000.93655 $ 900 0.29001 18,000 0.9937 $ 4500.11222 $ 750 0.04753 18,000 0.9171 $ 4500.70245 $ 900 0.82319 23,000 0.8459 $ 4500.83405 $ 900 0.12884 18,000 0.0375 $ 320

Page 22: Simulación de Proyectos

0.01084 $ 750 0.38575 18,000 0.304 $ 4000.9246 $ 900 0.88874 23,000 0.9615 $ 450

0.20456 $ 750 0.23394 18,000 0.1138 $ 3200.41247 $ 850 0.08799 18,000 0.6628 $ 400

0.5552 $ 850 0.33641 18,000 0.901 $ 4500.06113 $ 750 0.19925 18,000 0.0238 $ 3200.35396 $ 750 0.11911 18,000 0.7567 $ 4500.78785 $ 900 0.21382 18,000 0.5586 $ 4000.18443 $ 750 0.02194 18,000 0.8653 $ 4500.14541 $ 750 0.66532 23,000 0.1867 $ 3200.82587 $ 900 0.90856 23,000 0.7276 $ 4500.80772 $ 900 0.03935 18,000 0.2867 $ 400

0.3963 $ 750 0.66263 23,000 0.8356 $ 4500.3679 $ 750 0.00182 18,000 0.2 $ 400

0.41321 $ 850 0.38328 18,000 0.6212 $ 4000.41967 $ 850 0.0054 18,000 0.9205 $ 4500.34548 $ 750 0.51691 20,000 0.9311 $ 4500.73108 $ 900 0.15263 18,000 0.9137 $ 450

0.8339 $ 900 0.05189 18,000 0.9522 $ 4500.4003 $ 850 0.30349 18,000 0.324 $ 400

0.22652 $ 750 0.80479 23,000 0.4087 $ 4000.83327 $ 900 0.50041 20,000 0.4475 $ 4000.31386 $ 750 0.48004 18,000 0.0922 $ 3200.71926 $ 900 0.81683 23,000 0.7784 $ 4500.97272 $ 900 0.44211 18,000 0.3037 $ 4000.65861 $ 850 0.65757 23,000 0.0392 $ 3200.63306 $ 850 0.33028 18,000 0.7562 $ 4500.95669 $ 900 0.04072 18,000 0.5321 $ 4000.96906 $ 900 0.32153 18,000 0.4795 $ 400

0.0647 $ 750 0.41638 18,000 0.6041 $ 4000.27564 $ 750 0.73943 23,000 0.9927 $ 4500.85773 $ 900 0.72957 23,000 0.6453 $ 4000.54258 $ 850 0.27483 18,000 0.2381 $ 4000.21506 $ 750 0.03236 18,000 0.5245 $ 4000.61123 $ 850 0.38066 18,000 0.2534 $ 4000.31716 $ 750 0.23551 18,000 0.7176 $ 450

0.7803 $ 900 0.32252 18,000 0.5385 $ 4000.73638 $ 900 0.94813 23,000 0.3989 $ 4000.75196 $ 900 0.97992 23,000 0.2927 $ 4000.49004 $ 850 0.96384 23,000 0.7881 $ 4500.30594 $ 750 0.29013 18,000 0.9079 $ 4500.84188 $ 900 0.19818 18,000 0.545 $ 4000.28233 $ 750 0.64664 20,000 0.1055 $ 3200.93832 $ 900 0.7107 23,000 0.0196 $ 3200.50374 $ 850 0.2547 18,000 0.397 $ 400

0.701 $ 900 0.31114 18,000 0.5314 $ 4000.4209 $ 850 0.81074 23,000 0.177 $ 320

0.19511 $ 750 0.47459 18,000 0.4301 $ 400

Page 23: Simulación de Proyectos

0.94427 $ 900 0.4646 18,000 0.026 $ 3200.18567 $ 750 0.91069 23,000 0.7478 $ 4500.00777 $ 750 0.84137 23,000 0.9393 $ 4500.88601 $ 900 0.46479 18,000 0.8241 $ 4500.58234 $ 850 0.26025 18,000 0.1834 $ 3200.00905 $ 750 0.0761 18,000 0.5655 $ 4000.58563 $ 850 0.03205 18,000 0.3259 $ 4000.33386 $ 750 0.68798 23,000 0.1452 $ 3200.45469 $ 850 0.74752 23,000 0.3404 $ 400

0.9727 $ 900 0.40423 18,000 0.8782 $ 4500.70226 $ 900 0.45667 18,000 0.2462 $ 4000.16994 $ 750 0.73915 23,000 0.1275 $ 320

0.1649 $ 750 0.11605 18,000 0.3065 $ 4000.43394 $ 850 0.121 18,000 0.7669 $ 450

0.4778 $ 850 0.1505 18,000 0.0594 $ 3200.61774 $ 850 0.62939 20,000 0.4444 $ 4000.13788 $ 750 0.41866 18,000 0.4893 $ 4000.41658 $ 850 0.83311 23,000 0.4792 $ 4000.77534 $ 900 0.18667 18,000 0.0478 $ 3200.41327 $ 850 0.68732 23,000 0.8612 $ 4500.91562 $ 900 0.62043 20,000 0.3184 $ 4000.21543 $ 750 0.94375 23,000 0.0972 $ 3200.38139 $ 750 0.44111 18,000 0.6232 $ 4000.40928 $ 850 0.77413 23,000 0.7236 $ 4500.61324 $ 850 0.91302 23,000 0.2258 $ 400

0.0147 $ 750 0.34822 18,000 0.8675 $ 4500.5727 $ 850 0.49014 18,000 0.0527 $ 3200.6061 $ 850 0.33864 18,000 0.2463 $ 400

0.06271 $ 750 0.52654 20,000 0.0516 $ 3200.5669 $ 850 0.98992 23,000 0.4423 $ 400

0.25222 $ 750 0.7167 23,000 0.3638 $ 4000.81229 $ 900 0.68138 23,000 0.3949 $ 4000.65386 $ 850 0.57828 20,000 0.3071 $ 4000.94192 $ 900 0.30152 18,000 0.9315 $ 450

0.9707 $ 900 0.68913 23,000 0.96 $ 4500.52032 $ 850 0.19248 18,000 0.6528 $ 4000.21104 $ 750 0.13613 18,000 0.7917 $ 4500.97129 $ 900 0.32982 18,000 0.5141 $ 4000.95734 $ 900 0.19258 18,000 0.0139 $ 3200.70603 $ 900 0.43162 18,000 0.2546 $ 4000.58267 $ 850 0.08935 18,000 0.7164 $ 4500.52346 $ 850 0.56259 20,000 0.6358 $ 4000.08315 $ 750 0.18866 18,000 0.1898 $ 3200.49999 $ 850 0.18785 18,000 0.3524 $ 4000.53977 $ 850 0.51375 20,000 0.3922 $ 4000.84218 $ 900 0.11977 18,000 0.4958 $ 4000.99637 $ 900 0.0216 18,000 0.9429 $ 4500.74546 $ 900 0.61519 20,000 0.3954 $ 400

Page 24: Simulación de Proyectos

0.92346 $ 900 0.55027 20,000 0.0385 $ 3200.38906 $ 750 0.74242 23,000 0.2683 $ 4000.24803 $ 750 0.86424 23,000 0.7553 $ 4500.87859 $ 900 0.86049 23,000 0.8382 $ 4500.38681 $ 750 0.46928 18,000 0.0847 $ 3200.84838 $ 900 0.20975 18,000 0.6049 $ 4000.29401 $ 750 0.35944 18,000 0.0232 $ 3200.09652 $ 750 0.12798 18,000 0.2919 $ 400

0.7422 $ 900 0.95184 23,000 0.4432 $ 4000.9345 $ 900 0.10921 18,000 0.0086 $ 320

0.66894 $ 850 0.16485 18,000 0.3976 $ 4000.83752 $ 900 0.05474 18,000 0.6199 $ 4000.83086 $ 900 0.54739 20,000 0.5586 $ 4000.92986 $ 900 0.74601 23,000 0.961 $ 4500.09123 $ 750 0.07576 18,000 0.4886 $ 400

0.6154 $ 850 0.07978 18,000 0.6632 $ 4000.77387 $ 900 0.05911 18,000 0.5198 $ 4000.41536 $ 850 0.32429 18,000 0.1324 $ 3200.93802 $ 900 0.53814 20,000 0.0219 $ 3200.83282 $ 900 0.79738 23,000 0.4071 $ 4000.25852 $ 750 0.29121 18,000 0.4786 $ 4000.53183 $ 850 0.75123 23,000 0.4733 $ 4000.53621 $ 850 0.61063 20,000 0.6142 $ 4000.35332 $ 750 0.91236 23,000 0.2073 $ 400

0.6788 $ 850 0.05428 18,000 0.7337 $ 4500.82313 $ 900 0.47842 18,000 0.284 $ 4000.08234 $ 750 0.87701 23,000 0.8553 $ 4500.82777 $ 900 0.03522 18,000 0.0192 $ 3200.57543 $ 850 0.37772 18,000 0.086 $ 3200.69056 $ 850 0.08873 18,000 0.378 $ 4000.89837 $ 900 0.00623 18,000 0.0361 $ 3200.63131 $ 850 0.97424 23,000 0.5565 $ 4000.46412 $ 850 0.83582 23,000 0.6415 $ 400

0.9648 $ 900 0.54072 20,000 0.4089 $ 4000.41128 $ 850 0.26145 18,000 0.4876 $ 4000.10521 $ 750 0.81857 23,000 0.6073 $ 4000.75775 $ 900 0.7698 23,000 0.5975 $ 4000.24161 $ 750 0.90824 23,000 0.1753 $ 3200.33159 $ 750 0.67719 23,000 0.0768 $ 3200.97115 $ 900 0.4973 18,000 0.1294 $ 3200.38207 $ 750 0.32522 18,000 0.1878 $ 3200.66386 $ 850 0.47801 18,000 0.9004 $ 4500.77722 $ 900 0.08574 18,000 0.0159 $ 3200.06218 $ 750 0.45764 18,000 0.7036 $ 4500.02012 $ 750 0.43439 18,000 0.4508 $ 4000.54786 $ 850 0.22348 18,000 0.3853 $ 4000.25043 $ 750 0.93394 23,000 0.1241 $ 3200.14835 $ 750 0.46805 18,000 0.6896 $ 400

Page 25: Simulación de Proyectos

0.58119 $ 850 0.17022 18,000 0.2959 $ 4000.0984 $ 750 0.86223 23,000 0.1993 $ 320

0.98982 $ 900 0.39558 18,000 0.0006 $ 3200.09929 $ 750 0.7779 23,000 0.2757 $ 4000.71142 $ 900 0.08663 18,000 0.2747 $ 400

0.741 $ 900 0.96664 23,000 0.6026 $ 4000.05772 $ 750 0.41548 18,000 0.7977 $ 4500.37994 $ 750 0.78761 23,000 0.3178 $ 4000.49577 $ 850 0.67818 23,000 0.0521 $ 3200.10173 $ 750 0.21889 18,000 0.1758 $ 3200.11468 $ 750 0.95575 23,000 0.5367 $ 4000.98659 $ 900 0.91763 23,000 0.5684 $ 4000.65566 $ 850 0.12687 18,000 0.8475 $ 4500.87114 $ 900 0.18514 18,000 0.7608 $ 4500.61312 $ 850 0.01084 18,000 0.5792 $ 4000.49759 $ 850 0.71126 23,000 0.0156 $ 3200.07052 $ 750 0.30927 18,000 0.6157 $ 4000.95877 $ 900 0.93803 23,000 0.5442 $ 4000.56653 $ 850 0.27819 18,000 0.2458 $ 4000.47568 $ 850 0.1895 18,000 0.1909 $ 3200.13513 $ 750 0.17413 18,000 0.2963 $ 4000.96966 $ 900 0.19224 18,000 0.4518 $ 400

0.4787 $ 850 0.76052 23,000 0.2485 $ 4000.91958 $ 900 0.21813 18,000 0.9686 $ 4500.35078 $ 750 0.36795 18,000 0.1021 $ 3200.27671 $ 750 0.55555 20,000 0.9493 $ 4500.96242 $ 900 0.2035 18,000 0.093 $ 3200.18765 $ 750 0.35748 18,000 0.9979 $ 4500.41665 $ 850 0.06418 18,000 0.9663 $ 4500.83397 $ 900 0.63922 20,000 0.39 $ 4000.96345 $ 900 0.68352 23,000 0.0014 $ 3200.75797 $ 900 0.42327 18,000 0.016 $ 3200.28273 $ 750 0.94249 23,000 0.5496 $ 4000.84212 $ 900 0.13223 18,000 0.833 $ 4500.09727 $ 750 0.00985 18,000 0.6463 $ 4000.49533 $ 850 0.01726 18,000 0.1631 $ 3200.54345 $ 850 0.62678 20,000 0.752 $ 4500.41296 $ 850 0.35425 18,000 0.3486 $ 4000.52524 $ 850 0.99537 23,000 0.3829 $ 4000.36484 $ 750 0.84537 23,000 0.068 $ 3200.29651 $ 750 0.51616 20,000 0.852 $ 4500.33674 $ 750 0.26763 18,000 0.2461 $ 4000.83836 $ 900 0.50804 20,000 0.3346 $ 4000.44836 $ 850 0.09301 18,000 0.6867 $ 4000.76393 $ 900 0.52888 20,000 0.7991 $ 4500.51413 $ 850 0.7371 23,000 0.2492 $ 4000.45446 $ 850 0.08311 18,000 0.6777 $ 4000.05394 $ 750 0.74148 23,000 0.8595 $ 450

Page 26: Simulación de Proyectos

0.18579 $ 750 0.8777 23,000 0.2545 $ 4000.81431 $ 900 0.19078 18,000 0.8509 $ 4500.04227 $ 750 0.11514 18,000 0.813 $ 4500.02686 $ 750 0.96194 23,000 0.1464 $ 3200.93686 $ 900 0.64846 20,000 0.0842 $ 3200.25559 $ 750 0.37766 18,000 0.9816 $ 4500.10033 $ 750 0.73637 23,000 0.8917 $ 4500.42442 $ 850 0.63851 20,000 0.2274 $ 4000.13346 $ 750 0.23203 18,000 0.7485 $ 4500.48671 $ 850 0.64237 20,000 0.4203 $ 400

0.5704 $ 850 0.55255 20,000 0.5533 $ 4000.66273 $ 850 0.1166 18,000 0.9793 $ 450

0.6906 $ 850 0.61679 20,000 0.148 $ 3200.01925 $ 750 0.52444 20,000 0.565 $ 4000.54212 $ 850 0.78674 23,000 0.3678 $ 400

0.223 $ 750 0.38236 18,000 0.4404 $ 4000.63363 $ 850 0.32998 18,000 0.5073 $ 4000.14726 $ 750 0.92277 23,000 0.9742 $ 4500.84934 $ 900 0.49791 18,000 0.3988 $ 4000.72146 $ 900 0.81993 23,000 0.2553 $ 4000.64825 $ 850 0.29903 18,000 0.5134 $ 4000.03148 $ 750 0.05207 18,000 0.2148 $ 4000.15435 $ 750 0.04324 18,000 0.4374 $ 4000.53488 $ 850 0.97323 23,000 0.038 $ 3200.48972 $ 850 0.25859 18,000 0.1241 $ 3200.31646 $ 750 0.96776 23,000 0.8136 $ 4500.69886 $ 850 0.25758 18,000 0.8269 $ 4500.14623 $ 750 0.52007 20,000 0.4757 $ 4000.55375 $ 850 0.84566 23,000 0.9711 $ 4500.99364 $ 900 0.18899 18,000 0.8086 $ 4500.45129 $ 850 0.4021 18,000 0.853 $ 4500.05932 $ 750 0.21875 18,000 0.8462 $ 4500.40081 $ 850 0.82801 23,000 0.4523 $ 4000.27239 $ 750 0.90095 23,000 0.1471 $ 3200.32179 $ 750 0.47415 18,000 0.1915 $ 3200.31107 $ 750 0.45488 18,000 0.6828 $ 4000.45214 $ 850 0.83283 23,000 0.2598 $ 4000.50849 $ 850 0.82189 23,000 0.8891 $ 4500.47143 $ 850 0.25053 18,000 0.7265 $ 4500.79736 $ 900 0.83371 23,000 0.8035 $ 4500.52918 $ 850 0.35465 18,000 0.7445 $ 450

0.9857 $ 900 0.50144 20,000 0.6889 $ 4000.8251 $ 900 0.62649 20,000 0.6183 $ 400

0.59255 $ 850 0.72161 23,000 0.5095 $ 4000.98417 $ 900 0.48039 18,000 0.5836 $ 4000.34386 $ 750 0.39791 18,000 0.0561 $ 320

0.4191 $ 850 0.54264 20,000 0.2065 $ 4000.47429 $ 850 0.39181 18,000 0.5111 $ 400

Page 27: Simulación de Proyectos

0.59444 $ 850 0.46223 18,000 0.0846 $ 3200.88922 $ 900 0.32182 18,000 0.5529 $ 4000.88139 $ 900 0.74206 23,000 0.0784 $ 3200.59376 $ 850 0.88739 23,000 0.0526 $ 320

0.8744 $ 900 0.38006 18,000 0.0471 $ 3200.48186 $ 850 0.19299 18,000 0.5737 $ 4000.60097 $ 850 0.50992 20,000 0.9229 $ 4500.78782 $ 900 0.56748 20,000 0.3166 $ 400

0.5198 $ 850 0.10498 18,000 0.6426 $ 4000.36136 $ 750 0.8935 23,000 0.8048 $ 4500.54948 $ 850 0.83951 23,000 0.2383 $ 4000.53387 $ 850 0.06406 18,000 0.1868 $ 3200.85112 $ 900 0.28526 18,000 0.6136 $ 4000.33462 $ 750 0.80776 23,000 0.6318 $ 4000.35274 $ 750 0.45784 18,000 0.4094 $ 4000.79955 $ 900 0.17941 18,000 0.2358 $ 4000.61445 $ 850 0.00291 18,000 0.3019 $ 400

0.0951 $ 750 0.88279 23,000 0.4272 $ 4000.98055 $ 900 0.24277 18,000 0.0832 $ 3200.86227 $ 900 0.54533 20,000 0.738 $ 4500.99508 $ 900 0.37976 18,000 0.7065 $ 4500.81357 $ 900 0.40135 18,000 0.0835 $ 3200.83022 $ 900 0.47217 18,000 0.0524 $ 3200.51746 $ 850 0.05222 18,000 0.7041 $ 4500.12692 $ 750 0.95546 23,000 0.99 $ 4500.85623 $ 900 0.77596 23,000 0.9492 $ 4500.17463 $ 750 0.72427 23,000 0.1857 $ 3200.37417 $ 750 0.39164 18,000 0.346 $ 4000.61645 $ 850 0.08567 18,000 0.5738 $ 4000.23182 $ 750 0.34813 18,000 0.9117 $ 4500.40176 $ 850 0.9465 23,000 0.4953 $ 4000.71703 $ 900 0.95677 23,000 0.3515 $ 4000.03234 $ 750 0.27017 18,000 0.6988 $ 4000.32819 $ 750 0.92528 23,000 0.3527 $ 4000.42738 $ 850 0.93809 23,000 0.7931 $ 4500.57244 $ 850 0.77336 23,000 0.4872 $ 4000.71467 $ 900 0.33211 18,000 0.4242 $ 4000.18592 $ 750 0.26819 18,000 0.2053 $ 4000.02191 $ 750 0.44156 18,000 0.4088 $ 4000.50967 $ 850 0.60774 20,000 0.7551 $ 450

0.813 $ 900 0.41413 18,000 0.6842 $ 4000.2752 $ 750 0.35201 18,000 0.8611 $ 450

0.25849 $ 750 0.94606 23,000 0.069 $ 3200.30089 $ 750 0.42084 18,000 0.8697 $ 4500.19878 $ 750 0.9696 23,000 0.6485 $ 4000.69655 $ 850 0.25508 18,000 0.056 $ 320

0.3706 $ 750 0.92778 23,000 0.5673 $ 4000.70363 $ 900 0.20884 18,000 0.1534 $ 320

Page 28: Simulación de Proyectos

0.4536 $ 850 0.95794 23,000 0.8907 $ 4500.41867 $ 850 0.44911 18,000 0.9028 $ 4500.34695 $ 750 0.67483 23,000 0.8054 $ 4500.70569 $ 900 0.62846 20,000 0.6284 $ 400

0.9494 $ 900 0.5066 20,000 0.001 $ 3200.38163 $ 750 0.78041 23,000 0.6654 $ 4000.62985 $ 850 0.97362 23,000 0.0188 $ 3200.94524 $ 900 0.05403 18,000 0.5676 $ 4000.16398 $ 750 0.42662 18,000 0.7459 $ 4500.06926 $ 750 0.61251 20,000 0.3656 $ 4000.04126 $ 750 0.20053 18,000 0.3231 $ 4000.43727 $ 850 0.88962 23,000 0.5189 $ 4000.91655 $ 900 0.37403 18,000 0.5634 $ 4000.84489 $ 900 0.42277 18,000 0.8044 $ 4500.63327 $ 850 0.65841 23,000 0.4132 $ 4000.14369 $ 750 0.38886 18,000 0.3001 $ 4000.80795 $ 900 0.06751 18,000 0.0046 $ 320

0.7516 $ 900 0.48798 18,000 0.7346 $ 4500.23615 $ 750 0.33228 18,000 0.494 $ 4000.68488 $ 850 0.37461 18,000 0.3111 $ 4000.49036 $ 850 0.29046 18,000 0.3137 $ 4000.38083 $ 750 0.20136 18,000 0.1126 $ 320

0.4286 $ 850 0.44192 18,000 0.4624 $ 4000.75435 $ 900 0.34972 18,000 0.6187 $ 4000.43826 $ 850 0.50402 20,000 0.9027 $ 4500.53116 $ 850 0.30757 18,000 0.189 $ 3200.28341 $ 750 0.19683 18,000 0.5193 $ 4000.76501 $ 900 0.63763 20,000 0.4746 $ 4000.51091 $ 850 0.1935 18,000 0.9571 $ 4500.72681 $ 900 0.38751 18,000 0.955 $ 450

0.0322 $ 750 0.84933 23,000 0.822 $ 4500.05641 $ 750 0.27618 18,000 0.7184 $ 4500.66846 $ 850 0.93491 23,000 0.8144 $ 4500.74951 $ 900 0.58589 20,000 0.6392 $ 4000.06261 $ 750 0.65957 23,000 0.3919 $ 4000.62141 $ 850 0.14448 18,000 0.45 $ 4000.33419 $ 750 0.08066 18,000 0.8884 $ 450

0.9443 $ 900 0.53661 20,000 0.7605 $ 4500.37004 $ 750 0.44803 18,000 0.0215 $ 3200.90132 $ 900 0.70152 23,000 0.7719 $ 4500.07846 $ 750 0.14315 18,000 0.2733 $ 4000.94939 $ 900 0.95908 23,000 0.1567 $ 3200.71882 $ 900 0.57022 20,000 0.8186 $ 450

0.5198 $ 850 0.92556 23,000 0.4599 $ 4000.57439 $ 850 0.23751 18,000 0.8738 $ 450

0.1626 $ 750 0.90757 23,000 0.6181 $ 4000.85405 $ 900 0.67497 23,000 0.6468 $ 4000.83551 $ 900 0.34962 18,000 0.6071 $ 400

Page 29: Simulación de Proyectos

0.01064 $ 750 0.90615 23,000 0.4066 $ 4000.8956 $ 900 0.0821 18,000 0.7047 $ 450

0.07629 $ 750 0.42436 18,000 0.551 $ 4000.10902 $ 750 0.5657 20,000 0.5331 $ 4000.35275 $ 750 0.9354 23,000 0.6053 $ 4000.33068 $ 750 0.35611 18,000 0.4277 $ 4000.39101 $ 750 0.8245 23,000 0.4979 $ 4000.10946 $ 750 0.29161 18,000 0.2384 $ 400

0.5953 $ 850 0.91431 23,000 0.7113 $ 4500.5805 $ 850 0.21553 18,000 0.5486 $ 400

0.88355 $ 900 0.29835 18,000 0.7414 $ 4500.95831 $ 900 0.3819 18,000 0.6543 $ 4000.11198 $ 750 0.32436 18,000 0.8923 $ 4500.69138 $ 850 0.39772 18,000 0.9876 $ 4500.56216 $ 850 0.96219 23,000 0.9302 $ 4500.67342 $ 850 0.67957 23,000 0.3511 $ 400

0.136 $ 750 0.72931 23,000 0.9991 $ 4500.7193 $ 900 0.25188 18,000 0.5089 $ 400

0.38689 $ 750 0.75353 23,000 0.1677 $ 3200.23567 $ 750 0.34143 18,000 0.7634 $ 4500.12859 $ 750 0.24845 18,000 0.7406 $ 450

0.3575 $ 750 0.88215 23,000 0.2626 $ 4000.73853 $ 900 0.72199 23,000 0.8355 $ 4500.79905 $ 900 0.47934 18,000 0.6352 $ 4000.86141 $ 900 0.03187 18,000 0.2046 $ 4000.67463 $ 850 0.29978 18,000 0.188 $ 3200.54315 $ 850 0.99753 23,000 0.1493 $ 3200.39816 $ 750 0.94408 23,000 0.061 $ 3200.47241 $ 850 0.93947 23,000 0.5684 $ 4000.15068 $ 750 0.26821 18,000 0.7359 $ 4500.81257 $ 900 0.50991 20,000 0.0653 $ 3200.82899 $ 900 0.43652 18,000 0.9024 $ 4500.74745 $ 900 0.47153 18,000 0.6979 $ 4000.68361 $ 850 0.02367 18,000 0.2095 $ 4000.52836 $ 850 0.90474 23,000 0.9543 $ 4500.31719 $ 750 0.86675 23,000 0.5281 $ 4000.81565 $ 900 0.67143 23,000 0.0182 $ 3200.94247 $ 900 0.37189 18,000 0.2134 $ 400

0.6533 $ 850 0.93553 23,000 0.5736 $ 4000.13345 $ 750 0.04593 18,000 0.0578 $ 3200.36829 $ 750 0.82474 23,000 0.3705 $ 4000.26769 $ 750 0.24158 18,000 0.5159 $ 400

0.1217 $ 750 0.0717 18,000 0.4489 $ 4000.69718 $ 850 0.82414 23,000 0.3809 $ 4000.86894 $ 900 0.31606 18,000 0.3373 $ 4000.68178 $ 850 0.41851 18,000 0.4238 $ 4000.81306 $ 900 0.4153 18,000 0.0805 $ 3200.23984 $ 750 0.87571 23,000 0.7693 $ 450

Page 30: Simulación de Proyectos

0.36395 $ 750 0.46655 18,000 0.4452 $ 4000.51432 $ 850 0.10508 18,000 0.5722 $ 400

0.9846 $ 900 0.53148 20,000 0.0361 $ 3200.93708 $ 900 0.64186 20,000 0.9982 $ 4500.15758 $ 750 0.54333 20,000 0.9884 $ 4500.21483 $ 750 0.68379 23,000 0.3754 $ 4000.73031 $ 900 0.60545 20,000 0.8598 $ 4500.74138 $ 900 0.32959 18,000 0.2135 $ 4000.49915 $ 850 0.14863 18,000 0.5681 $ 4000.71418 $ 900 0.76836 23,000 0.2236 $ 4000.09122 $ 750 0.39925 18,000 0.4737 $ 4000.97904 $ 900 0.54589 20,000 0.2439 $ 4000.21769 $ 750 0.6902 23,000 0.4606 $ 4000.72835 $ 900 0.2672 18,000 0.371 $ 4000.33428 $ 750 0.49153 18,000 0.5697 $ 4000.71851 $ 900 0.84742 23,000 0.3112 $ 4000.35351 $ 750 0.06036 18,000 0.0042 $ 3200.10317 $ 750 0.35444 18,000 0.5651 $ 4000.07424 $ 750 0.2239 18,000 0.3711 $ 4000.04461 $ 750 0.75508 23,000 0.6302 $ 4000.01486 $ 750 0.29176 18,000 0.0624 $ 3200.09216 $ 750 0.14202 18,000 0.0577 $ 3200.76814 $ 900 0.4952 18,000 0.4983 $ 4000.31041 $ 750 0.00093 18,000 0.5547 $ 4000.94178 $ 900 0.50898 20,000 0.2402 $ 4000.44101 $ 850 0.2441 18,000 0.114 $ 3200.53622 $ 850 0.24095 18,000 0.0997 $ 3200.01871 $ 750 0.62904 20,000 0.4994 $ 400

0.3327 $ 750 0.01724 18,000 0.479 $ 4000.26296 $ 750 0.30176 18,000 0.6996 $ 4000.07599 $ 750 0.22683 18,000 0.8412 $ 450

0.8298 $ 900 0.94672 23,000 0.5072 $ 4000.90552 $ 900 0.28407 18,000 0.1157 $ 3200.98999 $ 900 0.52135 20,000 0.9496 $ 4500.87674 $ 900 0.61953 20,000 0.4603 $ 4000.23907 $ 750 0.96109 23,000 0.9936 $ 4500.33166 $ 750 0.37792 18,000 0.4648 $ 4000.90991 $ 900 0.95419 23,000 0.2435 $ 400

0.7113 $ 900 0.36933 18,000 0.0686 $ 3200.83769 $ 900 0.04473 18,000 0.4834 $ 4000.55628 $ 850 0.08398 18,000 0.0841 $ 3200.79194 $ 900 0.69322 23,000 0.7605 $ 4500.07088 $ 750 0.33501 18,000 0.1061 $ 3200.28809 $ 750 0.52055 20,000 0.9877 $ 450

0.9351 $ 900 0.85989 23,000 0.6019 $ 4000.07084 $ 750 0.01628 18,000 0.0574 $ 3200.06992 $ 750 0.50772 20,000 0.6954 $ 4000.17653 $ 750 0.46818 18,000 0.2693 $ 400

Page 31: Simulación de Proyectos

0.66871 $ 850 0.93043 23,000 0.9651 $ 4500.92229 $ 900 0.89388 23,000 0.8503 $ 4500.92948 $ 900 0.96642 23,000 0.5318 $ 4000.50529 $ 850 0.82987 23,000 0.1854 $ 3200.16097 $ 750 0.0685 18,000 0.8449 $ 4500.36347 $ 750 0.3882 18,000 0.6092 $ 4000.75297 $ 900 0.01136 18,000 0.739 $ 4500.70263 $ 900 0.40492 18,000 0.1198 $ 3200.57184 $ 850 0.15486 18,000 0.8249 $ 4500.76148 $ 900 0.46106 18,000 0.6328 $ 4000.39528 $ 750 0.96062 23,000 0.0938 $ 3200.56068 $ 850 0.86703 23,000 0.4911 $ 4000.73074 $ 900 0.13105 18,000 0.8794 $ 4500.67846 $ 850 0.5832 20,000 0.7647 $ 4500.38075 $ 750 0.04976 18,000 0.2212 $ 4000.67662 $ 850 0.06242 18,000 0.9315 $ 4500.39607 $ 750 0.6674 23,000 0.0836 $ 3200.54807 $ 850 0.98686 23,000 0.504 $ 4000.30453 $ 750 0.61179 20,000 0.8232 $ 4500.83808 $ 900 0.83838 23,000 0.6124 $ 4000.23868 $ 750 0.32346 18,000 0.5642 $ 4000.31777 $ 750 0.38111 18,000 0.1091 $ 3200.66168 $ 850 0.19697 18,000 0.5184 $ 4000.22879 $ 750 0.70143 23,000 0.7224 $ 4500.19334 $ 750 0.38462 18,000 0.4152 $ 400

0.5667 $ 850 0.10337 18,000 0.4623 $ 4000.02074 $ 750 0.7484 23,000 0.185 $ 3200.59492 $ 850 0.22882 18,000 0.8679 $ 4500.02154 $ 750 0.59861 20,000 0.2682 $ 4000.14376 $ 750 0.38757 18,000 0.9191 $ 450

0.5745 $ 850 0.22629 18,000 0.322 $ 4000.71261 $ 900 0.6607 23,000 0.0833 $ 3200.53509 $ 850 0.35264 18,000 0.2678 $ 4000.30587 $ 750 0.72225 23,000 0.345 $ 4000.07367 $ 750 0.47431 18,000 0.8469 $ 4500.97136 $ 900 0.4426 18,000 0.4358 $ 4000.92659 $ 900 0.29742 18,000 0.0436 $ 3200.13277 $ 750 0.59262 20,000 0.0592 $ 3200.63047 $ 850 0.32502 18,000 0.0767 $ 3200.55396 $ 850 0.44376 18,000 0.2456 $ 4000.90221 $ 900 0.64688 20,000 0.7745 $ 4500.42687 $ 850 0.75938 23,000 0.6474 $ 4000.63939 $ 850 0.60317 20,000 0.7662 $ 4500.41793 $ 850 0.1562 18,000 0.3777 $ 4000.67568 $ 850 0.48375 18,000 0.9105 $ 4500.12927 $ 750 0.07173 18,000 0.09 $ 3200.43246 $ 850 0.35251 18,000 0.3879 $ 4000.39446 $ 750 0.40359 18,000 0.5741 $ 400

Page 32: Simulación de Proyectos

0.18204 $ 750 0.10165 18,000 0.0937 $ 3200.61622 $ 850 0.66744 23,000 0.8265 $ 4500.23579 $ 750 0.5287 20,000 0.8737 $ 4500.90217 $ 900 0.77234 23,000 0.0397 $ 3200.26456 $ 750 0.08913 18,000 0.623 $ 400

0.0644 $ 750 0.68207 23,000 0.8759 $ 4500.77365 $ 900 0.04257 18,000 0.2064 $ 4000.99882 $ 900 0.47493 18,000 0.8993 $ 4500.17309 $ 750 0.31183 18,000 0.663 $ 400

0.1815 $ 750 0.026 18,000 0.3213 $ 4000.91756 $ 900 0.71993 23,000 0.0137 $ 3200.23119 $ 750 0.8113 23,000 0.3491 $ 4000.36912 $ 750 0.78953 23,000 0.7831 $ 4500.59075 $ 850 0.39234 18,000 0.2286 $ 400

0.1026 $ 750 0.56915 20,000 0.5774 $ 4000.76493 $ 900 0.06265 18,000 0.4025 $ 4000.33024 $ 750 0.95844 23,000 0.6294 $ 4000.66901 $ 850 0.88923 23,000 0.7612 $ 4500.94807 $ 900 0.05375 18,000 0.8908 $ 450

0.3071 $ 750 0.45247 18,000 0.3777 $ 4000.35382 $ 750 0.96262 23,000 0.8992 $ 4500.93751 $ 900 0.13648 18,000 0.1554 $ 3200.04152 $ 750 0.62844 20,000 0.1377 $ 3200.68195 $ 850 0.01441 18,000 0.4929 $ 400

0.406 $ 850 0.65616 23,000 0.4441 $ 4000.20139 $ 750 0.56317 20,000 0.6848 $ 400

0.6596 $ 850 0.18709 18,000 0.3028 $ 4000.66383 $ 850 0.51284 20,000 0.7808 $ 4500.03346 $ 750 0.62622 20,000 0.3945 $ 4000.50984 $ 850 0.77587 23,000 0.9312 $ 450

0.2717 $ 750 0.8762 23,000 0.2614 $ 4000.39467 $ 750 0.94782 23,000 0.9669 $ 4500.60663 $ 850 0.07614 18,000 0.1335 $ 3200.91951 $ 900 0.14356 18,000 0.9627 $ 4500.70025 $ 900 0.0465 18,000 0.8484 $ 4500.63536 $ 850 0.18418 18,000 0.7372 $ 4500.66198 $ 850 0.26197 18,000 0.963 $ 4500.57738 $ 850 0.14259 18,000 0.4115 $ 4000.31495 $ 750 0.18938 18,000 0.7475 $ 4500.17183 $ 750 0.27403 18,000 0.9174 $ 4500.29837 $ 750 0.40486 18,000 0.0611 $ 3200.76157 $ 900 0.20515 18,000 0.201 $ 4000.86539 $ 900 0.01352 18,000 0.6606 $ 4000.86718 $ 900 0.70655 23,000 0.4199 $ 4000.67287 $ 850 0.3341 18,000 0.9766 $ 4500.24594 $ 750 0.81649 23,000 0.8548 $ 4500.04671 $ 750 0.92902 23,000 0.8604 $ 4500.07114 $ 750 0.91471 23,000 0.4488 $ 400

Page 33: Simulación de Proyectos

0.95736 $ 900 0.58919 20,000 0.5782 $ 4000.91731 $ 900 0.37543 18,000 0.6533 $ 4000.03033 $ 750 0.16158 18,000 0.4743 $ 4000.34128 $ 750 0.79468 23,000 0.9459 $ 4500.51165 $ 850 0.43449 18,000 0.7859 $ 450

0.7719 $ 900 0.82176 23,000 0.916 $ 4500.80812 $ 900 0.88459 23,000 0.0276 $ 3200.49899 $ 850 0.97388 23,000 0.1213 $ 3200.66169 $ 850 0.0986 18,000 0.2592 $ 4000.15108 $ 750 0.48151 18,000 0.8028 $ 4500.91233 $ 900 0.91904 23,000 0.1708 $ 320

0.4193 $ 850 0.69037 23,000 0.8754 $ 4500.75369 $ 900 0.96186 23,000 0.6822 $ 4000.65231 $ 850 0.74966 23,000 0.3253 $ 4000.51759 $ 850 0.90805 23,000 0.8483 $ 4500.38468 $ 750 0.30299 18,000 0.2226 $ 4000.36532 $ 750 0.48678 18,000 0.206 $ 4000.86123 $ 900 0.21065 18,000 0.0436 $ 3200.86425 $ 900 0.50257 20,000 0.0464 $ 320

0.4686 $ 850 0.89045 23,000 0.297 $ 4000.84494 $ 900 0.66473 23,000 0.3649 $ 4000.83528 $ 900 0.73389 23,000 0.5143 $ 4000.88843 $ 900 0.95474 23,000 0.0498 $ 3200.75534 $ 900 0.10396 18,000 0.7565 $ 4500.77446 $ 900 0.64856 20,000 0.2332 $ 400

0.4175 $ 850 0.26441 18,000 0.0224 $ 3200.34165 $ 750 0.8994 23,000 0.8061 $ 4500.47799 $ 850 0.07452 18,000 0.5412 $ 4000.32523 $ 750 0.56743 20,000 0.2059 $ 4000.78405 $ 900 0.98095 23,000 0.7305 $ 4500.83779 $ 900 0.24886 18,000 0.317 $ 400

0.6988 $ 850 0.51545 20,000 0.4382 $ 4000.31486 $ 750 0.26951 18,000 0.6282 $ 4000.04958 $ 750 0.90086 23,000 0.206 $ 4000.58172 $ 850 0.04904 18,000 0.7723 $ 4500.59694 $ 850 0.24206 18,000 0.7407 $ 4500.88795 $ 900 0.77169 23,000 0.7409 $ 4500.30651 $ 750 0.81002 23,000 0.3933 $ 400

0.1291 $ 750 0.79641 23,000 0.3571 $ 4000.55937 $ 850 0.17082 18,000 0.4496 $ 4000.98506 $ 900 0.11334 18,000 0.4359 $ 4000.79227 $ 900 0.81617 23,000 0.3988 $ 4000.32729 $ 750 0.27337 18,000 0.2732 $ 4000.15012 $ 750 0.41743 18,000 0.1363 $ 3200.48408 $ 850 0.21472 18,000 0.4508 $ 4000.97408 $ 900 0.07808 18,000 0.1567 $ 3200.91238 $ 900 0.48026 18,000 0.5894 $ 4000.59933 $ 850 0.50409 20,000 0.0257 $ 320

Page 34: Simulación de Proyectos

0.77323 $ 900 0.00497 18,000 0.765 $ 4500.83064 $ 900 0.12166 18,000 0.8524 $ 4500.92873 $ 900 0.53211 20,000 0.9896 $ 4500.95708 $ 900 0.09592 18,000 0.4713 $ 4000.83651 $ 900 0.07812 18,000 0.8221 $ 4500.12175 $ 750 0.90658 23,000 0.2651 $ 4000.95132 $ 900 0.80489 23,000 0.3085 $ 4000.72225 $ 900 0.6475 20,000 0.2113 $ 4000.20697 $ 750 0.6386 20,000 0.9176 $ 4500.15013 $ 750 0.04932 18,000 0.6189 $ 4000.64761 $ 850 0.28707 18,000 0.2192 $ 4000.13369 $ 750 0.75587 23,000 0.8549 $ 4500.61884 $ 850 0.28666 18,000 0.656 $ 4000.49161 $ 850 0.32191 18,000 0.5578 $ 4000.65136 $ 850 0.7948 23,000 0.9443 $ 4500.05522 $ 750 0.9304 23,000 0.0656 $ 3200.16218 $ 750 0.94965 23,000 0.643 $ 4000.47195 $ 850 0.6636 23,000 0.648 $ 4000.21839 $ 750 0.9571 23,000 0.8196 $ 4500.36304 $ 750 0.92763 23,000 0.4002 $ 4000.82824 $ 900 0.17586 18,000 0.0605 $ 3200.13601 $ 750 0.72807 23,000 0.5406 $ 4000.30281 $ 750 0.9568 23,000 0.2464 $ 4000.55779 $ 850 0.81704 23,000 0.6111 $ 4000.58845 $ 850 0.04702 18,000 0.4896 $ 400

0.0118 $ 750 0.70267 23,000 0.2651 $ 4000.38318 $ 750 0.75337 23,000 0.5564 $ 400

0.1778 $ 750 0.62561 20,000 0.4872 $ 4000.41188 $ 850 0.686 23,000 0.9761 $ 4500.13472 $ 750 0.72348 23,000 0.0317 $ 3200.64828 $ 850 0.47101 18,000 0.6084 $ 4000.12243 $ 750 0.54039 20,000 0.4563 $ 4000.56461 $ 850 0.36315 18,000 0.7028 $ 4500.95989 $ 900 0.88934 23,000 0.202 $ 4000.30138 $ 750 0.54554 20,000 0.6908 $ 4000.13908 $ 750 0.12096 18,000 0.6771 $ 4000.97612 $ 900 0.53076 20,000 0.8019 $ 4500.94502 $ 900 0.18511 18,000 0.9111 $ 4500.92155 $ 900 0.47971 18,000 0.7676 $ 4500.42088 $ 850 0.62081 20,000 0.2513 $ 4000.27929 $ 750 0.9634 23,000 0.1829 $ 3200.53722 $ 850 0.79297 23,000 0.4397 $ 400

0.088 $ 750 0.44954 18,000 0.5196 $ 4000.61304 $ 850 0.16364 18,000 0.8966 $ 4500.58024 $ 850 0.43179 18,000 0.7157 $ 4500.08791 $ 750 0.43679 18,000 0.6004 $ 4000.28364 $ 750 0.72279 23,000 0.6039 $ 4000.08861 $ 750 0.15095 18,000 0.9294 $ 450

Page 35: Simulación de Proyectos

0.26346 $ 750 0.03219 18,000 0.1546 $ 3200.72648 $ 900 0.98131 23,000 0.8798 $ 4500.41255 $ 850 0.33004 18,000 0.8071 $ 4500.08846 $ 750 0.16068 18,000 0.6441 $ 4000.45411 $ 850 0.45425 18,000 0.4174 $ 4000.88843 $ 900 0.97485 23,000 0.2088 $ 4000.92271 $ 900 0.2821 18,000 0.1572 $ 320

0.5366 $ 850 0.84289 23,000 0.1774 $ 3200.58906 $ 850 0.09486 18,000 0.1197 $ 3200.52425 $ 850 0.4989 18,000 0.2014 $ 4000.69103 $ 850 0.95663 23,000 0.0801 $ 3200.47299 $ 850 0.13428 18,000 0.205 $ 4000.94513 $ 900 0.57471 20,000 0.3427 $ 4000.87365 $ 900 0.37115 18,000 0.9217 $ 4500.17436 $ 750 0.24843 18,000 0.2992 $ 4000.66034 $ 850 0.08702 18,000 0.153 $ 3200.76606 $ 900 0.62977 20,000 0.8958 $ 4500.10532 $ 750 0.98906 23,000 0.2739 $ 4000.39354 $ 750 0.84046 23,000 0.4625 $ 4000.27705 $ 750 0.80564 23,000 0.9966 $ 4500.54418 $ 850 0.74105 23,000 0.9809 $ 4500.80427 $ 900 0.43296 18,000 0.984 $ 4500.37843 $ 750 0.36456 18,000 0.5704 $ 4000.67718 $ 850 0.83668 23,000 0.4796 $ 4000.35578 $ 750 0.80397 23,000 0.6786 $ 4000.31458 $ 750 0.28081 18,000 0.4402 $ 4000.93654 $ 900 0.14048 18,000 0.1311 $ 3200.55864 $ 850 0.15772 18,000 0.7767 $ 4500.36011 $ 750 0.36804 18,000 0.1239 $ 3200.16287 $ 750 0.81911 23,000 0.1089 $ 3200.15264 $ 750 0.19974 18,000 0.5772 $ 4000.24545 $ 750 0.20423 18,000 0.941 $ 4500.98982 $ 900 0.85564 23,000 0.1738 $ 3200.87356 $ 900 0.51695 20,000 0.1607 $ 320

0.172 $ 750 0.64292 20,000 0.3783 $ 4000.97265 $ 900 0.95072 23,000 0.872 $ 4500.54425 $ 850 0.6083 20,000 0.5312 $ 4000.40144 $ 850 0.12583 18,000 0.6153 $ 4000.28324 $ 750 0.97214 23,000 0.4056 $ 4000.00787 $ 750 0.74012 23,000 0.4071 $ 4000.55843 $ 850 0.84272 23,000 0.5016 $ 4000.72186 $ 900 0.20144 18,000 0.9968 $ 4500.93398 $ 900 0.81464 23,000 0.0285 $ 320

0.6436 $ 850 0.45297 18,000 0.9117 $ 4500.00365 $ 750 0.28491 18,000 0.6683 $ 4000.07725 $ 750 0.52204 20,000 0.9205 $ 4500.97427 $ 900 0.5078 20,000 0.5111 $ 4000.52845 $ 850 0.36873 18,000 0.2271 $ 400

Page 36: Simulación de Proyectos

0.26814 $ 750 0.07389 18,000 0.6853 $ 4000.16967 $ 750 0.77781 23,000 0.8216 $ 4500.25977 $ 750 0.48049 18,000 0.2315 $ 400

0.0037 $ 750 0.8345 23,000 0.9116 $ 4500.93917 $ 900 0.84707 23,000 0.8165 $ 4500.31351 $ 750 0.82556 23,000 0.5794 $ 4000.75207 $ 900 0.21167 18,000 0.7341 $ 450

0.0035 $ 750 0.80121 23,000 0.9338 $ 4500.52496 $ 850 0.64786 20,000 0.2722 $ 4000.14619 $ 750 0.68496 23,000 0.0645 $ 3200.85324 $ 900 0.31175 18,000 0.8033 $ 4500.25054 $ 750 0.34342 18,000 0.5098 $ 4000.67448 $ 850 0.07087 18,000 0.4915 $ 4000.70394 $ 900 0.41692 18,000 0.1709 $ 3200.66092 $ 850 0.96435 23,000 0.3853 $ 4000.77541 $ 900 0.91099 23,000 0.4516 $ 4000.64138 $ 850 0.80363 23,000 0.6405 $ 4000.18247 $ 750 0.91609 23,000 0.8091 $ 4500.32078 $ 750 0.26234 18,000 0.2908 $ 4000.80856 $ 900 0.70759 23,000 0.6099 $ 4000.71719 $ 900 0.50176 20,000 0.1089 $ 3200.05268 $ 750 0.17606 18,000 0.7392 $ 4500.74056 $ 900 0.72421 23,000 0.9027 $ 450

0.512 $ 850 0.47343 18,000 0.6315 $ 4000.46357 $ 850 0.46544 18,000 0.9038 $ 4500.42075 $ 850 0.3393 18,000 0.7648 $ 4500.95653 $ 900 0.09154 18,000 0.9773 $ 4500.16732 $ 750 0.14133 18,000 0.2025 $ 4000.06857 $ 750 0.31303 18,000 0.7396 $ 4500.83619 $ 900 0.35102 18,000 0.4094 $ 4000.91395 $ 900 0.03101 18,000 0.0236 $ 3200.38778 $ 750 0.10638 18,000 0.9645 $ 4500.58578 $ 850 0.4929 18,000 0.3043 $ 4000.71028 $ 900 0.55065 20,000 0.5078 $ 4000.55938 $ 850 0.43073 18,000 0.5295 $ 4000.67398 $ 850 0.95133 23,000 0.5781 $ 4000.97579 $ 900 0.86664 23,000 0.3793 $ 4000.99381 $ 900 0.46844 18,000 0.7798 $ 4500.06085 $ 750 0.82899 23,000 0.8316 $ 4500.52186 $ 850 0.59301 20,000 0.6045 $ 4000.06989 $ 750 0.90428 23,000 0.7271 $ 4500.75995 $ 900 0.59174 20,000 0.0554 $ 3200.24416 $ 750 0.93104 23,000 0.8136 $ 4500.79168 $ 900 0.73013 23,000 0.5243 $ 4000.07937 $ 750 0.32127 18,000 0.4891 $ 4000.81733 $ 900 0.48082 18,000 0.1125 $ 3200.92367 $ 900 0.55603 20,000 0.5604 $ 400

0.5071 $ 850 0.56626 20,000 0.0268 $ 320

Page 37: Simulación de Proyectos

0.03726 $ 750 0.01498 18,000 0.5269 $ 4000.93946 $ 900 0.70692 23,000 0.8064 $ 4500.28943 $ 750 0.96974 23,000 0.0877 $ 3200.66767 $ 850 0.31002 18,000 0.197 $ 3200.28973 $ 750 0.13221 18,000 0.0333 $ 3200.82146 $ 900 0.76562 23,000 0.3856 $ 4000.49824 $ 850 0.1668 18,000 0.7805 $ 4500.62052 $ 850 0.05758 18,000 0.4425 $ 4000.38304 $ 750 0.71384 23,000 0.7003 $ 4500.95162 $ 900 0.58144 20,000 0.4291 $ 4000.01692 $ 750 0.63778 20,000 0.2878 $ 4000.07916 $ 750 0.79675 23,000 0.5132 $ 4000.90651 $ 900 0.76654 23,000 0.9149 $ 4500.81089 $ 900 0.99541 23,000 0.4419 $ 4000.17031 $ 750 0.56268 20,000 0.8659 $ 4500.78609 $ 900 0.24632 18,000 0.6145 $ 400

0.4649 $ 850 0.9365 23,000 0.324 $ 4000.84588 $ 900 0.57647 20,000 0.2496 $ 400

0.8611 $ 900 0.62422 20,000 0.9533 $ 4500.36407 $ 750 0.30974 18,000 0.9747 $ 4500.69194 $ 850 0.21666 18,000 0.5376 $ 4000.67645 $ 850 0.5152 20,000 0.0564 $ 3200.00769 $ 750 0.98377 23,000 0.4965 $ 4000.87586 $ 900 0.50316 20,000 0.7427 $ 4500.81444 $ 900 0.18063 18,000 0.0595 $ 320

0.5975 $ 850 0.21355 18,000 0.1418 $ 3200.04623 $ 750 0.4164 18,000 0.6763 $ 400

0.1399 $ 750 0.8197 23,000 0.6509 $ 4000.36045 $ 750 0.41802 18,000 0.7487 $ 4500.75519 $ 900 0.26727 18,000 0.7386 $ 450

0.6024 $ 850 0.16079 18,000 0.6685 $ 4000.74611 $ 900 0.27819 18,000 0.9829 $ 4500.49612 $ 850 0.10291 18,000 0.6029 $ 4000.02381 $ 750 0.41957 18,000 0.5176 $ 4000.18194 $ 750 0.79109 23,000 0.4574 $ 4000.91064 $ 900 0.86459 23,000 0.8564 $ 4500.92369 $ 900 0.90626 23,000 0.9202 $ 4500.57322 $ 850 0.77446 23,000 0.1793 $ 3200.02533 $ 750 0.45587 18,000 0.9318 $ 4500.34272 $ 750 0.97869 23,000 0.8587 $ 4500.29014 $ 750 0.87848 23,000 0.4993 $ 4000.81308 $ 900 0.05468 18,000 0.7339 $ 4500.56075 $ 850 0.95077 23,000 0.6326 $ 400

0.5565 $ 850 0.64275 20,000 0.0858 $ 3200.78222 $ 900 0.71628 23,000 0.0773 $ 3200.39173 $ 750 0.7649 23,000 0.4709 $ 4000.43914 $ 850 0.58971 20,000 0.11 $ 3200.19105 $ 750 0.84887 23,000 0.35 $ 400

Page 38: Simulación de Proyectos

0.23564 $ 750 0.57274 20,000 0.5093 $ 4000.7075 $ 900 0.46256 18,000 0.6888 $ 400

0.62025 $ 850 0.75902 23,000 0.704 $ 4500.95406 $ 900 0.94122 23,000 0.2252 $ 4000.63718 $ 850 0.96553 23,000 0.0134 $ 3200.64494 $ 850 0.02662 18,000 0.2676 $ 4000.86697 $ 900 0.16282 18,000 0.9959 $ 4500.67383 $ 850 0.40366 18,000 0.579 $ 4000.23778 $ 750 0.20148 18,000 0.5689 $ 4000.49749 $ 850 0.61871 20,000 0.9124 $ 4500.73997 $ 900 0.81544 23,000 0.7126 $ 4500.62411 $ 850 0.95781 23,000 0.7564 $ 4500.45371 $ 850 0.79301 23,000 0.4482 $ 4000.93726 $ 900 0.18385 18,000 0.2281 $ 4000.31495 $ 750 0.06213 18,000 0.1466 $ 3200.86008 $ 900 0.48163 18,000 0.9723 $ 4500.90609 $ 900 0.48217 18,000 0.3664 $ 4000.80591 $ 900 0.91349 23,000 0.9969 $ 4500.17473 $ 750 0.52016 20,000 0.3321 $ 4000.09811 $ 750 0.57415 20,000 0.0381 $ 3200.69847 $ 850 0.89754 23,000 0.5674 $ 4000.69708 $ 850 0.8779 23,000 0.3638 $ 4000.21901 $ 750 0.9231 23,000 0.1198 $ 3200.20197 $ 750 0.7973 23,000 0.3953 $ 4000.27363 $ 750 0.28839 18,000 0.561 $ 4000.48572 $ 850 0.43428 18,000 0.6263 $ 4000.10827 $ 750 0.11164 18,000 0.5006 $ 4000.68584 $ 850 0.72172 23,000 0.6444 $ 4000.48404 $ 850 0.70848 23,000 0.9961 $ 450

0.7078 $ 900 0.04794 18,000 0.1046 $ 3200.6734 $ 850 0.01637 18,000 0.4109 $ 400

0.91856 $ 900 0.95005 23,000 0.9503 $ 4500.54348 $ 850 0.86389 23,000 0.7488 $ 4500.53817 $ 850 0.83808 23,000 0.0356 $ 3200.88567 $ 900 0.37288 18,000 0.7194 $ 4500.89302 $ 900 0.37623 18,000 0.1728 $ 320

0.9727 $ 900 0.93891 23,000 0.1893 $ 3200.19513 $ 750 0.37659 18,000 0.527 $ 4000.27651 $ 750 0.59912 20,000 0.3885 $ 4000.66388 $ 850 0.24557 18,000 0.2726 $ 4000.77521 $ 900 0.35026 18,000 0.3511 $ 4000.68169 $ 850 0.76368 23,000 0.4532 $ 400

0.7989 $ 900 0.15454 18,000 0.3555 $ 4000.20958 $ 750 0.50834 20,000 0.0417 $ 3200.21281 $ 750 0.08829 18,000 0.9114 $ 4500.38495 $ 750 0.64301 20,000 0.2829 $ 4000.17403 $ 750 0.62649 20,000 0.4355 $ 4000.53508 $ 850 0.4915 18,000 0.0822 $ 320

Page 39: Simulación de Proyectos

0.25576 $ 750 0.04299 18,000 0.9751 $ 4500.14742 $ 750 0.96473 23,000 0.3635 $ 4000.00088 $ 750 0.26606 18,000 0.855 $ 4500.83204 $ 900 0.5486 20,000 0.8127 $ 4500.17919 $ 750 0.30522 18,000 0.3773 $ 4000.07313 $ 750 0.34418 18,000 0.9075 $ 4500.49418 $ 850 0.82355 23,000 0.5072 $ 4000.00043 $ 750 0.49206 18,000 0.2482 $ 4000.83163 $ 900 0.77811 23,000 0.7265 $ 4500.93166 $ 900 0.50847 20,000 0.6758 $ 4000.33685 $ 750 0.82482 23,000 0.9541 $ 450

0.4248 $ 850 0.93656 23,000 0.9069 $ 4500.51874 $ 850 0.79238 23,000 0.1472 $ 3200.53736 $ 850 0.59596 20,000 0.8725 $ 4500.96171 $ 900 0.23983 18,000 0.0499 $ 3200.15264 $ 750 0.9849 23,000 0.054 $ 3200.11357 $ 750 0.88672 23,000 0.8085 $ 4500.18924 $ 750 0.31443 18,000 0.3547 $ 4000.23496 $ 750 0.44557 18,000 0.3394 $ 4000.04616 $ 750 0.80104 23,000 0.8337 $ 4500.75196 $ 900 0.49297 18,000 0.7076 $ 450

0.1483 $ 750 0.67783 23,000 0.0603 $ 3200.27601 $ 750 0.22792 18,000 0.2935 $ 400

0.9256 $ 900 0.3661 18,000 0.2891 $ 4000.89073 $ 900 0.27492 18,000 0.3079 $ 4000.93628 $ 900 0.89324 23,000 0.0828 $ 320

0.7152 $ 900 0.95263 23,000 0.7236 $ 4500.74756 $ 900 0.95437 23,000 0.9528 $ 4500.46278 $ 850 0.14784 18,000 0.0763 $ 3200.42185 $ 850 0.65273 23,000 0.1846 $ 3200.87124 $ 900 0.61819 20,000 0.8013 $ 4500.26795 $ 750 0.56992 20,000 0.038 $ 3200.21869 $ 750 0.60579 20,000 0.8811 $ 4500.05776 $ 750 0.39153 18,000 0.8737 $ 450

0.8248 $ 900 0.67889 23,000 0.9456 $ 4500.44991 $ 850 0.25549 18,000 0.6287 $ 400

0.9053 $ 900 0.25656 18,000 0.9549 $ 4500.78355 $ 900 0.2612 18,000 0.6714 $ 4000.06158 $ 750 0.43897 18,000 0.0797 $ 3200.61669 $ 850 0.88252 23,000 0.9641 $ 4500.36521 $ 750 0.45142 18,000 0.6609 $ 4000.95324 $ 900 0.63597 20,000 0.7683 $ 4500.41605 $ 850 0.89005 23,000 0.6566 $ 400

0.0316 $ 750 0.14723 18,000 0.1734 $ 3200.58974 $ 850 0.69486 23,000 0.4289 $ 4000.12882 $ 750 0.47771 18,000 0.4826 $ 4000.46354 $ 850 0.02993 18,000 0.9752 $ 4500.20324 $ 750 0.69635 23,000 0.3538 $ 400

Page 40: Simulación de Proyectos

0.42368 $ 850 0.13287 18,000 0.9723 $ 4500.90997 $ 900 0.63612 20,000 0.971 $ 4500.54284 $ 850 0.3263 18,000 0.8817 $ 4500.13926 $ 750 0.12863 18,000 0.7835 $ 4500.39687 $ 750 0.74876 23,000 0.8903 $ 450

0.7046 $ 900 0.17094 18,000 0.0036 $ 3200.01709 $ 750 0.49782 18,000 0.4876 $ 4000.02504 $ 750 0.5157 20,000 0.6196 $ 4000.18958 $ 750 0.99902 23,000 0.9387 $ 4500.37779 $ 750 0.13957 18,000 0.899 $ 4500.44649 $ 850 0.49499 18,000 0.6383 $ 4000.23327 $ 750 0.69612 23,000 0.3699 $ 4000.54338 $ 850 0.63359 20,000 0.0019 $ 3200.46332 $ 850 0.74395 23,000 0.9068 $ 4500.92507 $ 900 0.58978 20,000 0.5498 $ 4000.52955 $ 850 0.71341 23,000 0.8845 $ 4500.70273 $ 900 0.74778 23,000 0.9028 $ 4500.46694 $ 850 0.55104 20,000 0.5829 $ 4000.24354 $ 750 0.04014 18,000 0.6118 $ 4000.62377 $ 850 0.53449 20,000 0.75 $ 4500.41185 $ 850 0.01005 18,000 0.4012 $ 4000.26643 $ 750 0.61842 20,000 0.0858 $ 3200.32095 $ 750 0.65932 23,000 0.9249 $ 4500.65888 $ 850 0.6142 20,000 0.8314 $ 450

0.1479 $ 750 0.1055 18,000 0.2088 $ 4000.66212 $ 850 0.76482 23,000 0.7389 $ 4500.78653 $ 900 0.68847 23,000 0.3815 $ 4000.52572 $ 850 0.93243 23,000 0.5631 $ 4000.24983 $ 750 0.36177 18,000 0.9819 $ 450

0.4295 $ 850 0.09582 18,000 0.6379 $ 4000.67582 $ 850 0.47769 18,000 0.7785 $ 4500.48006 $ 850 0.45958 18,000 0.787 $ 4500.76619 $ 900 0.07773 18,000 0.1287 $ 3200.09635 $ 750 0.11057 18,000 0.8864 $ 4500.93922 $ 900 0.00269 18,000 0.0924 $ 3200.74119 $ 900 0.75669 23,000 0.3291 $ 4000.79456 $ 900 0.37077 18,000 0.2022 $ 400

0.1592 $ 750 0.98847 23,000 0.8583 $ 4500.04701 $ 750 0.39672 18,000 0.6428 $ 4000.93753 $ 900 0.9193 23,000 0.3856 $ 4000.96767 $ 900 0.7542 23,000 0.7722 $ 4500.99383 $ 900 0.97191 23,000 0.3513 $ 4000.76162 $ 900 0.83695 23,000 0.005 $ 3200.05944 $ 750 0.61137 20,000 0.4063 $ 4000.00297 $ 750 0.84182 23,000 0.2786 $ 4000.41235 $ 850 0.31465 18,000 0.9038 $ 4500.00764 $ 750 0.13369 18,000 0.5223 $ 4000.34568 $ 750 0.07741 18,000 0.6747 $ 400

Page 41: Simulación de Proyectos

0.22002 $ 750 0.41124 18,000 0.5398 $ 4000.5219 $ 850 0.12764 18,000 0.7946 $ 450

0.69505 $ 850 0.93231 23,000 0.0012 $ 3200.21414 $ 750 0.06499 18,000 0.3508 $ 4000.63748 $ 850 0.62752 20,000 0.5221 $ 4000.26113 $ 750 0.48658 18,000 0.1776 $ 320

0.8104 $ 900 0.53672 20,000 0.3876 $ 4000.38503 $ 750 0.3974 18,000 0.3982 $ 4000.78855 $ 900 0.92588 23,000 0.7786 $ 4500.47853 $ 850 0.87836 23,000 0.7502 $ 4500.04326 $ 750 0.92841 23,000 0.9136 $ 4500.30319 $ 750 0.20133 18,000 0.5089 $ 4000.68145 $ 850 0.60902 20,000 0.4457 $ 400

0.4244 $ 850 0.18951 18,000 0.5906 $ 4000.31102 $ 750 0.67764 23,000 0.8427 $ 4500.39218 $ 750 0.48444 18,000 0.6249 $ 4000.85707 $ 900 0.74214 23,000 0.8119 $ 4500.50371 $ 850 0.89315 23,000 0.952 $ 4500.02514 $ 750 0.22122 18,000 0.815 $ 4500.64693 $ 850 0.25794 18,000 0.1048 $ 3200.69617 $ 850 0.36203 18,000 0.3918 $ 4000.25622 $ 750 0.58155 20,000 0.6108 $ 4000.27467 $ 750 0.39726 18,000 0.1664 $ 3200.51195 $ 850 0.39507 18,000 0.0085 $ 3200.04647 $ 750 0.10871 18,000 0.6289 $ 4000.88354 $ 900 0.79301 23,000 0.6887 $ 4000.50782 $ 850 0.37825 18,000 0.237 $ 4000.50938 $ 850 0.45111 18,000 0.5026 $ 4000.30712 $ 750 0.56384 20,000 0.1611 $ 3200.88782 $ 900 0.11152 18,000 0.4028 $ 4000.46821 $ 850 0.52348 20,000 0.4892 $ 4000.24729 $ 750 0.61073 20,000 0.7165 $ 4500.30161 $ 750 0.20614 18,000 0.7198 $ 4500.00235 $ 750 0.58 20,000 0.9729 $ 4500.11317 $ 750 0.63916 20,000 0.3052 $ 4000.40765 $ 850 0.31476 18,000 0.1858 $ 3200.45009 $ 850 0.69874 23,000 0.0158 $ 3200.93646 $ 900 0.09525 18,000 0.1299 $ 3200.42467 $ 850 0.54532 20,000 0.7054 $ 4500.69478 $ 850 0.6133 20,000 0.0676 $ 3200.03421 $ 750 0.37184 18,000 0.7469 $ 450

0.2712 $ 750 0.4032 18,000 0.6031 $ 4000.67224 $ 850 0.62315 20,000 0.5168 $ 4000.32202 $ 750 0.78052 23,000 0.3999 $ 4000.66331 $ 850 0.64406 20,000 0.1594 $ 3200.54756 $ 850 0.18606 18,000 0.6715 $ 4000.56739 $ 850 0.00359 18,000 0.5997 $ 4000.07599 $ 750 0.49694 18,000 0.9855 $ 450

Page 42: Simulación de Proyectos

0.71496 $ 900 0.00358 18,000 0.7597 $ 4500.54756 $ 850 0.91487 23,000 0.467 $ 4000.23773 $ 750 0.50804 20,000 0.0811 $ 320

0.8682 $ 900 0.33546 18,000 0.4574 $ 4000.76577 $ 900 0.45135 18,000 0.7569 $ 4500.86169 $ 900 0.83473 23,000 0.377 $ 4000.56119 $ 850 0.09876 18,000 0.2618 $ 4000.75351 $ 900 0.00864 18,000 0.9711 $ 4500.27423 $ 750 0.31017 18,000 0.9967 $ 4500.60884 $ 850 0.42077 18,000 0.9221 $ 4500.99067 $ 900 0.36131 18,000 0.1029 $ 3200.63621 $ 850 0.0003 18,000 0.7098 $ 4500.88142 $ 900 0.63828 20,000 0.9172 $ 4500.03519 $ 750 0.25361 18,000 0.9459 $ 4500.38564 $ 750 0.85464 23,000 0.3944 $ 400

0.739 $ 900 0.06955 18,000 0.6186 $ 4000.08806 $ 750 0.49325 18,000 0.0687 $ 3200.84441 $ 900 0.90271 23,000 0.1675 $ 320

0.921 $ 900 0.76768 23,000 0.3368 $ 4000.97434 $ 900 0.72664 23,000 0.5507 $ 4000.15774 $ 750 0.2865 18,000 0.524 $ 4000.44177 $ 850 0.79304 23,000 0.5848 $ 4000.27248 $ 750 0.62335 20,000 0.3499 $ 4000.46692 $ 850 0.08621 18,000 0.7667 $ 4500.19009 $ 750 0.34796 18,000 0.5325 $ 4000.34548 $ 750 0.90732 23,000 0.3486 $ 4000.25721 $ 750 0.49236 18,000 0.1457 $ 3200.10422 $ 750 0.46556 18,000 0.4853 $ 4000.26423 $ 750 0.29606 18,000 0.4541 $ 4000.96468 $ 900 0.77934 23,000 0.2361 $ 4000.32384 $ 750 0.30556 18,000 0.0656 $ 3200.32286 $ 750 0.65046 23,000 0.068 $ 3200.07072 $ 750 0.91446 23,000 0.9175 $ 450

0.2537 $ 750 0.44083 18,000 0.113 $ 3200.37208 $ 750 0.37012 18,000 0.4361 $ 4000.54972 $ 850 0.4909 18,000 0.9601 $ 4500.48488 $ 850 0.51543 20,000 0.373 $ 4000.18317 $ 750 0.78911 23,000 0.1149 $ 3200.85061 $ 900 0.87339 23,000 0.6929 $ 4000.88757 $ 900 0.70191 23,000 0.19 $ 3200.74762 $ 900 0.83061 23,000 0.2753 $ 4000.27211 $ 750 0.02241 18,000 0.412 $ 4000.75017 $ 900 0.78518 23,000 0.9533 $ 4500.89611 $ 900 0.44865 18,000 0.8985 $ 4500.48046 $ 850 0.63031 20,000 0.9725 $ 4500.03168 $ 750 0.3743 18,000 0.7202 $ 4500.52875 $ 850 0.4272 18,000 0.283 $ 4000.31822 $ 750 0.11149 18,000 0.8631 $ 450

Page 43: Simulación de Proyectos

0.46686 $ 850 0.16195 18,000 0.3952 $ 4000.57219 $ 850 0.79551 23,000 0.4356 $ 4000.45575 $ 850 0.90426 23,000 0.6357 $ 4000.77971 $ 900 0.71869 23,000 0.6461 $ 4000.31817 $ 750 0.59829 20,000 0.5968 $ 4000.71903 $ 900 0.81486 23,000 0.6096 $ 4000.95378 $ 900 0.10662 18,000 0.7729 $ 4500.52088 $ 850 0.37637 18,000 0.5463 $ 4000.43317 $ 850 0.76946 23,000 0.5249 $ 4000.06123 $ 750 0.42849 18,000 0.3474 $ 4000.30673 $ 750 0.23848 18,000 0.7236 $ 4500.37717 $ 750 0.87236 23,000 0.6457 $ 4000.89825 $ 900 0.46464 18,000 0.0303 $ 3200.31825 $ 750 0.63674 20,000 0.2685 $ 4000.92914 $ 900 0.48041 18,000 0.0324 $ 3200.06185 $ 750 0.10455 18,000 0.2404 $ 4000.82172 $ 900 0.61945 20,000 0.3129 $ 400

0.4954 $ 850 0.34094 18,000 0.6484 $ 4000.53413 $ 850 0.97299 23,000 0.3206 $ 4000.83905 $ 900 0.22629 18,000 0.6491 $ 4000.26777 $ 750 0.0107 18,000 0.561 $ 4000.58966 $ 850 0.70151 23,000 0.9579 $ 4500.91815 $ 900 0.75124 23,000 0.1572 $ 3200.42662 $ 850 0.20539 18,000 0.4091 $ 4000.91203 $ 900 0.84914 23,000 0.5645 $ 4000.79557 $ 900 0.68236 23,000 0.8953 $ 4500.39878 $ 750 0.48218 18,000 0.9137 $ 4500.66941 $ 850 0.91718 23,000 0.9453 $ 4500.96168 $ 900 0.49706 18,000 0.3402 $ 4000.12224 $ 750 0.24105 18,000 0.5908 $ 4000.90872 $ 900 0.04152 18,000 0.6822 $ 400

0.3779 $ 750 0.75684 23,000 0.5715 $ 4000.74385 $ 900 0.17129 18,000 0.7381 $ 4500.46396 $ 850 0.82215 23,000 0.6731 $ 4000.64885 $ 850 0.29476 18,000 0.9853 $ 4500.00193 $ 750 0.32289 18,000 0.7314 $ 4500.69476 $ 850 0.03636 18,000 0.788 $ 4500.70509 $ 900 0.25459 18,000 0.696 $ 4000.19733 $ 750 0.43751 18,000 0.0725 $ 3200.94434 $ 900 0.04913 18,000 0.7546 $ 4500.23462 $ 750 0.49982 18,000 0.1045 $ 3200.81553 $ 900 0.03068 18,000 0.1516 $ 3200.62858 $ 850 0.10945 18,000 0.9259 $ 4500.48861 $ 850 0.51117 20,000 0.7797 $ 4500.91231 $ 900 0.79207 23,000 0.4456 $ 400

0.5802 $ 850 0.1477 18,000 0.2755 $ 4000.7836 $ 900 0.45109 18,000 0.1156 $ 320

0.59804 $ 850 0.70511 23,000 0.5393 $ 400

Page 44: Simulación de Proyectos

0.23629 $ 750 0.24706 18,000 0.5308 $ 4000.70981 $ 900 0.9838 23,000 0.6976 $ 4000.63499 $ 850 0.95205 23,000 0.3308 $ 4000.87191 $ 900 0.85512 23,000 0.2637 $ 4000.00818 $ 750 0.91953 23,000 0.8863 $ 4500.51422 $ 850 0.42863 18,000 0.5768 $ 4000.43086 $ 850 0.14458 18,000 0.3178 $ 4000.71516 $ 900 0.94185 23,000 0.2536 $ 4000.35128 $ 750 0.14229 18,000 0.2202 $ 4000.36003 $ 750 0.58371 20,000 0.1451 $ 3200.02558 $ 750 0.18239 18,000 0.7207 $ 4500.28024 $ 750 0.89473 23,000 0.3043 $ 4000.64295 $ 850 0.01196 18,000 0.5146 $ 4000.31245 $ 750 0.85906 23,000 0.7276 $ 4500.26408 $ 750 0.53733 20,000 0.1105 $ 3200.37896 $ 750 0.14641 18,000 0.7157 $ 4500.46593 $ 850 0.46345 18,000 0.5075 $ 4000.34359 $ 750 0.95593 23,000 0.5583 $ 4000.35693 $ 750 0.36042 18,000 0.0293 $ 3200.01648 $ 750 0.40664 18,000 0.3369 $ 4000.39289 $ 750 0.02106 18,000 0.3862 $ 4000.67623 $ 850 0.51297 20,000 0.349 $ 4000.22368 $ 750 0.08724 18,000 0.0693 $ 3200.45141 $ 850 0.68982 23,000 0.8604 $ 4500.20511 $ 750 0.80954 23,000 0.9567 $ 4500.35464 $ 750 0.93645 23,000 0.4499 $ 4000.40415 $ 850 0.24246 18,000 0.9952 $ 450

0.8232 $ 900 0.30224 18,000 0.4913 $ 4000.88778 $ 900 0.3714 18,000 0.2982 $ 4000.75593 $ 900 0.9927 23,000 0.5057 $ 4000.36047 $ 750 0.81971 23,000 0.3134 $ 4000.89528 $ 900 0.22245 18,000 0.1202 $ 3200.59181 $ 850 0.22263 18,000 0.92 $ 4500.13171 $ 750 0.29773 18,000 0.4646 $ 4000.99284 $ 900 0.18542 18,000 0.3082 $ 4000.02123 $ 750 0.7843 23,000 0.4976 $ 4000.95391 $ 900 0.30427 18,000 0.0523 $ 3200.89048 $ 900 0.38509 18,000 0.7005 $ 4500.14104 $ 750 0.93526 23,000 0.2059 $ 4000.36768 $ 750 0.62335 20,000 0.6047 $ 4000.92414 $ 900 0.59119 20,000 0.3313 $ 4000.92166 $ 900 0.42512 18,000 0.3406 $ 4000.26531 $ 750 0.19461 18,000 0.3316 $ 400

0.208 $ 750 0.80702 23,000 0.0686 $ 3200.60228 $ 850 0.8265 23,000 0.3516 $ 4000.64248 $ 850 0.49711 18,000 0.8528 $ 4500.84616 $ 900 0.41659 18,000 0.072 $ 320

0.7753 $ 900 0.91531 23,000 0.5395 $ 400

Page 45: Simulación de Proyectos

0.72596 $ 900 0.33034 18,000 0.3906 $ 4000.23895 $ 750 0.77528 23,000 0.0177 $ 3200.39197 $ 750 0.13662 18,000 0.5671 $ 4000.89724 $ 900 0.43225 18,000 0.299 $ 4000.61408 $ 850 0.27921 18,000 0.3549 $ 4000.31579 $ 750 0.31763 18,000 0.2329 $ 4000.51403 $ 850 0.09594 18,000 0.2769 $ 4000.37224 $ 750 0.05489 18,000 0.3398 $ 4000.47282 $ 850 0.80872 23,000 0.576 $ 4000.84466 $ 900 0.30592 18,000 0.9763 $ 4500.47178 $ 850 0.60627 20,000 0.5334 $ 4000.16184 $ 750 0.20117 18,000 0.7946 $ 4500.66911 $ 850 0.8467 23,000 0.066 $ 3200.69005 $ 850 0.13311 18,000 0.5701 $ 4000.44271 $ 850 0.05422 18,000 0.1916 $ 3200.14243 $ 750 0.37167 18,000 0.9776 $ 4500.16465 $ 750 0.20071 18,000 0.2918 $ 400

0.8834 $ 900 0.73064 23,000 0.6597 $ 4000.26306 $ 750 0.07257 18,000 0.4004 $ 4000.39509 $ 750 0.41035 18,000 0.515 $ 4000.27461 $ 750 0.02117 18,000 0.4329 $ 4000.18691 $ 750 0.86912 23,000 0.855 $ 4500.79238 $ 900 0.82358 23,000 0.8136 $ 4500.95936 $ 900 0.90351 23,000 0.8927 $ 4500.29032 $ 750 0.40021 18,000 0.4093 $ 4000.61398 $ 850 0.05543 18,000 0.3895 $ 4000.03149 $ 750 0.21553 18,000 0.7729 $ 4500.86748 $ 900 0.63997 20,000 0.0063 $ 3200.11269 $ 750 0.17594 18,000 0.7386 $ 4500.19923 $ 750 0.80085 23,000 0.4694 $ 4000.32574 $ 750 0.43264 18,000 0.2263 $ 4000.15467 $ 750 0.81211 23,000 0.41 $ 4000.18077 $ 750 0.94567 23,000 0.0989 $ 3200.90663 $ 900 0.90279 23,000 0.6776 $ 4000.14451 $ 750 0.30983 18,000 0.0994 $ 320

0.8289 $ 900 0.88384 23,000 0.969 $ 4500.96038 $ 900 0.86003 23,000 0.6103 $ 4000.50164 $ 850 0.24399 18,000 0.3354 $ 4000.18089 $ 750 0.3303 18,000 0.6552 $ 4000.72395 $ 900 0.35492 18,000 0.9753 $ 4500.51075 $ 850 0.58509 20,000 0.618 $ 400

0.1455 $ 750 0.55994 20,000 0.5191 $ 4000.54835 $ 850 0.37319 18,000 0.3806 $ 4000.83728 $ 900 0.05568 18,000 0.8263 $ 4500.56035 $ 850 0.4723 18,000 0.3216 $ 4000.52283 $ 850 0.01464 18,000 0.3503 $ 4000.53168 $ 850 0.87947 23,000 0.8407 $ 4500.74163 $ 900 0.01774 18,000 0.4982 $ 400

Page 46: Simulación de Proyectos

0.86516 $ 900 0.9313 23,000 0.0538 $ 3200.02975 $ 750 0.57986 20,000 0.9586 $ 4500.50739 $ 850 0.73553 23,000 0.6233 $ 4000.72533 $ 900 0.39328 18,000 0.9545 $ 4500.77563 $ 900 0.34223 18,000 0.9382 $ 4500.77419 $ 900 0.80091 23,000 0.6546 $ 4000.86666 $ 900 0.70771 23,000 0.1905 $ 3200.71424 $ 900 0.82523 23,000 0.2304 $ 4000.72249 $ 900 0.8736 23,000 0.4822 $ 4000.07568 $ 750 0.90862 23,000 0.9048 $ 4500.16335 $ 750 0.17664 18,000 0.3565 $ 4000.90684 $ 900 0.63932 20,000 0.9993 $ 4500.76677 $ 900 0.44134 18,000 0.2786 $ 4000.32853 $ 750 0.19123 18,000 0.8773 $ 4500.13354 $ 750 0.90206 23,000 0.0468 $ 3200.27217 $ 750 0.68746 23,000 0.2186 $ 400

0.4665 $ 850 0.77188 23,000 0.7603 $ 4500.01841 $ 750 0.23257 18,000 0.1765 $ 3200.97958 $ 900 0.92574 23,000 0.7691 $ 4500.05117 $ 750 0.6107 20,000 0.0498 $ 3200.93999 $ 900 0.36563 18,000 0.4221 $ 4000.68672 $ 850 0.17755 18,000 0.1559 $ 3200.80241 $ 900 0.92392 23,000 0.3647 $ 4000.61205 $ 850 0.29781 18,000 0.8852 $ 4500.00338 $ 750 0.66014 23,000 0.9323 $ 4500.33958 $ 750 0.71898 23,000 0.8724 $ 4500.55943 $ 850 0.71293 23,000 0.6836 $ 4000.63442 $ 850 0.41131 18,000 0.0019 $ 3200.25451 $ 750 0.62901 20,000 0.4374 $ 4000.11096 $ 750 0.49208 18,000 0.5375 $ 4000.74709 $ 900 0.51688 20,000 0.4354 $ 4000.60463 $ 850 0.84631 23,000 0.8576 $ 4500.39703 $ 750 0.55532 20,000 0.6187 $ 4000.83793 $ 900 0.3786 18,000 0.9756 $ 4500.06899 $ 750 0.73199 23,000 0.2383 $ 4000.23188 $ 750 0.04873 18,000 0.2261 $ 4000.72359 $ 900 0.4829 18,000 0.8439 $ 4500.83943 $ 900 0.68113 23,000 0.0604 $ 3200.44145 $ 850 0.9851 23,000 0.0548 $ 3200.30802 $ 750 0.79331 23,000 0.7877 $ 4500.36142 $ 750 0.42554 18,000 0.513 $ 400

0.9918 $ 900 0.83331 23,000 0.7625 $ 4500.72673 $ 900 0.16143 18,000 0.683 $ 4000.26758 $ 750 0.3628 18,000 0.2234 $ 4000.91009 $ 900 0.64403 20,000 0.5382 $ 4000.07631 $ 750 0.78688 23,000 0.8252 $ 4500.43276 $ 850 0.61295 20,000 0.242 $ 4000.53172 $ 850 0.51281 20,000 0.9752 $ 450

Page 47: Simulación de Proyectos

0.9028 $ 900 0.11989 18,000 0.7196 $ 4500.63338 $ 850 0.47919 18,000 0.4176 $ 4000.47747 $ 850 0.90606 23,000 0.0329 $ 3200.33374 $ 750 0.47047 18,000 0.2682 $ 4000.08992 $ 750 0.44702 18,000 0.5722 $ 4000.18859 $ 750 0.97596 23,000 0.7214 $ 4500.79509 $ 900 0.63691 20,000 0.522 $ 400

0.1484 $ 750 0.96409 23,000 0.7746 $ 4500.99526 $ 900 0.92893 23,000 0.4548 $ 4000.94051 $ 900 0.33367 18,000 0.46 $ 4000.14318 $ 750 0.76053 23,000 0.5856 $ 4000.66429 $ 850 0.98852 23,000 0.2093 $ 4000.40351 $ 850 0.63581 20,000 0.3723 $ 400

0.4268 $ 850 0.70688 23,000 0.5758 $ 4000.34057 $ 750 0.72412 23,000 0.7682 $ 4500.03589 $ 750 0.39448 18,000 0.3355 $ 400

0.6853 $ 850 0.1754 18,000 0.4533 $ 4000.29195 $ 750 0.74642 23,000 0.2599 $ 4000.43051 $ 850 0.51299 20,000 0.0181 $ 3200.58841 $ 850 0.3244 18,000 0.2245 $ 4000.34102 $ 750 0.10893 18,000 0.9222 $ 4500.79814 $ 900 0.68823 23,000 0.6176 $ 4000.82496 $ 900 0.13681 18,000 0.7345 $ 4500.43853 $ 850 0.05322 18,000 0.3111 $ 4000.05308 $ 750 0.67864 23,000 0.3668 $ 4000.20843 $ 750 0.37011 18,000 0.2247 $ 4000.39781 $ 750 0.21479 18,000 0.1065 $ 3200.41634 $ 850 0.21517 18,000 0.6255 $ 4000.44792 $ 850 0.89768 23,000 0.1219 $ 3200.34026 $ 750 0.22964 18,000 0.1626 $ 3200.27586 $ 750 0.8578 23,000 0.619 $ 4000.29793 $ 750 0.13806 18,000 0.8161 $ 4500.69648 $ 850 0.19517 18,000 0.0708 $ 3200.76313 $ 900 0.97089 23,000 0.9543 $ 4500.70673 $ 900 0.57223 20,000 0.7127 $ 4500.00193 $ 750 0.02043 18,000 0.7193 $ 4500.15417 $ 750 0.94259 23,000 0.3569 $ 4000.04819 $ 750 0.704 23,000 0.9995 $ 4500.95477 $ 900 0.54179 20,000 0.7424 $ 4500.03101 $ 750 0.22488 18,000 0.1208 $ 3200.53007 $ 850 0.96255 23,000 0.5826 $ 4000.88283 $ 900 0.99365 23,000 0.6331 $ 4000.89428 $ 900 0.2751 18,000 0.9594 $ 4500.57791 $ 850 0.22177 18,000 0.0366 $ 3200.25295 $ 750 0.45757 18,000 0.4478 $ 4000.89733 $ 900 0.41562 18,000 0.696 $ 4000.81852 $ 900 0.17948 18,000 0.924 $ 4500.34917 $ 750 0.48353 18,000 0.2721 $ 400

Page 48: Simulación de Proyectos

0.0368 $ 750 0.5148 20,000 0.9527 $ 4500.36354 $ 750 0.82522 23,000 0.2143 $ 4000.36796 $ 750 0.72157 23,000 0.1881 $ 3200.91351 $ 900 0.10984 18,000 0.2972 $ 4000.36245 $ 750 0.59082 20,000 0.2473 $ 400

0.1997 $ 750 0.26835 18,000 0.7386 $ 4500.74555 $ 900 0.4892 18,000 0.8361 $ 450

0.3408 $ 750 0.13956 18,000 0.6972 $ 4000.49213 $ 850 0.82649 23,000 0.0618 $ 3200.51217 $ 850 0.97987 23,000 0.6733 $ 4000.02666 $ 750 0.36082 18,000 0.9461 $ 4500.99589 $ 900 0.43359 18,000 0.972 $ 4500.92634 $ 900 0.07716 18,000 0.2902 $ 4000.71643 $ 900 0.92104 23,000 0.8337 $ 4500.41278 $ 850 0.06994 18,000 0.6844 $ 400

0.2427 $ 750 0.64461 20,000 0.7597 $ 4500.58771 $ 850 0.30938 18,000 0.6757 $ 4000.44605 $ 850 0.60128 20,000 0.4074 $ 4000.22311 $ 750 0.16961 18,000 0.1601 $ 3200.76017 $ 900 0.01577 18,000 0.5683 $ 4000.63312 $ 850 0.58023 20,000 0.9533 $ 4500.23291 $ 750 0.84518 23,000 0.7768 $ 4500.45121 $ 850 0.6593 23,000 0.0544 $ 320

0.947 $ 900 0.64869 20,000 0.0941 $ 3200.49503 $ 850 0.27176 18,000 0.5175 $ 400

0.6762 $ 850 0.11906 18,000 0.5462 $ 4000.58929 $ 850 0.77139 23,000 0.8853 $ 4500.68121 $ 850 0.81776 23,000 0.8969 $ 450

0.6987 $ 850 0.28111 18,000 0.0333 $ 3200.2114 $ 750 0.43528 18,000 0.7971 $ 450

0.94006 $ 900 0.84369 23,000 0.1822 $ 3200.1081 $ 750 0.81605 23,000 0.2327 $ 400

0.87037 $ 900 0.06977 18,000 0.2141 $ 4000.6928 $ 850 0.15789 18,000 0.7021 $ 450

0.56626 $ 850 0.07722 18,000 0.0062 $ 3200.14963 $ 750 0.41126 18,000 0.0372 $ 3200.74835 $ 900 0.13394 18,000 0.5213 $ 4000.49645 $ 850 0.69459 23,000 0.1675 $ 3200.96539 $ 900 0.23563 18,000 0.9738 $ 4500.24686 $ 750 0.68082 23,000 0.6588 $ 4000.82058 $ 900 0.57409 20,000 0.5341 $ 4000.86341 $ 900 0.50809 20,000 0.7705 $ 4500.61659 $ 850 0.61166 20,000 0.7262 $ 4500.42798 $ 850 0.96398 23,000 0.7414 $ 4500.41019 $ 850 0.18177 18,000 0.1318 $ 3200.35207 $ 750 0.65274 23,000 0.9898 $ 4500.32148 $ 750 0.73011 23,000 0.0278 $ 3200.54995 $ 850 0.8064 23,000 0.5426 $ 400

Page 49: Simulación de Proyectos

0.29608 $ 750 0.90561 23,000 0.9762 $ 4500.15714 $ 750 0.0871 18,000 0.0528 $ 3200.04511 $ 750 0.73626 23,000 0.8229 $ 4500.24509 $ 750 0.68263 23,000 0.2922 $ 4000.56997 $ 850 0.56794 20,000 0.3586 $ 4000.67394 $ 850 0.26124 18,000 0.5858 $ 4000.67247 $ 850 0.95879 23,000 0.8103 $ 4500.64138 $ 850 0.6147 20,000 0.5766 $ 4000.80016 $ 900 0.44808 18,000 0.0665 $ 3200.40751 $ 850 0.80138 23,000 0.4 $ 4000.05298 $ 750 0.21028 18,000 0.1442 $ 3200.23429 $ 750 0.85703 23,000 0.899 $ 4500.37541 $ 750 0.15448 18,000 0.004 $ 320

0.7003 $ 900 0.6805 23,000 0.2907 $ 4000.5315 $ 850 0.56243 20,000 0.932 $ 450

0.37645 $ 750 0.38541 18,000 0.6394 $ 4000.37248 $ 750 0.70716 23,000 0.3366 $ 4000.78557 $ 900 0.69082 23,000 0.0428 $ 3200.86313 $ 900 0.60286 20,000 0.0901 $ 3200.32072 $ 750 0.78918 23,000 0.3645 $ 400

0.4061 $ 850 0.09465 18,000 0.2567 $ 4000.39222 $ 750 0.38449 18,000 0.4037 $ 4000.48753 $ 850 0.11573 18,000 0.7909 $ 4500.60849 $ 850 0.71768 23,000 0.9897 $ 4500.23835 $ 750 0.76873 23,000 0.4328 $ 4000.25597 $ 750 0.32628 18,000 0.6026 $ 4000.78961 $ 900 0.15882 18,000 0.6353 $ 4000.82301 $ 900 0.02244 18,000 0.3998 $ 4000.29823 $ 750 0.54887 20,000 0.7596 $ 4500.10584 $ 750 0.98008 23,000 0.3247 $ 4000.68759 $ 850 0.28961 18,000 0.3304 $ 4000.19034 $ 750 0.70618 23,000 0.8213 $ 4500.06071 $ 750 0.01039 18,000 0.0449 $ 3200.09544 $ 750 0.43815 18,000 0.8735 $ 4500.72174 $ 900 0.60447 20,000 0.3139 $ 4000.04168 $ 750 0.1234 18,000 0.8871 $ 450

0.0524 $ 750 0.25678 18,000 0.209 $ 4000.88077 $ 900 0.14509 18,000 0.9552 $ 4500.53839 $ 850 0.73635 23,000 0.2967 $ 4000.48508 $ 850 0.7484 23,000 0.2277 $ 4000.07951 $ 750 0.18614 18,000 0.9328 $ 4500.63993 $ 850 0.84344 23,000 0.3119 $ 4000.45784 $ 850 0.23999 18,000 0.8097 $ 4500.63903 $ 850 0.6626 23,000 0.0942 $ 3200.45681 $ 850 0.08435 18,000 0.2479 $ 4000.77587 $ 900 0.71997 23,000 0.353 $ 4000.73652 $ 900 0.68875 23,000 0.2647 $ 4000.71523 $ 900 0.77268 23,000 0.7379 $ 450

Page 50: Simulación de Proyectos

0.86135 $ 900 0.8556 23,000 0.041 $ 3200.33887 $ 750 0.01125 18,000 0.0379 $ 320

0.5852 $ 850 0.16245 18,000 0.1074 $ 3200.81846 $ 900 0.95213 23,000 0.0867 $ 3200.79577 $ 900 0.87345 23,000 0.0856 $ 3200.79695 $ 900 0.16023 18,000 0.916 $ 4500.33508 $ 750 0.4048 18,000 0.1611 $ 3200.19643 $ 750 0.11879 18,000 0.2547 $ 4000.74878 $ 900 0.9728 23,000 0.0127 $ 320

0.308 $ 750 0.06168 18,000 0.1384 $ 3200.93313 $ 900 0.15753 18,000 0.8293 $ 4500.30151 $ 750 0.57701 20,000 1 $ 4500.19642 $ 750 0.60134 20,000 0.5229 $ 4000.74586 $ 900 0.11116 18,000 0.2934 $ 4000.55688 $ 850 0.07062 18,000 0.5561 $ 4000.10112 $ 750 0.24533 18,000 0.05 $ 3200.94637 $ 900 0.86869 23,000 0.8119 $ 4500.05051 $ 750 0.77828 23,000 0.7309 $ 4500.99086 $ 900 0.79946 23,000 0.7945 $ 450

0.5316 $ 850 0.45592 18,000 0.3253 $ 4000.08799 $ 750 0.46346 18,000 0.7249 $ 4500.16571 $ 750 0.97717 23,000 0.6811 $ 4000.29352 $ 750 0.26521 18,000 0.2835 $ 4000.85463 $ 900 0.04006 18,000 0.7292 $ 4500.41908 $ 850 0.58017 20,000 0.2469 $ 4000.28618 $ 750 0.8489 23,000 0.3381 $ 4000.20032 $ 750 0.20885 18,000 0.6677 $ 4000.87217 $ 900 0.70564 23,000 0.6255 $ 4000.64992 $ 850 0.96057 23,000 0.7656 $ 4500.42754 $ 850 0.76651 23,000 0.2319 $ 400

0.2854 $ 750 0.92674 23,000 0.6012 $ 4000.83987 $ 900 0.23455 18,000 0.4251 $ 4000.15744 $ 750 0.63366 20,000 0.3 $ 4000.41441 $ 850 0.10453 18,000 0.7133 $ 4500.44375 $ 850 0.41019 18,000 0.2674 $ 400

0.4238 $ 850 0.54616 20,000 0.6468 $ 4000.90068 $ 900 0.95147 23,000 0.5754 $ 4000.02308 $ 750 0.04665 18,000 0.6432 $ 4000.10942 $ 750 0.75525 23,000 0.4486 $ 4000.27065 $ 750 0.71553 23,000 0.6791 $ 4000.74041 $ 900 0.52821 20,000 0.5727 $ 400

0.2886 $ 750 0.35797 18,000 0.8841 $ 4500.27266 $ 750 0.83716 23,000 0.6643 $ 400

0.1393 $ 750 0.12349 18,000 0.3764 $ 4000.54635 $ 850 0.31256 18,000 0.8731 $ 4500.16416 $ 750 0.67842 23,000 0.2016 $ 4000.55066 $ 850 0.56131 20,000 0.035 $ 3200.31851 $ 750 0.85062 23,000 0.3622 $ 400

Page 51: Simulación de Proyectos

0.51551 $ 850 0.52895 20,000 0.1766 $ 3200.43265 $ 850 0.16869 18,000 0.6522 $ 4000.95987 $ 900 0.70094 23,000 0.3513 $ 4000.52901 $ 850 0.96984 23,000 0.2381 $ 4000.00398 $ 750 0.33818 18,000 0.3738 $ 4000.40664 $ 850 0.52736 20,000 0.4192 $ 4000.98304 $ 900 0.59257 20,000 0.1091 $ 3200.25029 $ 750 0.71221 23,000 0.5661 $ 4000.73851 $ 900 0.27032 18,000 0.0852 $ 3200.18998 $ 750 0.16698 18,000 0.3609 $ 4000.51573 $ 850 0.83881 23,000 0.8316 $ 4500.56383 $ 850 0.73746 23,000 0.1427 $ 3200.41447 $ 850 0.72721 23,000 0.2026 $ 4000.92201 $ 900 0.52595 20,000 0.9159 $ 450

0.9202 $ 900 0.03979 18,000 0.6171 $ 4000.4944 $ 850 0.66299 23,000 0.2741 $ 400

0.64649 $ 850 0.23338 18,000 0.3171 $ 4000.52774 $ 850 0.74534 23,000 0.5726 $ 4000.79454 $ 900 0.7218 23,000 0.015 $ 3200.23834 $ 750 0.23479 18,000 0.8451 $ 4500.70993 $ 900 0.07245 18,000 0.673 $ 4000.04188 $ 750 0.54359 20,000 0.9074 $ 4500.06536 $ 750 0.15489 18,000 0.4123 $ 4000.87488 $ 900 0.45534 18,000 0.8364 $ 4500.49081 $ 850 0.54569 20,000 0.672 $ 4000.99887 $ 900 0.46571 18,000 0.7434 $ 450

0.6853 $ 850 0.67885 23,000 0.3192 $ 4000.69325 $ 850 0.44481 18,000 0.6391 $ 4000.78488 $ 900 0.26786 18,000 0.7977 $ 4500.84467 $ 900 0.12754 18,000 0.2885 $ 4000.40495 $ 850 0.14169 18,000 0.9323 $ 4500.32558 $ 750 0.53655 20,000 0.39 $ 4000.75266 $ 900 0.43875 18,000 0.3756 $ 4000.63326 $ 850 0.97321 23,000 0.0308 $ 320

0.7722 $ 900 0.20958 18,000 0.143 $ 3200.5609 $ 850 0.25515 18,000 0.1753 $ 320

0.95437 $ 900 0.05543 18,000 0.4092 $ 4000.95238 $ 900 0.43808 18,000 0.3782 $ 4000.87079 $ 900 0.3361 18,000 0.3916 $ 4000.56856 $ 850 0.52971 20,000 0.2152 $ 4000.25663 $ 750 0.94928 23,000 0.5105 $ 4000.22129 $ 750 0.77491 23,000 0.1927 $ 3200.66398 $ 850 0.59056 20,000 0.3631 $ 4000.35258 $ 750 0.78077 23,000 0.7163 $ 4500.84516 $ 900 0.91137 23,000 0.4537 $ 4000.84313 $ 900 0.50314 20,000 0.7647 $ 4500.75159 $ 900 0.31056 18,000 0.0385 $ 3200.13699 $ 750 0.99389 23,000 0.5462 $ 400

Page 52: Simulación de Proyectos

0.53066 $ 850 0.41969 18,000 0.0097 $ 3200.55937 $ 850 0.15352 18,000 0.0132 $ 3200.53522 $ 850 0.73464 23,000 0.4075 $ 4000.26009 $ 750 0.10546 18,000 0.043 $ 3200.98717 $ 900 0.62445 20,000 0.4976 $ 4000.66195 $ 850 0.16506 18,000 0.4226 $ 4000.40291 $ 850 0.69519 23,000 0.2573 $ 4000.71764 $ 900 0.2895 18,000 0.6899 $ 4000.56553 $ 850 0.81201 23,000 0.5525 $ 4000.01094 $ 750 0.25446 18,000 0.2923 $ 4000.72502 $ 900 0.60427 20,000 0.8473 $ 4500.99002 $ 900 0.63876 20,000 0.7606 $ 450

0.0021 $ 750 0.88874 23,000 0.2668 $ 4000.69264 $ 850 0.28563 18,000 0.178 $ 320

0.9661 $ 900 0.43637 18,000 0.7236 $ 4500.7776 $ 900 0.99198 23,000 0.7004 $ 4500.9143 $ 900 0.98021 23,000 0.5158 $ 400

0.59586 $ 850 0.22063 18,000 0.638 $ 4000.53595 $ 850 0.68779 23,000 0.7148 $ 4500.88837 $ 900 0.50659 20,000 0.0895 $ 3200.60716 $ 850 0.98875 23,000 0.3068 $ 4000.71792 $ 900 0.26599 18,000 0.3947 $ 4000.42303 $ 850 0.78884 23,000 0.8174 $ 4500.88702 $ 900 0.22496 18,000 0.3156 $ 400

0.1973 $ 750 0.65517 23,000 0.3682 $ 4000.35853 $ 750 0.24708 18,000 0.9071 $ 4500.55829 $ 850 0.86705 23,000 0.6401 $ 4000.80703 $ 900 0.26013 18,000 0.84 $ 4500.73412 $ 900 0.97916 23,000 0.9327 $ 4500.16226 $ 750 0.62307 20,000 0.8782 $ 4500.81271 $ 900 0.00405 18,000 0.9886 $ 4500.37589 $ 750 0.49755 18,000 0.8756 $ 4500.49475 $ 850 0.16777 18,000 0.5461 $ 4000.08965 $ 750 0.37976 18,000 0.8755 $ 4500.79144 $ 900 0.75521 23,000 0.8335 $ 4500.78762 $ 900 0.90549 23,000 0.9922 $ 450

0.4879 $ 850 0.9204 23,000 0.2347 $ 4000.65815 $ 850 0.46274 18,000 0.359 $ 4000.30596 $ 750 0.90581 23,000 0.9553 $ 4500.41051 $ 850 0.1799 18,000 0.7635 $ 450

0.3284 $ 750 0.13201 18,000 0.0635 $ 3200.41457 $ 850 0.56592 20,000 0.0558 $ 3200.78435 $ 900 0.87351 23,000 0.9732 $ 4500.95847 $ 900 0.26956 18,000 0.0391 $ 3200.64876 $ 850 0.36825 18,000 0.3581 $ 4000.17649 $ 750 0.99132 23,000 0.4484 $ 4000.80069 $ 900 0.73932 23,000 0.7361 $ 4500.63551 $ 850 0.16925 18,000 0.0059 $ 320

Page 53: Simulación de Proyectos

0.1543 $ 750 0.55575 20,000 0.257 $ 4000.78524 $ 900 0.61256 20,000 0.6115 $ 4000.66685 $ 850 0.21261 18,000 0.6973 $ 4000.63876 $ 850 0.13786 18,000 0.1334 $ 3200.01392 $ 750 0.58606 20,000 0.3666 $ 4000.17998 $ 750 0.93311 23,000 0.0401 $ 3200.02087 $ 750 0.65885 23,000 0.3375 $ 4000.78595 $ 900 0.34715 18,000 0.2769 $ 400

0.1397 $ 750 0.28139 18,000 0.1327 $ 3200.37979 $ 750 0.66758 23,000 0.9232 $ 4500.71363 $ 900 0.1642 18,000 0.7352 $ 4500.30656 $ 750 0.22985 18,000 0.8954 $ 4500.57587 $ 850 0.13843 18,000 0.7505 $ 4500.66535 $ 850 0.26281 18,000 0.2319 $ 4000.54879 $ 850 0.32672 18,000 0.2134 $ 4000.44046 $ 850 0.98588 23,000 0.307 $ 400

0.3252 $ 750 0.6874 23,000 0.9501 $ 4500.06366 $ 750 0.53764 20,000 0.309 $ 4000.03944 $ 750 0.69448 23,000 0.5231 $ 4000.13271 $ 750 0.5832 20,000 0.4312 $ 4000.73175 $ 900 0.48437 18,000 0.8003 $ 4500.37374 $ 750 0.52943 20,000 0.1013 $ 3200.59434 $ 850 0.38921 18,000 0.852 $ 4500.70388 $ 900 0.81392 23,000 0.2834 $ 4000.94514 $ 900 0.83775 23,000 0.4424 $ 4000.69197 $ 850 0.59093 20,000 0.2069 $ 4000.04245 $ 750 0.12115 18,000 0.6295 $ 4000.06359 $ 750 0.89864 23,000 0.6218 $ 4000.28638 $ 750 0.93758 23,000 0.6196 $ 4000.78721 $ 900 0.42416 18,000 0.8182 $ 450

0.2964 $ 750 0.54172 20,000 0.3667 $ 4000.81637 $ 900 0.35151 18,000 0.2005 $ 4000.46164 $ 850 0.05165 18,000 0.6352 $ 4000.81066 $ 900 0.56285 20,000 0.4821 $ 4000.66736 $ 850 0.26716 18,000 0.8751 $ 450

0.6806 $ 850 0.88703 23,000 0.9806 $ 4500.95669 $ 900 0.05339 18,000 0.7499 $ 4500.17399 $ 750 0.82853 23,000 0.7763 $ 450

0.976 $ 900 0.02157 18,000 0.475 $ 4000.64245 $ 850 0.44831 18,000 0.8933 $ 4500.45494 $ 850 0.68054 23,000 0.7516 $ 4500.22154 $ 750 0.22261 18,000 0.5924 $ 4000.97927 $ 900 0.08158 18,000 0.6577 $ 4000.70132 $ 900 0.05676 18,000 0.1585 $ 3200.56386 $ 850 0.72952 23,000 0.1285 $ 3200.23668 $ 750 0.63282 20,000 0.7306 $ 4500.10441 $ 750 0.70547 23,000 0.0634 $ 3200.15306 $ 750 0.56717 20,000 0.725 $ 450

Page 54: Simulación de Proyectos

0.19208 $ 750 0.27101 18,000 0.1438 $ 3200.53945 $ 850 0.84817 23,000 0.803 $ 4500.55521 $ 850 0.73422 23,000 0.3431 $ 4000.89947 $ 900 0.26472 18,000 0.9029 $ 4500.74303 $ 900 0.17697 18,000 0.0924 $ 3200.61377 $ 850 0.46138 18,000 0.6185 $ 4000.89743 $ 900 0.26847 18,000 0.5203 $ 4000.24126 $ 750 0.34138 18,000 0.54 $ 4000.34064 $ 750 0.14647 18,000 0.8672 $ 4500.24586 $ 750 0.94376 23,000 0.0404 $ 3200.26534 $ 750 0.39397 18,000 0.6901 $ 4000.17868 $ 750 0.17292 18,000 0.8919 $ 4500.95939 $ 900 0.89184 23,000 0.2055 $ 4000.78901 $ 900 0.0387 18,000 0.711 $ 4500.58516 $ 850 0.36668 18,000 0.9444 $ 4500.17973 $ 750 0.80668 23,000 0.8741 $ 4500.97349 $ 900 0.08326 18,000 0.0192 $ 3200.42194 $ 850 0.26561 18,000 0.8991 $ 4500.04041 $ 750 0.19865 18,000 0.309 $ 4000.23243 $ 750 0.35868 18,000 0.2503 $ 4000.45085 $ 850 0.76864 23,000 0.4743 $ 4000.63376 $ 850 0.06986 18,000 0.5037 $ 4000.02803 $ 750 0.75254 23,000 0.4684 $ 4000.98453 $ 900 0.21187 18,000 0.2858 $ 4000.07791 $ 750 0.40365 18,000 0.796 $ 4500.00156 $ 750 0.81005 23,000 0.7237 $ 4500.10903 $ 750 0.0536 18,000 0.6291 $ 4000.04726 $ 750 0.03391 18,000 0.482 $ 4000.13432 $ 750 0.31402 18,000 0.356 $ 4000.05245 $ 750 0.21786 18,000 0.2888 $ 4000.68218 $ 850 0.34985 18,000 0.0614 $ 3200.75152 $ 900 0.34616 18,000 0.7304 $ 4500.04614 $ 750 0.18824 18,000 0.0167 $ 3200.85203 $ 900 0.02708 18,000 0.276 $ 4000.86151 $ 900 0.26838 18,000 0.0483 $ 3200.36696 $ 750 0.24352 18,000 0.5694 $ 4000.98829 $ 900 0.8989 23,000 0.2525 $ 4000.15975 $ 750 0.56361 20,000 0.1072 $ 3200.80059 $ 900 0.55622 20,000 0.2331 $ 4000.10726 $ 750 0.5852 20,000 0.0003 $ 3200.31369 $ 750 0.1515 18,000 0.8831 $ 4500.42786 $ 850 0.21864 18,000 0.7359 $ 4500.40774 $ 850 0.32255 18,000 0.8514 $ 4500.84248 $ 900 0.91989 23,000 0.6083 $ 4000.03899 $ 750 0.60409 20,000 0.7653 $ 4500.91313 $ 900 0.37102 18,000 0.7988 $ 4500.26598 $ 750 0.64275 20,000 0.2302 $ 4000.06511 $ 750 0.91008 23,000 0.3232 $ 400

Page 55: Simulación de Proyectos

0.03481 $ 750 0.70023 23,000 0.5966 $ 4000.86879 $ 900 0.80433 23,000 0.1545 $ 3200.23773 $ 750 0.46008 18,000 0.9367 $ 4500.01876 $ 750 0.36232 18,000 0.7685 $ 450

0.5254 $ 850 0.01945 18,000 0.6007 $ 4000.15277 $ 750 0.37309 18,000 0.0368 $ 3200.41946 $ 850 0.17412 18,000 0.1489 $ 3200.33827 $ 750 0.12673 18,000 0.9638 $ 4500.65104 $ 850 0.82602 23,000 0.6603 $ 400

0.2489 $ 750 0.33959 18,000 0.9898 $ 4500.55717 $ 850 0.52416 20,000 0.9009 $ 4500.68613 $ 850 0.96107 23,000 0.5715 $ 4000.76653 $ 900 0.73605 23,000 0.4814 $ 4000.49684 $ 850 0.53925 20,000 0.0596 $ 3200.26003 $ 750 0.79567 23,000 0.1734 $ 3200.76434 $ 900 0.62362 20,000 0.2173 $ 400

0.3793 $ 750 0.91312 23,000 0.7221 $ 4500.47111 $ 850 0.55365 20,000 0.1256 $ 3200.97531 $ 900 0.62669 20,000 0.6589 $ 400

0.4492 $ 850 0.63833 20,000 0.0209 $ 3200.30758 $ 750 0.15717 18,000 0.8695 $ 450

0.9276 $ 900 0.44141 18,000 0.8336 $ 4500.56481 $ 850 0.03822 18,000 0.8705 $ 4500.54025 $ 850 0.38329 18,000 0.1666 $ 3200.36398 $ 750 0.91274 23,000 0.2633 $ 4000.11211 $ 750 0.82893 23,000 0.9363 $ 4500.30208 $ 750 0.38538 18,000 0.8566 $ 4500.30852 $ 750 0.23694 18,000 0.1331 $ 3200.51042 $ 850 0.67726 23,000 0.9786 $ 4500.47701 $ 850 0.13152 18,000 0.8477 $ 4500.27805 $ 750 0.66588 23,000 0.7702 $ 4500.54772 $ 850 0.37073 18,000 0.2571 $ 4000.17417 $ 750 0.27856 18,000 0.7658 $ 4500.91026 $ 900 0.58902 20,000 0.7306 $ 4500.37439 $ 750 0.75979 23,000 0.5649 $ 4000.33202 $ 750 0.04305 18,000 0.0768 $ 3200.53712 $ 850 0.86769 23,000 0.1203 $ 3200.95985 $ 900 0.44085 18,000 0.7162 $ 4500.39456 $ 750 0.42636 18,000 0.4009 $ 4000.57472 $ 850 0.01584 18,000 0.7473 $ 4500.74847 $ 900 0.65619 23,000 0.7778 $ 4500.66193 $ 850 0.48945 18,000 0.6402 $ 4000.52804 $ 850 0.89943 23,000 0.4601 $ 4000.75339 $ 900 0.57118 20,000 0.6576 $ 4000.03791 $ 750 0.17774 18,000 0.8763 $ 4500.00064 $ 750 0.82571 23,000 0.5833 $ 4000.23383 $ 750 0.10453 18,000 0.5474 $ 4000.55294 $ 850 0.05106 18,000 0.9919 $ 450

Page 56: Simulación de Proyectos

0.62655 $ 850 0.758 23,000 0.7989 $ 4500.84531 $ 900 0.9928 23,000 0.0992 $ 3200.09916 $ 750 0.1574 18,000 0.6311 $ 4000.47408 $ 850 0.47995 18,000 0.7469 $ 4500.09178 $ 750 0.79738 23,000 0.5327 $ 4000.70267 $ 900 0.05929 18,000 0.9753 $ 4500.76179 $ 900 0.44424 18,000 0.04 $ 3200.96403 $ 900 0.49656 18,000 0.1103 $ 3200.96272 $ 900 0.04975 18,000 0.9266 $ 450

0.0522 $ 750 0.24605 18,000 0.7344 $ 4500.62394 $ 850 0.17593 18,000 0.7592 $ 4500.01952 $ 750 0.3311 18,000 0.7951 $ 4500.59821 $ 850 0.3221 18,000 0.8292 $ 4500.52628 $ 850 0.96955 23,000 0.8318 $ 4500.82456 $ 900 0.93157 23,000 0.7462 $ 4500.25969 $ 750 0.47295 18,000 0.3391 $ 4000.73079 $ 900 0.34804 18,000 0.7269 $ 4500.98917 $ 900 0.36433 18,000 0.1388 $ 3200.78137 $ 900 0.48408 18,000 0.3147 $ 400

0.4382 $ 850 0.42271 18,000 0.5526 $ 4000.77608 $ 900 0.83216 23,000 0.2931 $ 4000.47872 $ 850 0.12624 18,000 0.3086 $ 4000.40215 $ 850 0.97629 23,000 0.3782 $ 4000.37129 $ 750 0.50779 20,000 0.4824 $ 4000.37381 $ 750 0.85268 23,000 0.3235 $ 4000.76394 $ 900 0.82829 23,000 0.1796 $ 3200.80838 $ 900 0.69339 23,000 0.8203 $ 4500.61079 $ 850 0.92506 23,000 0.6205 $ 4000.92146 $ 900 0.00147 18,000 0.5677 $ 4000.08178 $ 750 0.05053 18,000 0.0077 $ 3200.19634 $ 750 0.99374 23,000 0.019 $ 3200.22394 $ 750 0.00875 18,000 0.5617 $ 4000.23638 $ 750 0.04731 18,000 0.0314 $ 320

0.6892 $ 850 0.1781 18,000 0.1566 $ 3200.92454 $ 900 0.73531 23,000 0.2393 $ 4000.02169 $ 750 0.96363 23,000 0.3687 $ 4000.30754 $ 750 0.24928 18,000 0.8478 $ 4500.78831 $ 900 0.56394 20,000 0.8243 $ 4500.94999 $ 900 0.37915 18,000 0.4581 $ 400

0.5092 $ 850 0.20861 18,000 0.5868 $ 4000.59375 $ 850 0.09134 18,000 0.4307 $ 4000.26978 $ 750 0.20827 18,000 0.031 $ 3200.89848 $ 900 0.34954 18,000 0.8966 $ 4500.65412 $ 850 0.64238 20,000 0.6246 $ 4000.63711 $ 850 0.75225 23,000 0.4633 $ 4000.82766 $ 900 0.7997 23,000 0.8968 $ 4500.75123 $ 900 0.0629 18,000 0.209 $ 4000.63959 $ 850 0.54665 20,000 0.0583 $ 320

Page 57: Simulación de Proyectos

0.31972 $ 750 0.63196 20,000 0.19 $ 3200.46381 $ 850 0.02654 18,000 0.9971 $ 4500.64168 $ 850 0.09865 18,000 0.7784 $ 4500.85104 $ 900 0.88585 23,000 0.1874 $ 3200.94808 $ 900 0.58225 20,000 0.2063 $ 4000.49824 $ 850 0.5879 20,000 0.714 $ 4500.21208 $ 750 0.28004 18,000 0.4454 $ 4000.66314 $ 850 0.5532 20,000 0.033 $ 3200.47631 $ 850 0.04742 18,000 0.2494 $ 4000.56472 $ 850 0.68585 23,000 0.3251 $ 4000.48283 $ 850 0.89706 23,000 0.2473 $ 4000.60566 $ 850 0.63324 20,000 0.5383 $ 4000.33762 $ 750 0.23728 18,000 0.6907 $ 4000.79213 $ 900 0.44067 18,000 0.9326 $ 4500.22319 $ 750 0.11263 18,000 0.6786 $ 400

0.4802 $ 850 0.12381 18,000 0.6282 $ 4000.70902 $ 900 0.85609 23,000 0.1584 $ 3200.94266 $ 900 0.38823 18,000 0.9749 $ 4500.89434 $ 900 0.04201 18,000 0.5524 $ 4000.08343 $ 750 0.46116 18,000 0.1448 $ 320

0.6447 $ 850 0.36293 18,000 0.2157 $ 4000.01306 $ 750 0.12411 18,000 0.9157 $ 4500.55744 $ 850 0.62518 20,000 0.3505 $ 4000.30283 $ 750 0.46608 18,000 0.0715 $ 320

0.213 $ 750 0.91091 23,000 0.1068 $ 3200.45753 $ 850 0.53615 20,000 0.4302 $ 4000.45264 $ 850 0.66255 23,000 0.2726 $ 4000.58251 $ 850 0.283 18,000 0.2928 $ 4000.82378 $ 900 0.56748 20,000 0.3523 $ 4000.15427 $ 750 0.91519 23,000 0.4501 $ 4000.16521 $ 750 0.67371 23,000 0.9738 $ 4500.12412 $ 750 0.8793 23,000 0.1572 $ 3200.20667 $ 750 0.6388 20,000 0.9148 $ 4500.36275 $ 750 0.56246 20,000 0.2613 $ 400

0.9302 $ 900 0.75691 23,000 0.2228 $ 4000.8092 $ 900 0.90164 23,000 0.9508 $ 450

0.59911 $ 850 0.29363 18,000 0.565 $ 4000.60933 $ 850 0.47592 18,000 0.8873 $ 4500.21018 $ 750 0.17145 18,000 0.9072 $ 450

0.2324 $ 750 0.08841 18,000 0.7059 $ 4500.04245 $ 750 0.02917 18,000 0.8747 $ 4500.85004 $ 900 0.34282 18,000 0.3329 $ 4000.13641 $ 750 0.76738 23,000 0.8647 $ 450

0.1193 $ 750 0.40905 18,000 0.5404 $ 4000.7783 $ 900 0.54033 20,000 0.6676 $ 400

0.36322 $ 750 0.06329 18,000 0.5193 $ 4000.77605 $ 900 0.99324 23,000 0.1319 $ 3200.64822 $ 850 0.17406 18,000 0.048 $ 320

Page 58: Simulación de Proyectos

0.91288 $ 900 0.37297 18,000 0.3243 $ 4000.52452 $ 850 0.17802 18,000 0.8577 $ 450

0.9494 $ 900 0.52722 20,000 0.7905 $ 4500.4731 $ 850 0.33397 18,000 0.723 $ 450

0.24776 $ 750 0.72429 23,000 0.0213 $ 3200.24742 $ 750 0.24223 18,000 0.1343 $ 3200.99818 $ 900 0.5977 20,000 0.9706 $ 4500.01933 $ 750 0.34007 18,000 0.9164 $ 4500.52085 $ 850 0.09617 18,000 0.7857 $ 4500.64783 $ 850 0.55572 20,000 0.279 $ 4000.74361 $ 900 0.38978 18,000 0.6774 $ 4000.92112 $ 900 0.10412 18,000 0.2888 $ 400

0.6962 $ 850 0.11564 18,000 0.6858 $ 4000.8876 $ 900 0.86982 23,000 0.4889 $ 400

0.79492 $ 900 0.04655 18,000 0.8136 $ 4500.74533 $ 900 0.75992 23,000 0.5114 $ 400

0.2307 $ 750 0.48061 18,000 0.2649 $ 4000.31361 $ 750 0.36299 18,000 0.5381 $ 4000.45167 $ 850 0.35976 18,000 0.9918 $ 4500.56087 $ 850 0.45827 18,000 0.0101 $ 3200.27603 $ 750 0.53026 20,000 0.2687 $ 4000.74496 $ 900 0.76134 23,000 0.9411 $ 4500.82618 $ 900 0.77529 23,000 0.5071 $ 4000.16391 $ 750 0.69002 23,000 0.0452 $ 3200.81065 $ 900 0.58636 20,000 0.0963 $ 3200.90421 $ 900 0.18703 18,000 0.5622 $ 4000.78303 $ 900 0.49391 18,000 0.1754 $ 3200.60749 $ 850 0.43278 18,000 0.3667 $ 4000.91078 $ 900 0.70754 23,000 0.8032 $ 4500.96375 $ 900 0.86725 23,000 0.3398 $ 4000.80105 $ 900 0.7559 23,000 0.3584 $ 4000.93502 $ 900 0.49416 18,000 0.3231 $ 4000.03104 $ 750 0.95238 23,000 0.9984 $ 4500.10353 $ 750 0.82529 23,000 0.2059 $ 4000.73684 $ 900 0.25655 18,000 0.3763 $ 4000.76627 $ 900 0.42464 18,000 0.0112 $ 3200.38308 $ 750 0.05862 18,000 0.6942 $ 4000.65454 $ 850 0.53482 20,000 0.6347 $ 4000.79585 $ 900 0.76256 23,000 0.8358 $ 4500.34377 $ 750 0.40509 18,000 0.324 $ 4000.18709 $ 750 0.46431 18,000 0.9774 $ 4500.70743 $ 900 0.33405 18,000 0.875 $ 4500.37042 $ 750 0.64397 20,000 0.177 $ 3200.45181 $ 850 0.3385 18,000 0.3827 $ 4000.86236 $ 900 0.642 20,000 0.1848 $ 3200.90047 $ 900 0.92865 23,000 0.7103 $ 4500.17884 $ 750 0.14752 18,000 0.1095 $ 3200.25894 $ 750 0.53939 20,000 0.1312 $ 320

Page 59: Simulación de Proyectos

0.43389 $ 850 0.46812 18,000 0.3183 $ 4000.4217 $ 850 0.29633 18,000 0.8081 $ 450

0.72284 $ 900 0.62553 20,000 0.4513 $ 4000.22108 $ 750 0.66343 23,000 0.7031 $ 4500.34738 $ 750 0.99556 23,000 0.2722 $ 4000.54988 $ 850 0.46852 18,000 0.9586 $ 450

0.979 $ 900 0.35501 18,000 0.7332 $ 4500.45088 $ 850 0.17081 18,000 0.7534 $ 4500.77577 $ 900 0.27139 18,000 0.9184 $ 4500.30491 $ 750 0.72651 23,000 0.967 $ 4500.99248 $ 900 0.91388 23,000 0.132 $ 3200.09481 $ 750 0.90742 23,000 0.8749 $ 450

0.6215 $ 850 0.9193 23,000 0.5314 $ 4000.43098 $ 850 0.84685 23,000 0.3575 $ 4000.11564 $ 750 0.20723 18,000 0.8797 $ 4500.64095 $ 850 0.25231 18,000 0.5563 $ 4000.88902 $ 900 0.62365 20,000 0.5229 $ 4000.16716 $ 750 0.70522 23,000 0.9819 $ 4500.30759 $ 750 0.9242 23,000 0.128 $ 3200.04266 $ 750 0.78365 23,000 0.84 $ 4500.58948 $ 850 0.8297 23,000 0.4473 $ 4000.65432 $ 850 0.13226 18,000 0.3069 $ 4000.84691 $ 900 0.32964 18,000 0.5679 $ 4000.90521 $ 900 0.42014 18,000 0.1511 $ 3200.71998 $ 900 0.25468 18,000 0.0184 $ 3200.29761 $ 750 0.28603 18,000 0.0157 $ 3200.80267 $ 900 0.14979 18,000 0.4639 $ 4000.44435 $ 850 0.76966 23,000 0.1041 $ 320

0.8892 $ 900 0.94253 23,000 0.0589 $ 3200.72636 $ 900 0.45065 18,000 0.9257 $ 4500.88309 $ 900 0.68628 23,000 0.5654 $ 4000.10616 $ 750 0.24412 18,000 0.9913 $ 4500.61445 $ 850 0.54172 20,000 0.1118 $ 3200.30763 $ 750 0.77304 23,000 0.0081 $ 3200.77907 $ 900 0.16636 18,000 0.0476 $ 3200.12446 $ 750 0.411 18,000 0.9254 $ 4500.11817 $ 750 0.81072 23,000 0.3232 $ 4000.33105 $ 750 0.07128 18,000 0.0252 $ 3200.63097 $ 850 0.47565 18,000 0.5133 $ 4000.65138 $ 850 0.62037 20,000 0.5707 $ 400

0.2315 $ 750 0.36216 18,000 0.5865 $ 4000.54213 $ 850 0.93213 23,000 0.6878 $ 400

0.5945 $ 850 0.85881 23,000 0.1956 $ 3200.56412 $ 850 0.49441 18,000 0.6662 $ 4000.65548 $ 850 0.91123 23,000 0.6561 $ 4000.65285 $ 850 0.40878 18,000 0.4854 $ 4000.50563 $ 850 0.1334 18,000 0.8824 $ 4500.81911 $ 900 0.52422 20,000 0.9699 $ 450

Page 60: Simulación de Proyectos

0.56741 $ 850 0.59376 20,000 0.8197 $ 4500.00676 $ 750 0.53136 20,000 0.6006 $ 4000.76716 $ 900 0.77111 23,000 0.6813 $ 4000.20838 $ 750 0.76518 23,000 0.7512 $ 4500.06251 $ 750 0.81273 23,000 0.4163 $ 4000.38967 $ 750 0.96092 23,000 0.9109 $ 4500.74459 $ 900 0.71438 23,000 0.2319 $ 4000.64981 $ 850 0.54391 20,000 0.6176 $ 4000.09025 $ 750 0.5466 20,000 0.3648 $ 4000.18651 $ 750 0.20634 18,000 0.3606 $ 400

0.6177 $ 850 0.86423 23,000 0.8438 $ 4500.76849 $ 900 0.70976 23,000 0.392 $ 4000.92705 $ 900 0.4302 18,000 0.6873 $ 4000.51336 $ 850 0.14902 18,000 0.9696 $ 4500.41919 $ 850 0.44213 18,000 0.8828 $ 4500.08542 $ 750 0.77642 23,000 0.4003 $ 4000.18713 $ 750 0.00541 18,000 0.501 $ 4000.27573 $ 750 0.77367 23,000 0.5371 $ 4000.18003 $ 750 0.77807 23,000 0.3325 $ 4000.68404 $ 850 0.86765 23,000 0.1113 $ 3200.41758 $ 850 0.79075 23,000 0.3568 $ 4000.24714 $ 750 0.35067 18,000 0.9959 $ 450

0.2011 $ 750 0.39629 18,000 0.309 $ 4000.68913 $ 850 0.68842 23,000 0.1252 $ 3200.48563 $ 850 0.07424 18,000 0.116 $ 3200.40093 $ 850 0.38117 18,000 0.6352 $ 4000.40396 $ 850 0.57656 20,000 0.8209 $ 4500.69838 $ 850 0.33298 18,000 0.128 $ 320

0.0961 $ 750 0.85785 23,000 0.5844 $ 4000.37521 $ 750 0.44797 18,000 0.4557 $ 4000.89008 $ 900 0.27545 18,000 0.0747 $ 3200.09719 $ 750 0.48329 18,000 0.7397 $ 4500.35911 $ 750 0.17269 18,000 0.8111 $ 450

0.5786 $ 850 0.21754 18,000 0.9659 $ 4500.43586 $ 850 0.00604 18,000 1 $ 4500.08451 $ 750 0.45944 18,000 0.7025 $ 4500.87605 $ 900 0.98316 23,000 0.7439 $ 4500.82916 $ 900 0.79697 23,000 0.3086 $ 4000.74809 $ 900 0.51231 20,000 0.4626 $ 4000.26534 $ 750 0.91945 23,000 0.0639 $ 3200.19366 $ 750 0.40773 18,000 0.4391 $ 400

0.1628 $ 750 0.81117 23,000 0.5023 $ 4000.04264 $ 750 0.53201 20,000 0.8192 $ 4500.93657 $ 900 0.68551 23,000 0.2173 $ 4000.76156 $ 900 0.77283 23,000 0.4005 $ 4000.66318 $ 850 0.35413 18,000 0.3506 $ 400

0.9723 $ 900 0.6095 20,000 0.8593 $ 4500.32856 $ 750 0.08714 18,000 0.5548 $ 400

Page 61: Simulación de Proyectos

0.28606 $ 750 0.38188 18,000 0.1827 $ 3200.45254 $ 850 0.74613 23,000 0.799 $ 4500.20922 $ 750 0.20422 18,000 0.1692 $ 3200.15763 $ 750 0.0765 18,000 0.9629 $ 4500.86799 $ 900 0.7255 23,000 0.3745 $ 4000.84067 $ 900 0.01257 18,000 0.9027 $ 4500.37809 $ 750 0.86652 23,000 0.6316 $ 4000.01798 $ 750 0.34049 18,000 0.9655 $ 4500.36998 $ 750 0.96502 23,000 0.2604 $ 4000.64198 $ 850 0.64521 20,000 0.4811 $ 4000.32597 $ 750 0.90996 23,000 0.1624 $ 3200.69492 $ 850 0.21928 18,000 0.8958 $ 4500.90614 $ 900 0.50802 20,000 0.7881 $ 4500.82225 $ 900 0.06232 18,000 0.4193 $ 4000.12332 $ 750 0.71706 23,000 0.9567 $ 4500.31493 $ 750 0.95742 23,000 0.8807 $ 4500.08705 $ 750 0.47959 18,000 0.373 $ 4000.41856 $ 850 0.09232 18,000 0.2164 $ 400

0.6333 $ 850 0.41637 18,000 0.5105 $ 4000.08957 $ 750 0.20841 18,000 0.9442 $ 4500.17114 $ 750 0.33543 18,000 0.9947 $ 450

0.2107 $ 750 0.47307 18,000 0.8447 $ 4500.61438 $ 850 0.56642 20,000 0.1063 $ 3200.57812 $ 850 0.22704 18,000 0.3131 $ 4000.84006 $ 900 0.80185 23,000 0.0353 $ 3200.38715 $ 750 0.39114 18,000 0.991 $ 4500.62079 $ 850 0.64503 20,000 0.3088 $ 4000.91337 $ 900 0.00148 18,000 0.3558 $ 4000.08384 $ 750 0.83398 23,000 0.2745 $ 4000.08169 $ 750 0.5698 20,000 0.8331 $ 4500.40313 $ 850 0.53131 20,000 0.6139 $ 4000.46574 $ 850 0.69007 23,000 0.6377 $ 4000.50112 $ 850 0.85261 23,000 0.8342 $ 4500.12073 $ 750 0.76179 23,000 0.527 $ 4000.05901 $ 750 0.09538 18,000 0.4517 $ 4000.54929 $ 850 0.30053 18,000 0.0124 $ 3200.11538 $ 750 0.68277 23,000 0.5167 $ 4000.35066 $ 750 0.00859 18,000 0.8147 $ 4500.19226 $ 750 0.30241 18,000 0.4204 $ 4000.93791 $ 900 0.00825 18,000 0.9947 $ 4500.91259 $ 900 0.58787 20,000 0.1165 $ 3200.16203 $ 750 0.45042 18,000 0.5212 $ 4000.06087 $ 750 0.51327 20,000 0.9895 $ 4500.52594 $ 850 0.22417 18,000 0.2234 $ 4000.76735 $ 900 0.9096 23,000 0.5323 $ 4000.17444 $ 750 0.0367 18,000 0.1361 $ 3200.92077 $ 900 0.93374 23,000 0.8764 $ 4500.12724 $ 750 0.72026 23,000 0.8628 $ 450

Page 62: Simulación de Proyectos

0.11807 $ 750 0.87874 23,000 0.0884 $ 3200.33245 $ 750 0.78566 23,000 0.858 $ 4500.20193 $ 750 0.07999 18,000 0.6678 $ 4000.84748 $ 900 0.49309 18,000 0.5158 $ 4000.79924 $ 900 0.63517 20,000 0.9229 $ 4500.48618 $ 850 0.41469 18,000 0.2937 $ 4000.27872 $ 750 0.91117 23,000 0.756 $ 4500.78412 $ 900 0.85185 23,000 0.3168 $ 400

0.9276 $ 900 0.16908 18,000 0.9447 $ 4500.71009 $ 900 0.7432 23,000 0.4098 $ 4000.28634 $ 750 0.32831 18,000 0.5832 $ 4000.90164 $ 900 0.35017 18,000 0.8797 $ 4500.97209 $ 900 0.64871 20,000 0.1053 $ 3200.97401 $ 900 0.27869 18,000 0.0675 $ 3200.63227 $ 850 0.6929 23,000 0.5857 $ 4000.83479 $ 900 0.74003 23,000 0.9797 $ 4500.67281 $ 850 0.25314 18,000 0.841 $ 4500.81609 $ 900 0.65325 23,000 0.2009 $ 4000.88677 $ 900 0.53065 20,000 0.6899 $ 4000.65968 $ 850 0.03886 18,000 0.9619 $ 4500.83137 $ 900 0.68302 23,000 0.0764 $ 3200.55462 $ 850 0.37601 18,000 0.16 $ 3200.24712 $ 750 0.07185 18,000 0.0667 $ 3200.00526 $ 750 0.40403 18,000 0.5738 $ 4000.90729 $ 900 0.42825 18,000 0.5109 $ 4000.29883 $ 750 0.16751 18,000 0.798 $ 4500.69978 $ 850 0.60822 20,000 0.7676 $ 4500.78376 $ 900 0.81545 23,000 0.8429 $ 4500.54418 $ 850 0.94361 23,000 0.1868 $ 3200.81642 $ 900 0.96399 23,000 0.121 $ 3200.70715 $ 900 0.55732 20,000 0.7077 $ 4500.50521 $ 850 0.55501 20,000 0.9239 $ 4500.35617 $ 750 0.62143 20,000 0.372 $ 4000.85426 $ 900 0.70162 23,000 0.0541 $ 3200.80981 $ 900 0.65158 23,000 0.2908 $ 4000.55838 $ 850 0.18454 18,000 0.7845 $ 4500.66248 $ 850 0.5766 20,000 0.745 $ 4500.59735 $ 850 0.0565 18,000 0.06 $ 320

0.0265 $ 750 0.62267 20,000 0.3897 $ 4000.25785 $ 750 0.88523 23,000 0.0316 $ 3200.10416 $ 750 0.88757 23,000 0.2215 $ 4000.04848 $ 750 0.36299 18,000 0.9832 $ 4500.27188 $ 750 0.07153 18,000 0.3349 $ 4000.78987 $ 900 0.40766 18,000 0.57 $ 4000.08023 $ 750 0.77871 23,000 0.4867 $ 4000.21935 $ 750 0.16115 18,000 0.3889 $ 4000.91622 $ 900 0.99419 23,000 0.315 $ 4000.06205 $ 750 0.72511 23,000 0.5536 $ 400

Page 63: Simulación de Proyectos

0.32264 $ 750 0.35104 18,000 0.8049 $ 4500.28447 $ 750 0.24899 18,000 0.9749 $ 4500.51379 $ 850 0.23769 18,000 0.3312 $ 4000.53471 $ 850 0.7437 23,000 0.3659 $ 4000.81091 $ 900 0.28589 18,000 0.2419 $ 400

0.1747 $ 750 0.80408 23,000 0.8883 $ 4500.47104 $ 850 0.8789 23,000 0.4124 $ 4000.26071 $ 750 0.29337 18,000 0.8935 $ 4500.51356 $ 850 0.14498 18,000 0.055 $ 3200.55596 $ 850 0.04853 18,000 0.2767 $ 4000.38991 $ 750 0.39407 18,000 0.822 $ 4500.89811 $ 900 0.98278 23,000 0.9773 $ 450

0.6521 $ 850 0.03092 18,000 0.8146 $ 4500.60368 $ 850 0.14724 18,000 0.6967 $ 4000.14345 $ 750 0.15656 18,000 0.8964 $ 4500.87288 $ 900 0.15973 18,000 0.2497 $ 4000.38248 $ 750 0.62388 20,000 0.9147 $ 4500.83618 $ 900 0.0433 18,000 0.6719 $ 4000.93831 $ 900 0.5913 20,000 0.2654 $ 4000.99051 $ 900 0.52 20,000 0.3897 $ 4000.98555 $ 900 0.09907 18,000 0.3743 $ 4000.92618 $ 900 0.82238 23,000 0.5071 $ 4000.71465 $ 900 0.01484 18,000 0.29 $ 4000.99565 $ 900 0.30575 18,000 0.5842 $ 4000.82039 $ 900 0.40967 18,000 0.1315 $ 3200.22983 $ 750 0.68503 23,000 0.858 $ 4500.69441 $ 850 0.05226 18,000 0.9407 $ 4500.84698 $ 900 0.79306 23,000 0.1779 $ 3200.25366 $ 750 0.41484 18,000 0.3244 $ 4000.48683 $ 850 0.53587 20,000 0.7898 $ 4500.92294 $ 900 0.44418 18,000 0.5987 $ 4000.88549 $ 900 0.34787 18,000 0.4653 $ 4000.76667 $ 900 0.27576 18,000 0.808 $ 4500.40174 $ 850 0.13104 18,000 0.2997 $ 4000.59121 $ 850 0.00469 18,000 0.5461 $ 4000.68265 $ 850 0.45013 18,000 0.6829 $ 4000.40473 $ 850 0.93711 23,000 0.9244 $ 4500.54055 $ 850 0.29092 18,000 0.819 $ 4500.12111 $ 750 0.59036 20,000 0.3859 $ 4000.98419 $ 900 0.2688 18,000 0.7032 $ 4500.38992 $ 750 0.86635 23,000 0.1421 $ 320

0.7045 $ 900 0.56409 20,000 0.7252 $ 4500.09413 $ 750 0.95933 23,000 0.0223 $ 3200.90761 $ 900 0.91878 23,000 0.6427 $ 4000.96298 $ 900 0.86493 23,000 0.3463 $ 4000.53524 $ 850 0.72208 23,000 0.2988 $ 4000.92081 $ 900 0.04372 18,000 0.0701 $ 3200.93126 $ 900 0.78905 23,000 0.2628 $ 400

Page 64: Simulación de Proyectos

0.9267 $ 900 0.53799 20,000 0.6899 $ 4000.03691 $ 750 0.72398 23,000 0.2973 $ 4000.33834 $ 750 0.19851 18,000 0.8304 $ 4500.72003 $ 900 0.4892 18,000 0.214 $ 4000.77139 $ 900 0.8776 23,000 0.6644 $ 4000.26736 $ 750 0.97881 23,000 0.8329 $ 4500.49474 $ 850 0.57489 20,000 0.4432 $ 400

0.6599 $ 850 0.74478 23,000 0.9035 $ 4500.356 $ 750 0.67002 23,000 0.025 $ 320

0.36467 $ 750 0.08985 18,000 0.4302 $ 4000.22263 $ 750 0.38953 18,000 0.0106 $ 3200.36974 $ 750 0.61418 20,000 0.8811 $ 4500.92716 $ 900 0.55819 20,000 0.2057 $ 4000.18229 $ 750 0.31616 18,000 0.2369 $ 4000.09223 $ 750 0.90906 23,000 0.053 $ 3200.92716 $ 900 0.94459 23,000 0.2282 $ 4000.23556 $ 750 0.22414 18,000 0.3006 $ 4000.26074 $ 750 0.84775 23,000 0.3821 $ 4000.35178 $ 750 0.55158 20,000 0.6916 $ 4000.60774 $ 850 0.99562 23,000 0.1646 $ 3200.26191 $ 750 0.41687 18,000 0.2882 $ 4000.71514 $ 900 0.83182 23,000 0.5593 $ 4000.67511 $ 850 0.35221 18,000 0.3084 $ 4000.16032 $ 750 0.81085 23,000 0.8523 $ 4500.91361 $ 900 0.82856 23,000 0.6184 $ 4000.41378 $ 850 0.00705 18,000 0.0647 $ 3200.43133 $ 850 0.38143 18,000 0.7454 $ 4500.05216 $ 750 0.52863 20,000 0.7017 $ 4500.32533 $ 750 0.78041 23,000 0.9806 $ 4500.64132 $ 850 0.18553 18,000 0.8612 $ 4500.91637 $ 900 0.66605 23,000 0.2527 $ 4000.75827 $ 900 0.86122 23,000 0.646 $ 4000.27964 $ 750 0.33155 18,000 0.619 $ 4000.34482 $ 750 0.73201 23,000 0.9324 $ 4500.49833 $ 850 0.905 23,000 0.5231 $ 4000.02411 $ 750 0.11496 18,000 0.3044 $ 4000.65303 $ 850 0.39862 18,000 0.7997 $ 4500.65076 $ 850 0.65568 23,000 0.8483 $ 4500.01732 $ 750 0.50254 20,000 0.9662 $ 4500.50145 $ 850 0.56383 20,000 0.4123 $ 400

0.2108 $ 750 0.73686 23,000 0.8363 $ 4500.79446 $ 900 0.72343 23,000 0.855 $ 4500.32121 $ 750 0.34224 18,000 0.7111 $ 4500.49673 $ 850 0.76283 23,000 0.1805 $ 3200.67817 $ 850 0.21521 18,000 0.1388 $ 3200.42393 $ 850 0.81816 23,000 0.3437 $ 4000.03072 $ 750 0.20067 18,000 0.1256 $ 320

0.3222 $ 750 0.67542 23,000 0.6251 $ 400

Page 65: Simulación de Proyectos

0.54698 $ 850 0.29063 18,000 0.305 $ 4000.0246 $ 750 0.68081 23,000 0.0329 $ 3200.4729 $ 850 0.10648 18,000 0.0649 $ 320

0.16898 $ 750 0.42302 18,000 0.2336 $ 4000.52316 $ 850 0.23006 18,000 0.6573 $ 4000.32405 $ 750 0.98473 23,000 0.3298 $ 4000.14798 $ 750 0.34647 18,000 0.703 $ 4500.67369 $ 850 0.00692 18,000 0.9307 $ 4500.40764 $ 850 0.17484 18,000 0.9912 $ 4500.58366 $ 850 0.23492 18,000 0.6003 $ 4000.18941 $ 750 0.40347 18,000 0.4689 $ 4000.29721 $ 750 0.37283 18,000 0.6161 $ 4000.80231 $ 900 0.16027 18,000 0.8428 $ 4500.19669 $ 750 0.54409 20,000 0.292 $ 4000.55656 $ 850 0.6705 23,000 0.9303 $ 4500.24693 $ 750 0.33923 18,000 0.1462 $ 3200.73775 $ 900 0.19989 18,000 0.2603 $ 4000.28539 $ 750 0.08186 18,000 0.3013 $ 4000.01255 $ 750 0.98 23,000 0.9045 $ 4500.74392 $ 900 0.52654 20,000 0.7765 $ 4500.87314 $ 900 0.16884 18,000 0.3428 $ 4000.44813 $ 850 0.44607 18,000 0.9538 $ 4500.40387 $ 850 0.42005 18,000 0.4184 $ 4000.15189 $ 750 0.37511 18,000 0.5188 $ 4000.96571 $ 900 0.28545 18,000 0.5208 $ 4000.77836 $ 900 0.05913 18,000 0.9166 $ 4500.87162 $ 900 0.80117 23,000 0.0378 $ 3200.78459 $ 900 0.96673 23,000 0.99 $ 4500.74525 $ 900 0.20884 18,000 0.908 $ 4500.63495 $ 850 0.89758 23,000 0.2373 $ 4000.80893 $ 900 0.3249 18,000 0.3927 $ 4000.05996 $ 750 0.87816 23,000 0.6947 $ 400

0.4828 $ 850 0.97403 23,000 0.2549 $ 4000.78382 $ 900 0.41496 18,000 0.7252 $ 4500.76095 $ 900 0.58162 20,000 0.6541 $ 4000.18136 $ 750 0.15148 18,000 0.5359 $ 4000.76516 $ 900 0.7797 23,000 0.2161 $ 4000.70674 $ 900 0.18717 18,000 0.1942 $ 3200.74817 $ 900 0.92467 23,000 0.7893 $ 4500.92481 $ 900 0.26473 18,000 0.7591 $ 4500.10412 $ 750 0.88192 23,000 0.3818 $ 4000.57084 $ 850 0.28125 18,000 0.9647 $ 4500.35961 $ 750 0.13636 18,000 0.5853 $ 4000.09445 $ 750 0.87136 23,000 0.3157 $ 4000.26259 $ 750 0.16521 18,000 0.5035 $ 4000.72212 $ 900 0.17916 18,000 0.2559 $ 4000.71828 $ 900 0.69502 23,000 0.4538 $ 4000.30743 $ 750 0.49765 18,000 0.6798 $ 400

Page 66: Simulación de Proyectos

0.16019 $ 750 0.58054 20,000 0.2221 $ 4000.28451 $ 750 0.16343 18,000 0.3461 $ 4000.28905 $ 750 0.40154 18,000 0.7168 $ 450

0.795 $ 900 0.52919 20,000 0.1042 $ 3200.79589 $ 900 0.43324 18,000 0.1814 $ 3200.99336 $ 900 0.96315 23,000 0.0637 $ 320

0.4284 $ 850 0.43995 18,000 0.9474 $ 4500.63047 $ 850 0.07672 18,000 0.544 $ 4000.07678 $ 750 0.86197 23,000 0.5858 $ 4000.86206 $ 900 0.12024 18,000 0.7813 $ 4500.94977 $ 900 0.14951 18,000 0.9057 $ 4500.20993 $ 750 0.83469 23,000 0.5294 $ 4000.73846 $ 900 0.2542 18,000 0.0648 $ 3200.22051 $ 750 0.69811 23,000 0.6364 $ 4000.31058 $ 750 0.68682 23,000 0.5313 $ 4000.49494 $ 850 0.53224 20,000 0.2336 $ 4000.39565 $ 750 0.49497 18,000 0.6721 $ 4000.13624 $ 750 0.72116 23,000 0.9243 $ 4500.46322 $ 850 0.09522 18,000 0.2097 $ 4000.35567 $ 750 0.69036 23,000 0.3447 $ 4000.62397 $ 850 0.12233 18,000 0.9391 $ 4500.84852 $ 900 0.59348 20,000 0.2105 $ 4000.09009 $ 750 0.24827 18,000 0.922 $ 4500.93982 $ 900 0.7921 23,000 0.2766 $ 4000.72278 $ 900 0.54558 20,000 0.3425 $ 4000.66334 $ 850 0.85863 23,000 0.3053 $ 4000.23291 $ 750 0.20466 18,000 0.055 $ 3200.94048 $ 900 0.28018 18,000 0.6307 $ 4000.98438 $ 900 0.42251 18,000 0.7091 $ 4500.36893 $ 750 0.35924 18,000 0.6277 $ 4000.74859 $ 900 0.283 18,000 0.0579 $ 3200.11894 $ 750 0.15069 18,000 0.0077 $ 3200.48699 $ 850 0.87056 23,000 0.8731 $ 4500.74111 $ 900 0.93834 23,000 0.2892 $ 4000.54723 $ 850 0.00326 18,000 0.7041 $ 4500.85265 $ 900 0.94163 23,000 0.4418 $ 4000.11745 $ 750 0.83907 23,000 0.0667 $ 320

0.4232 $ 850 0.8936 23,000 0.9129 $ 4500.55911 $ 850 0.07705 18,000 0.2777 $ 400

0.4254 $ 850 0.71792 23,000 0.8428 $ 4500.63398 $ 850 0.75821 23,000 0.949 $ 4500.14028 $ 750 0.49082 18,000 0.13 $ 3200.63564 $ 850 0.76632 23,000 0.9209 $ 450

0.3679 $ 750 0.43701 18,000 0.1037 $ 3200.09911 $ 750 0.92758 23,000 0.2546 $ 4000.63575 $ 850 0.36186 18,000 0.8872 $ 450

0.2967 $ 750 0.57888 20,000 0.1892 $ 3200.37959 $ 750 0.60231 20,000 0.1344 $ 320

Page 67: Simulación de Proyectos

0.79384 $ 900 0.49626 18,000 0.8913 $ 4500.97936 $ 900 0.24261 18,000 0.5285 $ 4000.68765 $ 850 0.0197 18,000 0.5737 $ 4000.87431 $ 900 0.32983 18,000 0.6995 $ 400

0.336 $ 750 0.83223 23,000 0.8609 $ 4500.73802 $ 900 0.05559 18,000 0.8909 $ 4500.35527 $ 750 0.81969 23,000 0.0219 $ 3200.83159 $ 900 0.50099 20,000 0.5747 $ 4000.39667 $ 750 0.11428 18,000 0.209 $ 4000.78484 $ 900 0.26919 18,000 0.2122 $ 4000.82187 $ 900 0.97639 23,000 0.0109 $ 3200.64201 $ 850 0.62182 20,000 0.073 $ 320

0.1997 $ 750 0.60671 20,000 0.2744 $ 4000.66402 $ 850 0.26543 18,000 0.6186 $ 4000.00537 $ 750 0.50138 20,000 0.8206 $ 4500.77667 $ 900 0.37679 18,000 0.0765 $ 3200.63677 $ 850 0.26855 18,000 0.2113 $ 4000.87622 $ 900 0.08607 18,000 0.9562 $ 4500.10801 $ 750 0.99418 23,000 0.467 $ 4000.11071 $ 750 0.24414 18,000 0.8365 $ 4500.18904 $ 750 0.17434 18,000 0.0571 $ 320

0.2936 $ 750 0.44939 18,000 0.5851 $ 4000.99507 $ 900 0.58031 20,000 0.9704 $ 4500.31435 $ 750 0.82467 23,000 0.1828 $ 3200.67762 $ 850 0.07819 18,000 0.6166 $ 4000.99243 $ 900 0.98622 23,000 0.9953 $ 4500.42366 $ 850 0.09976 18,000 0.0553 $ 3200.70767 $ 900 0.78089 23,000 0.9386 $ 4500.65038 $ 850 0.40809 18,000 0.5685 $ 4000.96253 $ 900 0.49878 18,000 0.5802 $ 4000.61675 $ 850 0.27059 18,000 0.7399 $ 4500.27757 $ 750 0.26298 18,000 0.1886 $ 3200.62538 $ 850 0.59633 20,000 0.0156 $ 3200.00697 $ 750 0.20592 18,000 0.0787 $ 3200.26606 $ 750 0.27229 18,000 0.4844 $ 4000.35429 $ 750 0.58289 20,000 0.124 $ 3200.93599 $ 900 0.04334 18,000 0.4446 $ 400

0.1044 $ 750 0.03393 18,000 0.6649 $ 4000.50175 $ 850 0.78898 23,000 0.9377 $ 4500.20229 $ 750 0.08821 18,000 0.7085 $ 450

0.9807 $ 900 0.39509 18,000 0.0527 $ 3200.40276 $ 850 0.10153 18,000 0.777 $ 4500.42206 $ 850 0.89241 23,000 0.6624 $ 4000.11896 $ 750 0.1026 18,000 0.0857 $ 3200.29423 $ 750 0.13057 18,000 0.7323 $ 4500.28384 $ 750 0.09197 18,000 0.5765 $ 4000.78777 $ 900 0.68818 23,000 0.8594 $ 4500.07679 $ 750 0.3437 18,000 0.4536 $ 400

Page 68: Simulación de Proyectos

0.84937 $ 900 0.58378 20,000 0.3356 $ 4000.342 $ 750 0.16615 18,000 0.8268 $ 450

0.80918 $ 900 0.59108 20,000 0.5323 $ 4000.69771 $ 850 0.25824 18,000 0.8051 $ 4500.31201 $ 750 0.42459 18,000 0.585 $ 4000.09612 $ 750 0.8339 23,000 0.6225 $ 4000.12452 $ 750 0.87939 23,000 0.2983 $ 4000.75102 $ 900 0.63063 20,000 0.7684 $ 4500.16694 $ 750 0.52781 20,000 0.809 $ 4500.46031 $ 850 0.41232 18,000 0.885 $ 450

0.7087 $ 900 0.24872 18,000 0.7777 $ 4500.67892 $ 850 0.71271 23,000 0.5714 $ 4000.38965 $ 750 0.42445 18,000 0.4668 $ 4000.55402 $ 850 0.91481 23,000 0.5925 $ 4000.09844 $ 750 0.4118 18,000 0.3707 $ 4000.69688 $ 850 0.97823 23,000 0.9203 $ 4500.64952 $ 850 0.80251 23,000 0.2113 $ 4000.77192 $ 900 0.74547 23,000 0.3092 $ 4000.30517 $ 750 0.90415 23,000 0.6889 $ 4000.31171 $ 750 0.23031 18,000 0.2509 $ 4000.44784 $ 850 0.2597 18,000 0.249 $ 4000.66717 $ 850 0.33305 18,000 0.1856 $ 320

0.4757 $ 850 0.79377 23,000 0.5622 $ 4000.1625 $ 750 0.48287 18,000 0.9745 $ 450

0.97442 $ 900 0.69592 23,000 0.9744 $ 4500.81339 $ 900 0.51124 20,000 0.4668 $ 4000.78689 $ 900 0.689 23,000 0.7562 $ 4500.61419 $ 850 0.64245 20,000 0.8387 $ 450

0.8618 $ 900 0.77214 23,000 0.6597 $ 4000.7624 $ 900 0.36072 18,000 0.9693 $ 450

0.31259 $ 750 0.14563 18,000 0.6462 $ 4000.79246 $ 900 0.40124 18,000 0.8443 $ 450

0.143 $ 750 0.9271 23,000 0.1072 $ 3200.36744 $ 750 0.86872 23,000 0.6943 $ 4000.96261 $ 900 0.7313 23,000 0.5372 $ 4000.98219 $ 900 0.25694 18,000 0.936 $ 4500.79516 $ 900 0.42585 18,000 0.6653 $ 4000.15205 $ 750 0.50398 20,000 0.0419 $ 3200.81334 $ 900 0.2614 18,000 0.7121 $ 4500.71233 $ 900 0.05274 18,000 0.7621 $ 4500.18643 $ 750 0.2595 18,000 0.0469 $ 3200.40456 $ 850 0.44418 18,000 0.6488 $ 4000.77841 $ 900 0.2987 18,000 0.189 $ 3200.55635 $ 850 0.40181 18,000 0.2934 $ 4000.35518 $ 750 0.94526 23,000 0.1079 $ 320

0.775 $ 900 0.0923 18,000 0.2206 $ 4000.72279 $ 900 0.99646 23,000 0.2044 $ 4000.35276 $ 750 0.86185 23,000 0.3971 $ 400

Page 69: Simulación de Proyectos

0.33432 $ 750 0.05029 18,000 0.5516 $ 4000.16835 $ 750 0.84344 23,000 0.9017 $ 4500.89335 $ 900 0.01455 18,000 0.4408 $ 4000.95416 $ 900 0.04894 18,000 0.3261 $ 4000.72322 $ 900 0.06931 18,000 0.182 $ 3200.67808 $ 850 0.54231 20,000 0.2223 $ 4000.40787 $ 850 0.60459 20,000 0.7268 $ 4500.41663 $ 850 0.56707 20,000 0.7835 $ 4500.09907 $ 750 0.04609 18,000 0.4588 $ 4000.53688 $ 850 0.32559 18,000 0.1857 $ 3200.47766 $ 850 0.62319 20,000 0.3013 $ 4000.33157 $ 750 0.57603 20,000 0.629 $ 4000.93083 $ 900 0.93248 23,000 0.8878 $ 4500.34811 $ 750 0.58166 20,000 0.6032 $ 4000.04869 $ 750 0.17792 18,000 0.1174 $ 3200.72142 $ 900 0.98964 23,000 0.93 $ 4500.98203 $ 900 0.26987 18,000 0.076 $ 3200.84697 $ 900 0.85861 23,000 0.5856 $ 4000.32973 $ 750 0.80578 23,000 0.9211 $ 4500.04638 $ 750 0.99435 23,000 0.0469 $ 3200.91032 $ 900 0.07255 18,000 0.6089 $ 4000.92315 $ 900 0.39065 18,000 0.7745 $ 4500.70374 $ 900 0.536 20,000 0.1178 $ 3200.34564 $ 750 0.47746 18,000 0.0661 $ 3200.26483 $ 750 0.63914 20,000 0.4466 $ 4000.06431 $ 750 0.24489 18,000 0.4709 $ 4000.97291 $ 900 0.77263 23,000 0.0764 $ 3200.13582 $ 750 0.35512 18,000 0.1688 $ 3200.41327 $ 850 0.23401 18,000 0.7176 $ 4500.51567 $ 850 0.27397 18,000 0.6827 $ 400

0.8549 $ 900 0.39272 18,000 0.3326 $ 4000.28059 $ 750 0.90922 23,000 0.5789 $ 4000.76557 $ 900 0.19768 18,000 0.0518 $ 3200.56854 $ 850 0.28009 18,000 0.586 $ 4000.64976 $ 850 0.50942 20,000 0.4451 $ 4000.53265 $ 850 0.67035 23,000 0.9519 $ 4500.10322 $ 750 0.18347 18,000 0.2203 $ 4000.58532 $ 850 0.48846 18,000 0.8513 $ 4500.55816 $ 850 0.65076 23,000 0.6409 $ 4000.24059 $ 750 0.35236 18,000 0.0158 $ 3200.35444 $ 750 0.18292 18,000 0.9229 $ 4500.23523 $ 750 0.33473 18,000 0.6705 $ 4000.16686 $ 750 0.45913 18,000 0.0836 $ 3200.53464 $ 850 0.54269 20,000 0.7883 $ 4500.48244 $ 850 0.27739 18,000 0.4477 $ 4000.30143 $ 750 0.74023 23,000 0.1289 $ 3200.55804 $ 850 0.93475 23,000 0.1531 $ 3200.92923 $ 900 0.14846 18,000 0.6497 $ 400

Page 70: Simulación de Proyectos

0.31178 $ 750 0.95333 23,000 0.6863 $ 4000.6506 $ 850 0.06085 18,000 0.2317 $ 400

0.02987 $ 750 0.40596 18,000 0.3474 $ 4000.43798 $ 850 0.6209 20,000 0.6017 $ 4000.79869 $ 900 0.3237 18,000 0.171 $ 3200.86865 $ 900 0.85468 23,000 0.7047 $ 4500.11678 $ 750 0.74825 23,000 0.9028 $ 4500.68176 $ 850 0.09781 18,000 0.9897 $ 4500.08872 $ 750 0.50168 20,000 0.3316 $ 4000.37763 $ 750 0.27125 18,000 0.1287 $ 3200.28543 $ 750 0.56244 20,000 0.3174 $ 4000.82737 $ 900 0.263 18,000 0.6961 $ 4000.62662 $ 850 0.94402 23,000 0.8335 $ 4500.03219 $ 750 0.93359 23,000 0.377 $ 4000.40133 $ 850 0.90706 23,000 0.6589 $ 4000.97426 $ 900 0.00878 18,000 0.2034 $ 4000.92161 $ 900 0.23967 18,000 0.1128 $ 3200.81565 $ 900 0.60349 20,000 0.5221 $ 4000.17357 $ 750 0.41974 18,000 0.3784 $ 4000.03343 $ 750 0.91102 23,000 0.8199 $ 4500.80696 $ 900 0.55488 20,000 0.4052 $ 4000.87881 $ 900 0.82435 23,000 0.115 $ 3200.80347 $ 900 0.38451 18,000 0.7483 $ 4500.81163 $ 900 0.44356 18,000 0.5926 $ 4000.17892 $ 750 0.45667 18,000 0.0234 $ 3200.91447 $ 900 0.33808 18,000 0.798 $ 4500.87508 $ 900 0.03607 18,000 0.9212 $ 4500.59039 $ 850 0.77075 23,000 0.9015 $ 4500.34329 $ 750 0.4624 18,000 0.5105 $ 4000.80008 $ 900 0.7255 23,000 0.5261 $ 4000.06729 $ 750 0.28621 18,000 0.3528 $ 400

0.0339 $ 750 0.73324 23,000 0.161 $ 3200.71729 $ 900 0.39934 18,000 0.9165 $ 4500.57449 $ 850 0.55292 20,000 0.6137 $ 4000.00177 $ 750 0.73069 23,000 0.4521 $ 4000.54552 $ 850 0.24228 18,000 0.3992 $ 4000.48031 $ 850 0.74756 23,000 0.4399 $ 400

0.4791 $ 850 0.94427 23,000 0.556 $ 4000.57169 $ 850 0.15861 18,000 0.0988 $ 3200.55532 $ 850 0.0572 18,000 0.228 $ 4000.00072 $ 750 0.07789 18,000 0.7689 $ 4500.46682 $ 850 0.5282 20,000 0.6421 $ 4000.24593 $ 750 0.37767 18,000 0.6292 $ 4000.55692 $ 850 0.03338 18,000 0.7668 $ 4500.62631 $ 850 0.07012 18,000 0.6626 $ 400

0.3663 $ 750 0.55183 20,000 0.7501 $ 4500.60976 $ 850 0.47621 18,000 0.1379 $ 3200.56358 $ 850 0.18843 18,000 0.1668 $ 320

Page 71: Simulación de Proyectos

0.96051 $ 900 0.27628 18,000 0.7739 $ 4500.28337 $ 750 0.09105 18,000 0.6095 $ 4000.38826 $ 750 0.52374 20,000 0.6646 $ 4000.10562 $ 750 0.90725 23,000 0.1471 $ 320

0.3576 $ 750 0.52541 20,000 0.3685 $ 4000.88909 $ 900 0.98807 23,000 0.9849 $ 4500.64245 $ 850 0.58168 20,000 0.2577 $ 4000.27962 $ 750 0.4252 18,000 0.5771 $ 4000.72055 $ 900 0.31099 18,000 0.4969 $ 4000.51862 $ 850 0.04819 18,000 0.0879 $ 3200.80044 $ 900 0.44966 18,000 0.8849 $ 4500.62813 $ 850 0.92134 23,000 0.2196 $ 4000.20747 $ 750 0.29269 18,000 0.4425 $ 4000.08393 $ 750 0.8951 23,000 0.7098 $ 450

0.2519 $ 750 0.81649 23,000 0.0807 $ 3200.37978 $ 750 0.0951 18,000 0.7862 $ 4500.24892 $ 750 0.17392 18,000 0.7845 $ 4500.92554 $ 900 0.18733 18,000 0.5345 $ 4000.15302 $ 750 0.50739 20,000 0.8977 $ 4500.07832 $ 750 0.66766 23,000 0.7182 $ 4500.30978 $ 750 0.45248 18,000 0.1589 $ 3200.67526 $ 850 0.01908 18,000 0.7658 $ 4500.99494 $ 900 0.1204 18,000 0.1029 $ 3200.53285 $ 850 0.04449 18,000 0.0063 $ 3200.67465 $ 850 0.05195 18,000 0.3418 $ 4000.76453 $ 900 0.35846 18,000 0.7732 $ 4500.33261 $ 750 0.95647 23,000 0.84 $ 450

0.14 $ 750 0.50555 20,000 0.3759 $ 4000.22134 $ 750 0.97209 23,000 0.4422 $ 4000.02805 $ 750 0.82407 23,000 0.9895 $ 4500.04817 $ 750 0.34107 18,000 0.5035 $ 4000.96838 $ 900 0.05124 18,000 0.4471 $ 4000.76216 $ 900 0.52075 20,000 0.0623 $ 3200.83973 $ 900 0.9035 23,000 0.3541 $ 400

0.1157 $ 750 0.59615 20,000 0.6034 $ 4000.29595 $ 750 0.44928 18,000 0.0488 $ 3200.63302 $ 850 0.99113 23,000 0.8884 $ 4500.61145 $ 850 0.87161 23,000 0.6689 $ 4000.43625 $ 850 0.64957 20,000 0.7848 $ 450

0.9476 $ 900 0.96086 23,000 0.0581 $ 3200.3329 $ 750 0.05796 18,000 0.2757 $ 400

0.50001 $ 850 0.44407 18,000 0.1093 $ 3200.08732 $ 750 0.20163 18,000 0.5403 $ 4000.29036 $ 750 0.03156 18,000 0.2135 $ 4000.09463 $ 750 0.35802 18,000 0.8228 $ 4500.87787 $ 900 0.5242 20,000 0.3397 $ 4000.61851 $ 850 0.49438 18,000 0.3126 $ 400

0.2268 $ 750 0.13094 18,000 0.6889 $ 400

Page 72: Simulación de Proyectos

0.94915 $ 900 0.77692 23,000 0.3118 $ 4000.97819 $ 900 0.27085 18,000 0.7042 $ 4500.17445 $ 750 0.49413 18,000 0.136 $ 3200.05779 $ 750 0.51486 20,000 0.9199 $ 4500.63698 $ 850 0.44269 18,000 0.8124 $ 4500.10713 $ 750 0.99496 23,000 0.6322 $ 4000.68252 $ 850 0.14101 18,000 0.5268 $ 4000.79853 $ 900 0.07779 18,000 0.1534 $ 3200.12492 $ 750 0.08953 18,000 0.7284 $ 4500.49973 $ 850 0.95141 23,000 0.9802 $ 4500.72433 $ 900 0.98495 23,000 0.2811 $ 4000.66429 $ 850 0.63957 20,000 0.2827 $ 4000.58609 $ 850 0.2257 18,000 0.8243 $ 4500.38798 $ 750 0.4765 18,000 0.6093 $ 400

0.4363 $ 850 0.95623 23,000 0.2924 $ 4000.84164 $ 900 0.84439 23,000 0.2131 $ 4000.36296 $ 750 0.32953 18,000 0.1586 $ 3200.65674 $ 850 0.46362 18,000 0.4984 $ 4000.03914 $ 750 0.48898 18,000 0.32 $ 4000.62405 $ 850 0.24519 18,000 0.8801 $ 4500.39206 $ 750 0.29971 18,000 0.8174 $ 4500.94676 $ 900 0.35594 18,000 0.4833 $ 4000.81347 $ 900 0.09603 18,000 0.4971 $ 400

0.2075 $ 750 0.12236 18,000 0.806 $ 4500.90254 $ 900 0.79024 23,000 0.6644 $ 4000.79367 $ 900 0.54724 20,000 0.9749 $ 4500.89675 $ 900 0.76155 23,000 0.2982 $ 4000.33828 $ 750 0.59846 20,000 0.5798 $ 4000.32036 $ 750 0.35992 18,000 0.3403 $ 4000.92437 $ 900 0.83566 23,000 0.6511 $ 4000.66786 $ 850 0.76888 23,000 0.3132 $ 4000.07282 $ 750 0.52598 20,000 0.1774 $ 3200.43404 $ 850 0.4668 18,000 0.4435 $ 400

0.6382 $ 850 0.76373 23,000 0.3731 $ 4000.18225 $ 750 0.37917 18,000 0.1108 $ 3200.78542 $ 900 0.95111 23,000 0.5947 $ 4000.85196 $ 900 0.02785 18,000 0.088 $ 3200.22864 $ 750 0.59515 20,000 0.0347 $ 3200.78619 $ 900 0.13046 18,000 0.9234 $ 4500.95834 $ 900 0.09972 18,000 0.8656 $ 450

0.8413 $ 900 0.44619 18,000 0.9338 $ 4500.61169 $ 850 0.66934 23,000 0.515 $ 4000.41242 $ 850 0.85044 23,000 0.4501 $ 4000.36166 $ 750 0.35076 18,000 0.9688 $ 4500.94886 $ 900 0.57955 20,000 0.2608 $ 4000.03457 $ 750 0.55049 20,000 0.7319 $ 4500.75584 $ 900 0.46651 18,000 0.6412 $ 4000.53973 $ 850 0.93242 23,000 0.9128 $ 450

Page 73: Simulación de Proyectos

0.4066 $ 850 0.51186 20,000 0.4173 $ 4000.96111 $ 900 0.43096 18,000 0.2228 $ 4000.20019 $ 750 0.49397 18,000 0.159 $ 3200.63334 $ 850 0.53507 20,000 0.6483 $ 4000.20602 $ 750 0.65832 23,000 0.7994 $ 450

0.8635 $ 900 0.3105 18,000 0.0996 $ 3200.0319 $ 750 0.99052 23,000 0.2253 $ 400

0.19595 $ 750 0.65553 23,000 0.6964 $ 4000.90319 $ 900 0.04758 18,000 0.844 $ 4500.46186 $ 850 0.94339 23,000 0.2131 $ 4000.04981 $ 750 0.45462 18,000 0.5089 $ 4000.54163 $ 850 0.74547 23,000 0.0701 $ 320

0.5558 $ 850 0.66831 23,000 0.048 $ 3200.0663 $ 750 0.51405 20,000 0.729 $ 450

0.17928 $ 750 0.95034 23,000 0.4045 $ 4000.14465 $ 750 0.55973 20,000 0.2626 $ 400

0.9839 $ 900 0.30766 18,000 0.9801 $ 4500.28336 $ 750 0.18814 18,000 0.521 $ 4000.65052 $ 850 0.11271 18,000 0.3444 $ 4000.92122 $ 900 0.93494 23,000 0.0413 $ 3200.06672 $ 750 0.25335 18,000 0.9924 $ 4500.48546 $ 850 0.95838 23,000 0.0672 $ 3200.97315 $ 900 0.58864 20,000 0.518 $ 4000.98173 $ 900 0.48479 18,000 0.6942 $ 400

0.7045 $ 900 0.87715 23,000 0.0636 $ 3200.34623 $ 750 0.77565 23,000 0.3212 $ 4000.70856 $ 900 0.29438 18,000 0.9157 $ 4500.13436 $ 750 0.68918 23,000 0.8129 $ 4500.82852 $ 900 0.83929 23,000 0.4772 $ 4000.15717 $ 750 0.37155 18,000 0.8615 $ 4500.73404 $ 900 0.2821 18,000 0.8594 $ 4500.18162 $ 750 0.99356 23,000 0.6267 $ 4000.04909 $ 750 0.17855 18,000 0.9112 $ 450

0.7415 $ 900 0.73489 23,000 0.6605 $ 4000.70459 $ 900 0.89498 23,000 0.0479 $ 320

0.6615 $ 850 0.20475 18,000 0.3311 $ 4000.01431 $ 750 0.76345 23,000 0.8685 $ 4500.67643 $ 850 0.78669 23,000 0.1437 $ 3200.28224 $ 750 0.36396 18,000 0.8609 $ 4500.57019 $ 850 0.49844 18,000 0.1095 $ 320

0.0587 $ 750 0.59901 20,000 0.8796 $ 4500.22807 $ 750 0.09417 18,000 0.4907 $ 4000.24564 $ 750 0.87563 23,000 0.457 $ 4000.29094 $ 750 0.25312 18,000 0.0599 $ 3200.74057 $ 900 0.32328 18,000 0.0926 $ 3200.88809 $ 900 0.13862 18,000 0.9424 $ 4500.33414 $ 750 0.63362 20,000 0.3835 $ 4000.27214 $ 750 0.4704 18,000 0.9006 $ 450

Page 74: Simulación de Proyectos

0.01376 $ 750 0.14468 18,000 0.1383 $ 3200.38764 $ 750 0.95693 23,000 0.7964 $ 4500.14895 $ 750 0.05715 18,000 0.9191 $ 4500.24746 $ 750 0.02685 18,000 0.7121 $ 4500.94225 $ 900 0.34159 18,000 0.7596 $ 450

0.1914 $ 750 0.76004 23,000 0.3133 $ 4000.55096 $ 850 0.22179 18,000 0.3517 $ 4000.16983 $ 750 0.32617 18,000 0.3437 $ 4000.79787 $ 900 0.04829 18,000 0.2582 $ 400

0.22 $ 750 0.54916 20,000 0.6207 $ 4000.48564 $ 850 0.95667 23,000 0.2624 $ 4000.21768 $ 750 0.08402 18,000 0.4011 $ 4000.79473 $ 900 0.91865 23,000 0.6206 $ 4000.08566 $ 750 0.17148 18,000 0.6097 $ 4000.59767 $ 850 0.1837 18,000 0.4027 $ 4000.58762 $ 850 0.0534 18,000 0.5689 $ 4000.61589 $ 850 0.60738 20,000 0.736 $ 4500.46419 $ 850 0.74792 23,000 0.534 $ 4000.21418 $ 750 0.66051 23,000 0.2932 $ 4000.84754 $ 900 0.08975 18,000 0.483 $ 400

0.4061 $ 850 0.79715 23,000 0.7707 $ 4500.03919 $ 750 0.51233 20,000 0.4223 $ 4000.73628 $ 900 0.20919 18,000 0.426 $ 4000.15603 $ 750 0.9918 23,000 0.4843 $ 4000.79856 $ 900 0.93206 23,000 0.3924 $ 4000.83855 $ 900 0.64263 20,000 0.1582 $ 320

0.4718 $ 850 0.97195 23,000 0.8747 $ 4500.45534 $ 850 0.30352 18,000 0.9062 $ 4500.18914 $ 750 0.96465 23,000 0.4775 $ 4000.71301 $ 900 0.57004 20,000 0.2585 $ 4000.96943 $ 900 0.32955 18,000 0.2407 $ 4000.75132 $ 900 0.76633 23,000 0.1356 $ 3200.91688 $ 900 0.65383 23,000 0.713 $ 4500.70862 $ 900 0.85779 23,000 0.8733 $ 450

0.1239 $ 750 0.40861 18,000 0.4597 $ 4000.94019 $ 900 0.67492 23,000 0.24 $ 4000.22979 $ 750 0.55684 20,000 0.4377 $ 4000.06487 $ 750 0.90962 23,000 0.7465 $ 4500.64245 $ 850 0.53001 20,000 0.0783 $ 3200.13802 $ 750 0.47364 18,000 0.7003 $ 450

0.8867 $ 900 0.78354 23,000 0.0964 $ 3200.58392 $ 850 0.63737 20,000 0.4449 $ 4000.23124 $ 750 0.47765 18,000 0.0415 $ 3200.28868 $ 750 0.88722 23,000 0.5386 $ 4000.90165 $ 900 0.31183 18,000 0.4907 $ 4000.04396 $ 750 0.01519 18,000 0.1554 $ 3200.72588 $ 900 0.94557 23,000 0.8352 $ 4500.65661 $ 850 0.00508 18,000 0.9873 $ 450

Page 75: Simulación de Proyectos

0.47613 $ 850 0.99109 23,000 0.2109 $ 4000.21818 $ 750 0.70507 23,000 0.4478 $ 4000.73036 $ 900 0.7521 23,000 0.1106 $ 3200.09763 $ 750 0.07183 18,000 0.0588 $ 3200.52196 $ 850 0.33495 18,000 0.8941 $ 4500.20003 $ 750 0.85864 23,000 0.1885 $ 320

0.0884 $ 750 0.6524 23,000 0.2986 $ 4000.49512 $ 850 0.01849 18,000 0.3395 $ 4000.18564 $ 750 0.4007 18,000 0.0753 $ 3200.40996 $ 850 0.37938 18,000 0.3056 $ 4000.28908 $ 750 0.13772 18,000 0.0801 $ 3200.72277 $ 900 0.14558 18,000 0.7394 $ 4500.95379 $ 900 0.55705 20,000 0.4592 $ 400

0.5921 $ 850 0.19374 18,000 0.8247 $ 4500.39 $ 750 0.17658 18,000 0.7997 $ 450

0.12304 $ 750 0.2547 18,000 0.8622 $ 4500.85149 $ 900 0.63869 20,000 0.3516 $ 4000.31447 $ 750 0.26911 18,000 0.9553 $ 4500.64501 $ 850 0.73182 23,000 0.3689 $ 4000.75516 $ 900 0.84888 23,000 0.7761 $ 4500.43841 $ 850 0.76315 23,000 0.7859 $ 4500.76339 $ 900 0.05251 18,000 0.0492 $ 320

0.5352 $ 850 0.60725 20,000 0.9294 $ 4500.28855 $ 750 0.82038 23,000 0.5288 $ 400

0.6791 $ 850 0.77479 23,000 0.2245 $ 4000.43116 $ 850 0.53115 20,000 0.3739 $ 4000.22675 $ 750 0.85861 23,000 0.4289 $ 4000.49582 $ 850 0.82146 23,000 0.8625 $ 4500.92186 $ 900 0.11856 18,000 0.4721 $ 4000.15489 $ 750 0.61272 20,000 0.0747 $ 3200.60873 $ 850 0.58764 20,000 0.0577 $ 3200.75587 $ 900 0.44653 18,000 0.3746 $ 4000.86563 $ 900 0.5836 20,000 0.2041 $ 4000.92007 $ 900 0.50241 20,000 0.7404 $ 4500.37911 $ 750 0.91406 23,000 0.1994 $ 3200.55454 $ 850 0.39922 18,000 0.9433 $ 4500.41864 $ 850 0.66108 23,000 0.4171 $ 400

0.2254 $ 750 0.21087 18,000 0.2456 $ 4000.5494 $ 850 0.88338 23,000 0.6566 $ 400

0.26224 $ 750 0.65015 23,000 0.3454 $ 4000.0245 $ 750 0.49309 18,000 0.3904 $ 400

0.82626 $ 900 0.84765 23,000 0.5025 $ 4000.87478 $ 900 0.38123 18,000 0.2282 $ 4000.37678 $ 750 0.17414 18,000 0.7743 $ 4500.91804 $ 900 0.87749 23,000 0.4235 $ 4000.65084 $ 850 0.60439 20,000 0.3322 $ 400

0.5403 $ 850 0.15326 18,000 0.8032 $ 4500.42801 $ 850 0.33765 18,000 0.3537 $ 400

Page 76: Simulación de Proyectos

0.51516 $ 850 0.32811 18,000 0.7418 $ 4500.20916 $ 750 0.21443 18,000 0.3127 $ 4000.75215 $ 900 0.38845 18,000 0.9329 $ 4500.04215 $ 750 0.543 20,000 0.8905 $ 4500.75039 $ 900 0.84768 23,000 0.2255 $ 4000.82775 $ 900 0.33113 18,000 0.4149 $ 4000.57138 $ 850 0.3003 18,000 0.6138 $ 4000.55413 $ 850 0.54857 20,000 0.0209 $ 3200.99356 $ 900 0.03014 18,000 0.9066 $ 4500.30542 $ 750 0.94582 23,000 0.7099 $ 4500.79992 $ 900 0.38492 18,000 0.0286 $ 3200.30199 $ 750 0.75976 23,000 0.9079 $ 4500.44941 $ 850 0.63818 20,000 0.9328 $ 450

0.1292 $ 750 0.98584 23,000 0.1971 $ 3200.15123 $ 750 0.81547 23,000 0.2012 $ 4000.51867 $ 850 0.82332 23,000 0.9389 $ 4500.94032 $ 900 0.72037 23,000 0.6517 $ 4000.78937 $ 900 0.01262 18,000 0.453 $ 4000.65796 $ 850 0.05761 18,000 0.6256 $ 4000.79177 $ 900 0.64547 20,000 0.0114 $ 3200.02184 $ 750 0.89278 23,000 0.4781 $ 4000.50457 $ 850 0.56244 20,000 0.2361 $ 400

0.367 $ 750 0.55926 20,000 0.6966 $ 4000.43248 $ 850 0.0783 18,000 0.7424 $ 4500.32041 $ 750 0.10424 18,000 0.4523 $ 4000.87928 $ 900 0.32476 18,000 0.8528 $ 4500.92423 $ 900 0.56387 20,000 0.1173 $ 3200.31984 $ 750 0.34642 18,000 0.7077 $ 4500.44602 $ 850 0.4289 18,000 0.6429 $ 4000.08012 $ 750 0.95438 23,000 0.4339 $ 4000.62933 $ 850 0.47483 18,000 0.9426 $ 4500.31287 $ 750 0.13744 18,000 0.1276 $ 320

0.7324 $ 900 0.13443 18,000 0.3253 $ 4000.84591 $ 900 0.4331 18,000 0.7122 $ 4500.50748 $ 850 0.70548 23,000 0.3297 $ 4000.03801 $ 750 0.77126 23,000 0.8939 $ 4500.38714 $ 750 0.21552 18,000 0.6458 $ 4000.72364 $ 900 0.7638 23,000 0.5172 $ 400

0.0027 $ 750 0.66215 23,000 0.5372 $ 4000.90867 $ 900 0.50248 20,000 0.2692 $ 4000.93039 $ 900 0.33497 18,000 0.4995 $ 4000.90052 $ 900 0.14269 18,000 0.3032 $ 4000.53086 $ 850 0.92471 23,000 0.1856 $ 3200.49854 $ 850 0.76959 23,000 0.5487 $ 4000.10634 $ 750 0.33175 18,000 0.4738 $ 4000.79354 $ 900 0.94643 23,000 0.8512 $ 4500.80915 $ 900 0.01401 18,000 0.6905 $ 4000.05556 $ 750 0.18245 18,000 0.3865 $ 400

Page 77: Simulación de Proyectos

0.30388 $ 750 0.37522 18,000 0.5505 $ 4000.2564 $ 750 0.59609 20,000 0.8805 $ 450

0.73586 $ 900 0.47647 18,000 0.4222 $ 4000.14833 $ 750 0.41668 18,000 0.1046 $ 320

0.4396 $ 850 0.73659 23,000 0.7264 $ 4500.47716 $ 850 0.53108 20,000 0.4405 $ 4000.95219 $ 900 0.59008 20,000 0.0412 $ 3200.01946 $ 750 0.62285 20,000 0.2756 $ 4000.88766 $ 900 0.86774 23,000 0.5742 $ 400

0.6161 $ 850 0.82146 23,000 0.1065 $ 3200.02928 $ 750 0.9964 23,000 0.3274 $ 4000.42432 $ 850 0.29079 18,000 0.5357 $ 4000.19725 $ 750 0.95645 23,000 0.5852 $ 4000.13954 $ 750 0.68781 23,000 0.4587 $ 4000.02304 $ 750 0.30574 18,000 0.944 $ 4500.53704 $ 850 0.42834 18,000 0.8246 $ 4500.75894 $ 900 0.73471 23,000 0.5167 $ 4000.26954 $ 750 0.60257 20,000 0.2239 $ 4000.07507 $ 750 0.20111 18,000 0.4239 $ 4000.79118 $ 900 0.59734 20,000 0.3296 $ 4000.38978 $ 750 0.82738 23,000 0.2989 $ 4000.48282 $ 850 0.76232 23,000 0.1067 $ 3200.81503 $ 900 0.72375 23,000 0.0478 $ 3200.67155 $ 850 0.36858 18,000 0.267 $ 400

0.5466 $ 850 0.593 20,000 0.9555 $ 4500.88476 $ 900 0.34228 18,000 0.0745 $ 3200.02384 $ 750 0.79931 23,000 0.1131 $ 3200.45672 $ 850 0.64609 20,000 0.8113 $ 4500.08955 $ 750 0.73075 23,000 0.4972 $ 4000.98828 $ 900 0.12615 18,000 0.8254 $ 4500.58759 $ 850 0.21461 18,000 0.3556 $ 4000.83485 $ 900 0.19266 18,000 0.5865 $ 400

Page 78: Simulación de Proyectos

INTERESES IMPUESTOS COSTOS FIJOSVariación 15% Variación 5% $ 5,500,000

Intereses ### Tasa 34%Mínimo ### Mínimo 32%Máximo ### Máximo 36% UTILIDAD NETA0.35852736 $ 128,690 0.6974902367 38.79% $ 1,512,6900.14659052 $ 136,539 0.4801484104 37.92% $ 2,088,0170.51261103 $ 122,983 0.841036543 39.36% $ 774,330

0.8803529 $ 109,364 0.5134235192 38.05% $ 2,992,4000.23092282 $ 133,416 0.8805302837 39.52% $ 1,491,738

0.8269229 $ 111,343 0.3711420824 37.48% $ 3,743,8350.0046424 $ 141,796 0.2603104173 37.04% $ 225,521

0.56204322 $ 121,153 0.8248344639 39.30% $ 958,3710.5950256 $ 119,931 0.9861437717 39.94% $ 2,354,214

0.44506362 $ 125,485 0.6344317226 38.54% $ 2,903,7940.9727481 $ 105,942 0.6829061841 38.73% $ 2,961,749

0.25106106 $ 132,670 0.5853198138 38.34% -$ 143,4610.71409886 $ 115,521 0.1681399391 36.67% $ 3,726,4900.09705556 $ 138,374 0.4007327154 37.60% $ 1,311,3530.18874346 $ 134,978 0.1882843655 36.75% $ 420,6060.88848108 $ 109,063 0.3354689883 37.34% $ 1,529,4450.59385815 $ 119,974 0.0534940819 36.21% $ 2,155,9840.04510278 $ 140,298 0.244658111 36.98% $ 982,9460.06871862 $ 139,423 0.76401616 39.06% $ 1,469,1000.18843333 $ 134,989 0.5539598376 38.22% $ 781,5760.88916247 $ 109,038 0.8834652513 39.53% -$ 126,3970.67252451 $ 117,061 0.4828558545 37.93% $ 1,541,1250.01818677 $ 141,294 0.4248416561 37.70% $ 410,3780.02126535 $ 141,180 0.4378759667 37.75% $ 2,713,3000.76676977 $ 113,571 0.6888845684 38.76% $ 2,619,0760.44191233 $ 125,602 0.818189188 39.27% $ 2,868,997

0.853604 $ 110,355 0.3403778587 37.36% $ 2,680,7050.59958617 $ 119,762 0.3177591596 37.27% $ 426,706

0.0465612 $ 140,244 0.8745535162 39.50% $ 943,6800.5825698 $ 120,393 0.2215230921 36.89% $ 1,501,863

0.83029976 $ 111,218 0.3450712875 37.38% $ 4,119,6150.21251272 $ 134,098 0.4628577833 37.85% $ 1,308,7880.07053736 $ 139,356 0.5202748406 38.08% $ 1,300,696

0.8510741 $ 110,448 0.7344574193 38.94% $ 421,0550.32097094 $ 130,081 0.5450337497 38.18% $ 1,495,991

0.3657603 $ 128,422 0.5268938537 38.11% $ 2,637,5940.78246362 $ 112,989 0.0908431508 36.36% $ 4,917,2090.14411755 $ 136,631 0.216609303 36.87% $ 2,123,4150.45476273 $ 125,126 0.5972433325 38.39% $ 415,7970.29236529 $ 131,140 0.8691647218 39.48% $ 404,8160.82708195 $ 111,337 0.500736084 38.00% -$ 131,023

Page 79: Simulación de Proyectos

0.94258158 $ 107,059 0.1838255971 36.74% $ 3,000,6070.57499183 $ 120,673 0.7050669157 38.82% $ 1,486,2560.09386622 $ 138,492 0.2884963607 37.15% -$ 149,8830.91806652 $ 107,967 0.7652571179 39.06% $ 970,1680.94527515 $ 106,960 0.9052451235 39.62% $ 418,4510.34111295 $ 129,335 0.1120434331 36.45% $ 2,142,1190.85820474 $ 110,184 0.1562604174 36.63% $ 437,1700.67353026 $ 117,024 0.8714098765 39.49% $ 2,864,130

0.8666373 $ 109,872 0.0679317395 36.27% $ 3,078,1570.94737706 $ 106,882 0.2695519837 37.08% $ 2,135,0110.98219933 $ 105,592 0.4127641262 37.65% $ 432,9560.36485619 $ 128,456 0.5561229932 38.22% $ 1,495,921

0.1846825 $ 135,128 0.0693235444 36.28% $ 423,6740.24807992 $ 132,780 0.1086624771 36.43% $ 2,706,1170.65910294 $ 117,558 0.7237623572 38.90% $ 2,066,8390.70685173 $ 115,790 0.3633025465 37.45% $ 2,961,0970.87265425 $ 109,649 0.4698219429 37.88% $ 428,851

0.7855517 $ 112,875 0.9900108736 39.96% $ 1,493,2690.51993827 $ 122,712 0.6658899185 38.66% $ 2,617,4030.34692222 $ 129,120 0.6807441242 38.72% $ 2,396,471

0.9109148 $ 108,232 0.9145244702 39.66% $ 3,971,5640.71533694 $ 115,475 0.0486365921 36.19% $ 2,287,122

0.2726655 $ 131,870 0.6136730926 38.45% -$ 142,7050.20080425 $ 134,531 0.6290246521 38.52% $ 1,515,8660.12406886 $ 137,373 0.9430739529 39.77% $ 1,483,1840.07449284 $ 139,209 0.9763509525 39.91% $ 1,478,8020.04932901 $ 140,141 0.5876951887 38.35% $ 1,516,4840.81454099 $ 111,801 0.5086103048 38.03% $ 798,2390.25227263 $ 132,625 0.5652154796 38.26% -$ 143,6210.21002811 $ 134,190 0.957317654 39.83% $ 1,483,6960.23944993 $ 133,100 0.6111451028 38.44% -$ 143,4860.95252172 $ 106,691 0.2391312256 36.96% $ 2,139,2600.51978091 $ 122,718 0.3524518824 37.41% $ 2,958,815

0.9574407 $ 106,509 0.0915241261 36.37% $ 441,2950.15201639 $ 136,338 0.5972662429 38.39% $ 1,517,8850.10084441 $ 138,233 0.9564090642 39.83% $ 3,527,2810.75224587 $ 114,109 0.2901824844 37.16% $ 1,562,1160.33839222 $ 129,436 0.0679051995 36.27% $ 2,148,0060.93991174 $ 107,158 0.4621523896 37.85% -$ 128,7520.63056203 $ 118,615 0.6152102232 38.46% $ 1,496,254

0.3345438 $ 129,578 0.8251185981 39.30% $ 406,9430.86683526 $ 109,865 0.1604067765 36.64% $ 4,169,0670.35847705 $ 128,692 0.1971918622 36.79% $ 2,131,0450.49010244 $ 123,817 0.2818226829 37.13% $ 802,371

0.7535482 $ 114,060 0.721841019 38.89% $ 3,597,0530.98354898 $ 105,542 0.4642442804 37.86% $ 3,725,1370.65786304 $ 117,604 0.2750517073 37.10% $ 1,529,9720.73947222 $ 114,582 0.6803036093 38.72% $ 1,492,395

Page 80: Simulación de Proyectos

0.22664874 $ 133,574 0.9178908985 39.67% $ 402,0440.99615354 $ 105,075 0.2504992573 37.00% $ 437,7890.47701826 $ 124,302 0.7306368672 38.92% $ 412,6990.00691386 $ 141,712 0.2187542165 36.88% $ 2,681,7310.21144438 $ 134,137 0.4932241463 37.97% $ 1,306,2060.93042495 $ 107,510 0.4709709328 37.88% $ 243,8000.81754374 $ 111,690 0.3510335908 37.40% $ 2,246,1340.39544168 $ 127,323 0.9060617309 39.62% $ 3,606,0490.53580756 $ 122,124 0.5559653952 38.22% $ 2,704,4830.80563197 $ 112,131 0.8814763725 39.53% $ 415,9820.33748843 $ 129,469 0.9730882988 39.89% $ 2,350,5280.87450694 $ 109,581 0.9809474515 39.92% $ 2,036,8350.28129977 $ 131,550 0.1223953484 36.49% $ 2,482,273

0.5065338 $ 123,209 0.79032837 39.16% $ 2,054,3960.33304905 $ 129,634 0.4113523993 37.65% $ 1,315,9100.13102343 $ 137,116 0.4557653255 37.82% $ 1,531,3460.48803391 $ 123,894 0.5691849541 38.28% $ 3,626,9240.22753651 $ 133,541 0.4480275119 37.79% $ 2,094,2030.00672134 $ 141,719 0.4040864267 37.62% $ 4,802,469

0.3746324 $ 128,093 0.6911025454 38.76% $ 2,064,8070.67783117 $ 116,865 0.2767962204 37.11% $ 2,976,8020.43219072 $ 125,962 0.8729054734 39.49% $ 1,466,7460.35249965 $ 128,913 0.8082449361 39.23% $ 1,501,6060.47762032 $ 124,279 0.7024048299 38.81% -$ 137,2370.12865332 $ 137,203 0.7205483942 38.88% $ 771,7940.48822125 $ 123,887 0.4771182822 37.91% $ 2,934,5160.01277368 $ 141,495 0.4567949114 37.83% $ 2,088,0770.26030515 $ 132,328 0.2124419356 36.85% $ 3,137,0970.05561489 $ 139,908 0.0670010121 36.27% $ 3,001,8350.61331402 $ 119,254 0.7555741797 39.02% $ 1,482,2130.18866505 $ 134,981 0.6598863257 38.64% $ 2,064,7910.13315827 $ 137,036 0.3172343113 37.27% $ 415,8840.96510834 $ 106,225 0.9172136869 39.67% $ 1,474,3570.72960979 $ 114,947 0.1927432577 36.77% $ 2,140,3360.73626591 $ 114,700 0.8260834427 39.30% $ 2,661,6870.71615607 $ 115,445 0.2427691573 36.97% $ 872,6700.63894101 $ 118,305 0.8674093658 39.47% $ 1,502,1790.84390992 $ 110,714 0.952938819 39.81% -$ 126,825

0.9857073 $ 105,462 0.7813506164 39.13% $ 3,588,2760.93736333 $ 107,253 0.7055704259 38.82% $ 2,956,5640.93034719 $ 107,513 0.6974652034 38.79% $ 1,305,2990.32350059 $ 129,987 0.4229441929 37.69% $ 1,507,867

0.2687689 $ 132,014 0.7407846245 38.96% $ 2,055,7130.88148855 $ 109,322 0.6178406756 38.47% $ 2,916,875

0.6666442 $ 117,279 0.3142289596 37.26% $ 2,247,9100.25607765 $ 132,484 0.5300707149 38.12% $ 1,304,1250.69433967 $ 116,253 0.9142320027 39.66% $ 412,5940.84896595 $ 110,527 0.1282710154 36.51% $ 1,548,746

Page 81: Simulación de Proyectos

0.9506306 $ 106,761 0.2183471371 36.87% $ 437,6180.28556624 $ 131,392 0.0044800915 36.02% $ 1,579,4670.01636543 $ 141,362 0.9159207748 39.66% $ 2,629,8420.53133037 $ 122,290 0.567499606 38.27% $ 850,4600.87255238 $ 109,653 0.5209718297 38.08% $ 2,099,1710.54508036 $ 121,781 0.5633261165 38.25% $ 2,975,0910.82523391 $ 111,405 0.1587495856 36.63% $ 2,147,1830.83859731 $ 110,911 0.4278447925 37.71% $ 2,111,017

0.0315344 $ 140,800 0.4274488213 37.71% $ 2,933,3700.66027357 $ 117,515 0.5733205728 38.29% $ 421,1390.51216377 $ 123,000 0.2657708101 37.06% $ 3,698,8030.94296335 $ 107,045 0.2934437116 37.17% $ 2,131,6650.04023698 $ 140,478 0.1182221988 36.47% -$ 152,7690.52754491 $ 122,430 0.9706016076 39.88% $ 828,1620.00869516 $ 141,646 0.6358280121 38.54% $ 773,3430.47640751 $ 124,324 0.2929345425 37.17% $ 424,5150.63417309 $ 118,481 0.2995008021 37.20% $ 1,558,443

0.5997237 $ 119,757 0.94515849 39.78% $ 2,848,5220.52265943 $ 122,611 0.4437985399 37.78% $ 2,101,5740.60732912 $ 119,476 0.3982675479 37.59% $ 424,6940.25339697 $ 132,583 0.3134816208 37.25% $ 2,959,9940.34803097 $ 129,079 0.2256443606 36.90% $ 1,559,0880.59734793 $ 119,845 0.8935031685 39.57% $ 410,9900.55985952 $ 121,234 0.0235379485 36.09% $ 1,584,0770.94998525 $ 106,785 0.6176486608 38.47% $ 3,626,0600.38983721 $ 127,530 0.0099582019 36.04% $ 3,756,0410.44734513 $ 125,401 0.3052568232 37.22% $ 1,522,1390.12042885 $ 137,508 0.2980481527 37.19% $ 855,7510.20031186 $ 134,549 0.0187409011 36.07% $ 1,576,0400.01776295 $ 141,310 0.2439620146 36.98% $ 2,967,6120.82829779 $ 111,292 0.9661931233 39.86% $ 1,797,2660.69260145 $ 116,318 0.4110109298 37.64% $ 1,517,5460.29468297 $ 131,054 0.3006941406 37.20% $ 1,550,4290.04833027 $ 140,178 0.0140181137 36.06% $ 2,717,5030.41926526 $ 126,441 0.8190093812 39.28% $ 1,471,681

0.7671564 $ 113,556 0.4137996392 37.66% $ 427,9620.82810713 $ 111,299 0.4018235939 37.61% $ 429,6990.29284355 $ 131,123 0.3041218056 37.22% $ 4,117,8940.24819832 $ 132,776 0.2242773964 36.90% $ 1,556,8900.24684015 $ 132,826 0.3737515221 37.50% $ 792,047

0.0634963 $ 139,616 0.6812039534 38.72% $ 1,446,3290.34237268 $ 129,288 0.7474020283 38.99% $ 2,056,4840.15829164 $ 136,106 0.6560423413 38.62% $ 3,599,0140.66908224 $ 117,189 0.2003333898 36.80% $ 4,153,9290.24333667 $ 132,956 0.9225752124 39.69% $ 2,030,6540.04432873 $ 140,326 0.6715347749 38.69% $ 2,059,9460.08278235 $ 138,902 0.5262081448 38.10% $ 1,492,3530.55391359 $ 121,454 0.9685770919 39.87% $ 2,632,631

Page 82: Simulación de Proyectos

0.27670863 $ 131,720 0.1862540243 36.75% $ 2,984,5470.04114428 $ 140,444 0.227568075 36.91% $ 1,551,7270.87208405 $ 109,670 0.4738564209 37.90% $ 428,7260.02440774 $ 141,064 0.8740926732 39.50% $ 1,487,7450.32897767 $ 129,784 0.9010699241 39.60% $ 404,7820.55066969 $ 121,574 0.6318564121 38.53% $ 2,076,8050.57556058 $ 120,652 0.4186478981 37.67% $ 1,514,1010.43907194 $ 125,707 0.2938230549 37.18% $ 2,119,8900.45964818 $ 124,945 0.0683479495 36.27% $ 1,003,7290.17682577 $ 135,419 0.6989267082 38.80% $ 406,7520.88749709 $ 109,100 0.5301864921 38.12% $ 984,4370.34181296 $ 129,309 0.9019016721 39.61% $ 405,0460.41111938 $ 126,742 0.3850343538 37.54% $ 2,106,9320.15344897 $ 136,285 0.6277005348 38.51% $ 3,667,0410.20110196 $ 134,520 0.0128266689 36.05% $ 1,346,4270.86727411 $ 109,849 0.4811100295 37.92% $ 1,514,7380.68046014 $ 116,767 0.0949269614 36.38% $ 3,742,9300.70264043 $ 115,946 0.8193873925 39.28% -$ 131,1280.97216991 $ 105,964 0.8154724062 39.26% $ 785,9730.02561767 $ 141,019 0.6646244853 38.66% $ 3,041,9130.22944263 $ 133,471 0.5807343872 38.32% $ 1,521,2830.65450333 $ 117,728 0.1437147214 36.57% $ 3,058,5330.84240729 $ 110,769 0.576062788 38.30% $ 4,768,6070.51282506 $ 122,976 0.7658721112 39.06% $ 1,509,4120.02204215 $ 141,152 0.4964001821 37.99% $ 2,206,9980.35736524 $ 128,733 0.1669130659 36.67% -$ 144,8620.36986297 $ 128,270 0.2806907514 37.12% $ 2,245,8050.31233414 $ 130,401 0.1812671426 36.73% $ 423,6880.46461229 $ 124,761 0.4930972622 37.97% $ 977,0830.74910363 $ 114,225 0.3619101846 37.45% $ 1,329,7220.20742335 $ 134,286 0.222772435 36.89% $ 2,755,1540.74207292 $ 114,485 0.8190249463 39.28% $ 416,2710.02182369 $ 141,160 0.7695095894 39.08% $ 1,467,5130.49283988 $ 123,716 0.6297082123 38.52% $ 415,7870.66197085 $ 117,452 0.2433778821 36.97% $ 241,1070.32310196 $ 130,002 0.670473823 38.68% $ 2,066,4190.63820931 $ 118,332 0.0922444937 36.37% $ 2,151,7900.40986309 $ 126,789 0.3824691031 37.53% $ 420,5560.40701587 $ 126,894 0.5957005541 38.38% $ 4,752,6000.67596474 $ 116,934 0.5732452244 38.29% $ 1,310,081

0.9479332 $ 106,861 0.2692943109 37.08% $ 2,764,2870.48969604 $ 123,832 0.2837732711 37.14% $ 2,971,1010.00706126 $ 141,706 0.8744838031 39.50% $ 1,487,3180.55678247 $ 121,348 0.9447235248 39.78% -$ 133,2980.23071449 $ 133,423 0.5157612267 38.06% $ 412,8570.81923836 $ 111,628 0.6168305657 38.47% $ 2,084,9560.20661793 $ 134,316 0.1321064508 36.53% $ 803,3500.08193604 $ 138,933 0.3168153272 37.27% $ 414,705

Page 83: Simulación de Proyectos

0.39091384 $ 127,491 0.6314700764 38.53% $ 2,620,3400.49237892 $ 123,733 0.049096481 36.20% $ 3,072,953

0.351317 $ 128,957 0.978889915 39.92% $ 1,484,7120.40652005 $ 126,913 0.5281886609 38.11% $ 2,211,2850.61336642 $ 119,252 0.2395374822 36.96% $ 2,982,3510.32991759 $ 129,750 0.7387435589 38.95% -$ 140,2510.05664779 $ 139,870 0.4964466196 37.99% $ 4,775,1750.95757581 $ 106,504 0.3914487095 37.57% $ 432,9790.06935898 $ 139,399 0.5085358441 38.03% $ 2,918,9640.14202847 $ 136,708 0.0891980437 36.36% $ 804,0000.22780674 $ 133,531 0.3217902099 37.29% $ 1,515,4360.30741194 $ 130,583 0.8823587238 39.53% $ 2,364,0470.93738464 $ 107,252 0.0881666836 36.35% $ 1,554,7440.64921509 $ 117,924 0.101247103 36.40% $ 3,009,364

0.6309209 $ 118,602 0.5149543402 38.06% $ 422,0590.14751106 $ 136,505 0.7468667723 38.99% $ 404,8150.43170195 $ 125,980 0.9657928701 39.86% $ 946,5660.23516029 $ 133,259 0.3001264909 37.20% $ 1,549,1010.00299426 $ 141,857 0.1397352813 36.56% $ 2,695,0670.84051314 $ 110,840 0.4656619102 37.86% $ 2,944,7890.38811807 $ 127,594 0.3245895701 37.30% $ 797,819

0.5231922 $ 122,592 0.5858029535 38.34% -$ 137,2430.37863617 $ 127,945 0.7198911432 38.88% $ 2,061,0150.77303582 $ 113,339 0.310715358 37.24% $ 1,529,1790.17960021 $ 135,317 0.25860833 37.03% $ 796,3150.94638335 $ 106,919 0.2799073809 37.12% $ 1,001,7350.06082831 $ 139,715 0.3556881618 37.42% -$ 150,0070.95733778 $ 106,513 0.1285741749 36.51% $ 2,154,3790.45842622 $ 124,990 0.8117617242 39.25% $ 2,171,9240.85760348 $ 110,207 0.1931749178 36.77% $ 1,005,1830.38064237 $ 127,871 0.5379165714 38.15% $ 2,085,6060.58679679 $ 120,236 0.9348492886 39.74% $ 1,494,3210.68507796 $ 116,596 0.0983404663 36.39% $ 2,152,0690.86814606 $ 109,816 0.1255579124 36.50% $ 2,495,5790.08647055 $ 138,766 0.1961691263 36.78% -$ 150,9360.50186641 $ 123,381 0.5120645186 38.05% $ 1,503,3330.00407214 $ 141,817 0.6415641741 38.57% $ 2,892,413

0.2096765 $ 134,203 0.5339462609 38.14% $ 2,082,2240.86356877 $ 109,986 0.2459056339 36.98% $ 434,8220.53790016 $ 122,047 0.7121941618 38.85% $ 2,609,906

0.624984 $ 118,822 0.9062969198 39.63% $ 2,910,7770.65896801 $ 117,563 0.4522965016 37.81% $ 859,7490.54447394 $ 121,803 0.8520726312 39.41% $ 1,501,5820.13395159 $ 137,007 0.8842345955 39.54% $ 1,271,5340.79516673 $ 112,519 0.9493603409 39.80% $ 1,497,527

0.0836504 $ 138,870 0.7642382505 39.06% $ 1,499,8880.23765702 $ 133,166 0.8392754087 39.36% $ 2,581,467

0.6137841 $ 119,237 0.9563255324 39.83% $ 2,034,364

Page 84: Simulación de Proyectos

0.45184295 $ 125,234 0.7591443435 39.04% $ 960,0310.71154782 $ 115,616 0.3738660446 37.50% -$ 134,7700.97294347 $ 105,935 0.9224695894 39.69% $ 3,970,8580.96338233 $ 106,289 0.952167961 39.81% $ 2,855,3030.92700763 $ 107,636 0.164241772 36.66% $ 438,5640.07797532 $ 139,080 0.73581604 38.94% -$ 145,9750.57795578 $ 120,563 0.7683104724 39.07% $ 840,4460.29176856 $ 131,162 0.3169369889 37.27% $ 231,380

0.7048231 $ 115,865 0.5097126484 38.04% $ 2,716,4610.27822232 $ 131,664 0.1290065773 36.52% $ 1,535,256

0.2747178 $ 131,794 0.4874901405 37.95% $ 973,0730.96297658 $ 106,304 0.4682419793 37.87% $ 2,108,4030.62693174 $ 118,750 0.8544656877 39.42% -$ 132,5230.98239052 $ 105,585 0.8172173017 39.27% $ 1,514,8860.76534374 $ 113,623 0.0926521965 36.37% $ 436,7370.38104396 $ 127,856 0.8771181844 39.51% $ 3,612,6410.95235684 $ 106,697 0.6012027218 38.40% $ 1,535,7540.61136682 $ 119,326 0.5241846958 38.10% $ 4,779,3490.21926056 $ 133,848 0.5665280019 38.27% $ 843,3790.11051076 $ 137,875 0.4479247205 37.79% $ 2,215,9370.98148466 $ 105,619 0.4180031704 37.67% $ 1,523,5340.89557877 $ 108,800 0.7711198528 39.08% $ 4,709,5010.95708323 $ 106,522 0.097929559 36.39% $ 2,285,7490.22863392 $ 133,501 0.142851808 36.57% $ 3,721,0380.90929399 $ 108,292 0.1257668776 36.50% $ 1,582,1580.44155164 $ 125,615 0.4383778022 37.75% $ 4,086,0990.97014644 $ 106,039 0.587949544 38.35% $ 1,315,5490.28855316 $ 131,281 0.4364864392 37.75% $ 1,536,877

0.5830094 $ 120,376 0.9739849355 39.90% $ 2,031,2910.77748384 $ 113,174 0.0220196245 36.09% $ 3,762,3840.30784429 $ 130,567 0.892389479 39.57% $ 3,963,8940.30630865 $ 130,624 0.2427102794 36.97% $ 421,902

0.1411257 $ 136,741 0.7201077367 38.88% $ 1,505,5330.88800494 $ 109,081 0.7417966638 38.97% $ 1,300,5600.19714172 $ 134,667 0.502118136 38.01% $ 1,497,302

0.910644 $ 108,242 0.5189463031 38.08% $ 2,224,1680.00188874 $ 141,898 0.1366157102 36.55% $ 2,130,8340.43626159 $ 125,811 0.0677553729 36.27% $ 3,010,6770.66065057 $ 117,501 0.8450077843 39.38% $ 1,474,5800.59970724 $ 119,758 0.0450820951 36.18% $ 3,018,8250.06801129 $ 139,449 0.5628791961 38.25% $ 963,6160.36867655 $ 128,314 0.558734153 38.23% $ 1,526,6380.99579894 $ 105,089 0.7252803646 38.90% $ 974,4730.78339044 $ 112,955 0.4963102148 37.99% $ 426,0690.73113216 $ 114,891 0.3174337866 37.27% $ 1,558,9160.45302146 $ 125,190 0.0802705272 36.32% -$ 143,3990.92710395 $ 107,633 0.9404835832 39.76% $ 2,856,7100.62084966 $ 118,975 0.4474344692 37.79% $ 2,999,172

Page 85: Simulación de Proyectos

0.21890378 $ 133,861 0.2324247777 36.93% $ 420,1360.94643742 $ 106,917 0.1065283567 36.43% $ 3,015,3620.31303449 $ 130,375 0.8322019076 39.33% $ 1,279,9350.09762719 $ 138,352 0.4014862389 37.61% $ 1,535,922

0.0113541 $ 141,548 0.2558874171 37.02% $ 981,4580.43653786 $ 125,801 0.7113370701 38.85% $ 1,292,9310.27866259 $ 131,648 0.4151594295 37.66% -$ 144,4080.30732576 $ 130,586 0.7158651624 38.86% $ 2,059,9430.65399973 $ 117,747 0.0028300171 36.01% -$ 139,3340.92598491 $ 107,674 0.3055605445 37.22% $ 2,688,3480.32301254 $ 130,005 0.8286633678 39.31% $ 2,864,3450.04015758 $ 140,481 0.5847729236 38.34% $ 2,071,5100.15261792 $ 136,316 0.1198806135 36.48% $ 802,6980.42047989 $ 126,396 0.7678928354 39.07% $ 410,4170.07491777 $ 139,193 0.9067956389 39.63% $ 1,485,6580.63920522 $ 118,295 0.9374388148 39.75% $ 952,9810.13219402 $ 137,072 0.9197470612 39.68% $ 218,9220.02923527 $ 140,885 0.5021241739 38.01% $ 1,524,4420.53836355 $ 122,030 0.8296319093 39.32% $ 1,503,6690.33208394 $ 129,669 0.3027158526 37.21% $ 1,551,0990.02188279 $ 141,158 0.1332377101 36.53% $ 1,528,8210.24755719 $ 132,800 0.4487909245 37.80% $ 2,716,6100.73723278 $ 114,665 0.2055114846 36.82% $ 1,342,7430.59969329 $ 119,758 0.3246741261 37.30% $ 2,965,9230.58503048 $ 120,301 0.9004233778 39.60% $ 2,041,2810.31390772 $ 130,342 0.401794075 37.61% $ 4,092,7560.59445039 $ 119,953 0.1404410284 36.56% $ 1,002,3540.67476811 $ 116,978 0.4063429396 37.63% $ 2,110,1470.37791469 $ 127,972 0.2413392358 36.97% $ 2,125,5460.87140692 $ 109,695 0.4667582724 37.87% $ 428,9070.31859939 $ 130,169 0.6385805303 38.55% $ 780,2560.63900263 $ 118,303 0.1146655714 36.46% $ 3,737,3090.80194695 $ 112,268 0.3519834597 37.41% $ 1,557,1230.76997161 $ 113,452 0.2256978529 36.90% $ 433,1930.78203964 $ 113,005 0.8899371692 39.56% $ 1,503,1460.58965788 $ 120,130 0.94068283 39.76% -$ 132,6000.06176517 $ 139,681 0.8555949737 39.42% $ 2,035,6020.77907899 $ 113,115 0.6573286045 38.63% $ 3,612,8220.85330694 $ 110,366 0.8411644409 39.36% $ 3,571,2000.06579545 $ 139,531 0.9472099389 39.79% $ 2,143,8000.96865619 $ 106,094 0.7008881306 38.80% -$ 126,1220.31406817 $ 130,336 0.7161667851 38.86% $ 2,060,0550.37537125 $ 128,066 0.4751795196 37.90% $ 1,845,5500.61057054 $ 119,356 0.6212095584 38.48% $ 4,749,3670.45161048 $ 125,243 0.7546767304 39.02% $ 1,509,1390.79646086 $ 112,471 0.2261502579 36.90% $ 2,137,3750.80050704 $ 112,321 0.0523883732 36.21% $ 4,195,9310.24081496 $ 133,049 0.5363373884 38.15% $ 412,540

Page 86: Simulación de Proyectos

0.02787629 $ 140,936 0.3956769462 37.58% $ 2,995,4460.47483214 $ 124,383 0.0608905402 36.24% $ 813,2880.23198736 $ 133,376 0.6722342201 38.69% $ 776,580

0.6728508 $ 117,049 0.351468003 37.41% $ 1,554,1820.38394378 $ 127,749 0.3025023156 37.21% $ 2,456,5020.32659889 $ 129,872 0.9678731217 39.87% $ 402,9380.69372252 $ 116,276 0.5267084359 38.11% $ 1,537,255

0.6167769 $ 119,126 0.9873482273 39.95% $ 2,564,6860.71411239 $ 115,521 0.8586790613 39.43% $ 2,867,451

0.0501382 $ 140,111 0.389778935 37.56% $ 1,535,9760.11881912 $ 137,568 0.1915562686 36.77% $ 2,126,193

0.2888081 $ 131,272 0.8511186881 39.40% $ 2,580,5990.5548333 $ 121,420 0.8742093749 39.50% $ 410,563

0.27258633 $ 131,873 0.1291384644 36.52% $ 995,5010.20783038 $ 134,271 0.1596793829 36.64% $ 2,474,7200.38267213 $ 127,796 0.2772809481 37.11% $ 2,120,8090.55205187 $ 121,523 0.2257957731 36.90% $ 428,0980.92822096 $ 107,591 0.6828023818 38.73% $ 2,905,616

0.7860888 $ 112,855 0.652095971 38.61% $ 2,963,4620.50560006 $ 123,243 0.8663707267 39.47% $ 2,165,1730.74462559 $ 114,391 0.522988644 38.09% $ 2,715,0450.74462634 $ 114,391 0.478994335 37.92% $ 2,654,4700.09901768 $ 138,301 0.0699755667 36.28% $ 421,6350.95488243 $ 106,604 0.2420506474 36.97% $ 2,264,9820.71251018 $ 115,580 0.9333664798 39.73% $ 2,853,2710.30889566 $ 130,528 0.1307026843 36.52% -$ 146,3330.92342964 $ 107,769 0.9477901617 39.79% $ 2,367,5510.56619165 $ 120,999 0.3351642334 37.34% $ 1,553,3260.77125026 $ 113,405 0.0644388007 36.26% $ 1,903,7230.84761984 $ 110,576 0.5357424949 38.14% $ 2,931,6670.23092687 $ 133,416 0.0282048936 36.11% $ 1,543,8880.74752833 $ 114,283 0.3222202691 37.29% $ 3,690,9990.75199674 $ 114,118 0.2315731317 36.93% $ 2,135,6010.46126766 $ 124,885 0.9250465118 39.70% $ 1,492,4900.51490585 $ 122,898 0.4168474057 37.67% $ 2,946,5260.43719263 $ 125,777 0.1452981801 36.58% $ 1,569,1230.86803722 $ 109,820 0.2109249878 36.84% -$ 132,5150.81309519 $ 111,855 0.5875591511 38.35% $ 2,088,7830.71804412 $ 115,375 0.3808814581 37.52% $ 3,014,2550.41179978 $ 126,717 0.2746645696 37.10% $ 2,121,8400.97536822 $ 105,845 0.3035231947 37.21% $ 1,000,9050.02443226 $ 141,063 0.5971369184 38.39% $ 2,069,490

0.7967712 $ 112,460 0.9586179192 39.83% $ 1,280,0460.45317801 $ 125,185 0.1589050333 36.64% $ 1,568,151

0.0910411 $ 138,596 0.9505989015 39.80% $ 2,023,4850.0294985 $ 140,876 0.5580412758 38.23% $ 2,074,858

0.79094515 $ 112,675 0.0412909524 36.17% $ 1,587,7800.00409056 $ 141,817 0.0200613707 36.08% $ 2,785,740

Page 87: Simulación de Proyectos

0.77224587 $ 113,368 0.9854770775 39.94% $ 3,595,4570.29726437 $ 130,959 0.5555929154 38.22% $ 1,494,426

0.6598624 $ 117,530 0.8768860975 39.51% $ 775,7980.14986443 $ 136,418 0.6013804588 38.41% $ 2,903,3060.87149507 $ 109,692 0.7267212479 38.91% $ 1,301,4710.55490904 $ 121,417 0.9151018744 39.66% $ 2,038,6230.84409656 $ 110,707 0.3223036168 37.29% $ 1,335,2960.67529003 $ 116,959 0.715912163 38.86% $ 417,587

0.0507894 $ 140,087 0.9142566999 39.66% $ 3,536,0460.28467935 $ 131,425 0.016931473 36.07% $ 3,074,2310.63016096 $ 118,630 0.8659592278 39.46% $ 1,502,1260.67323905 $ 117,035 0.032375511 36.13% $ 2,160,7170.29310982 $ 131,113 0.1559441968 36.62% $ 2,768,8360.82742282 $ 111,324 0.545264865 38.18% $ 2,929,399

0.6003157 $ 119,735 0.746192993 38.98% $ 415,0650.02983526 $ 140,863 0.6436898953 38.57% $ 1,510,5310.51606308 $ 122,856 0.4666718456 37.87% $ 2,098,3320.81627438 $ 111,737 0.0912451695 36.36% $ 2,499,7510.15322614 $ 136,293 0.564264132 38.26% $ 3,682,168

0.2999982 $ 130,858 0.4849373674 37.94% $ 3,642,4040.7574248 $ 113,917 0.9915166274 39.97% $ 411,883

0.13537002 $ 136,955 0.3721755115 37.49% $ 2,946,1860.2182343 $ 133,886 0.5190615772 38.08% $ 2,084,424

0.87568308 $ 109,537 0.017395516 36.07% $ 1,560,1980.26794915 $ 132,045 0.2255744973 36.90% $ 989,3440.81539083 $ 111,770 0.2759467349 37.10% $ 2,131,0680.58515959 $ 120,297 0.5150400452 38.06% $ 792,6460.50113721 $ 123,408 0.8773334222 39.51% $ 2,913,5880.31404269 $ 130,337 0.1705429865 36.68% $ 2,475,5130.89900967 $ 108,673 0.5943062084 38.38% $ 1,535,2250.20023997 $ 134,552 0.4150902477 37.66% $ 2,995,6990.82831393 $ 111,291 0.0479245696 36.19% $ 3,023,6890.44909566 $ 125,336 0.268526079 37.07% $ 2,973,0370.98244403 $ 105,583 0.6180689294 38.47% $ 2,703,7850.98268459 $ 105,574 0.1487009242 36.59% $ 1,581,5960.67445648 $ 116,990 0.3561894992 37.42% $ 1,522,4620.56946837 $ 120,878 0.4190567049 37.68% $ 3,664,0910.95358951 $ 106,652 0.5028288815 38.01% $ 2,655,1910.25047666 $ 132,692 0.7767887561 39.11% $ 2,592,3960.95383615 $ 106,643 0.9577766044 39.83% $ 2,908,1780.45078796 $ 125,273 0.4581703511 37.83% $ 1,314,6690.50636533 $ 123,215 0.6121646877 38.45% $ 970,5320.53764353 $ 122,056 0.9652973034 39.86% $ 2,897,4540.78024877 $ 113,071 0.0032760644 36.01% -$ 136,3380.87817376 $ 109,445 0.4820614298 37.93% $ 428,6400.75846217 $ 113,878 0.0957490987 36.38% $ 1,581,5960.47410256 $ 124,410 0.5863225046 38.35% $ 2,629,9370.41478503 $ 126,606 0.9901195452 39.96% $ 404,302

Page 88: Simulación de Proyectos

0.34140379 $ 129,324 0.9986910321 39.99% $ 1,482,5350.02664924 $ 140,981 0.8779134013 39.51% $ 2,570,161

0.8884391 $ 109,065 0.250182768 37.00% $ 3,043,4540.35907918 $ 128,670 0.3314727711 37.33% $ 1,517,5470.47266598 $ 124,463 0.485594457 37.94% $ 2,094,7780.73987364 $ 114,567 0.5908445457 38.36% $ 3,627,5820.61741668 $ 119,102 0.4037185589 37.61% -$ 136,6870.29698498 $ 130,969 0.2623458332 37.05% $ 1,522,795

0.018553 $ 141,281 0.0413427534 36.17% $ 4,180,3510.95762504 $ 106,502 0.6931958436 38.77% $ 1,306,2810.34629467 $ 129,143 0.0854265962 36.34% $ 1,541,0760.45193643 $ 125,231 0.7099832066 38.84% $ 3,593,0130.70910311 $ 115,706 0.1649219798 36.66% $ 1,003,4970.59471644 $ 119,943 0.089559861 36.36% $ 1,578,3520.49584356 $ 123,604 0.3518090267 37.41% $ 1,550,0440.44339688 $ 125,547 0.6265386948 38.51% $ 4,036,7350.44959894 $ 125,317 0.5136200197 38.05% $ 417,9360.94125877 $ 107,108 0.8781831959 39.51% $ 3,564,4490.79224804 $ 112,627 0.3876414702 37.55% $ 1,553,3500.77234003 $ 113,364 0.6429163208 38.57% $ 2,412,0670.71593608 $ 115,453 0.7455204696 38.98% $ 417,6960.59342862 $ 119,990 0.8014867783 39.21% $ 2,054,8450.25395457 $ 132,563 0.9874581738 39.95% $ 2,832,8290.58488441 $ 120,307 0.5850488238 38.34% $ 1,528,9740.94059913 $ 107,133 0.653687998 38.61% $ 1,309,2660.22418226 $ 133,665 0.6281109832 38.51% $ 225,2500.48748005 $ 123,914 0.7463332581 38.99% $ 2,938,5190.69148403 $ 116,359 0.1981849202 36.79% -$ 136,7550.80862637 $ 112,021 0.1606638101 36.64% $ 1,006,1020.82090736 $ 111,566 0.5715963068 38.29% $ 2,708,2610.93387705 $ 107,382 0.0704776242 36.28% $ 4,927,0770.00157716 $ 141,910 0.6359818092 38.54% $ 2,948,718

0.0572628 $ 139,847 0.1439478462 36.58% $ 1,528,6200.46179084 $ 124,866 0.302087301 37.21% $ 1,554,1780.72060783 $ 115,280 0.5462063638 38.18% $ 423,2610.93809497 $ 107,226 0.6475878275 38.59% $ 2,415,1030.32447963 $ 129,951 0.4266948786 37.71% $ 1,476,3800.61310909 $ 119,262 0.3396639828 37.36% $ 1,553,9680.60967508 $ 119,389 0.9932621314 39.97% $ 2,839,6420.81451773 $ 111,802 0.1210191024 36.48% $ 2,717,3370.84331841 $ 110,736 0.0135766116 36.05% $ 248,9180.38072969 $ 127,868 0.9476972275 39.79% $ 404,6860.27906782 $ 131,633 0.299076123 37.20% $ 2,743,4960.27228093 $ 131,884 0.7803929702 39.12% $ 1,502,5500.21956154 $ 133,837 0.9350407712 39.74% $ 2,028,4450.42731366 $ 126,142 0.361144349 37.44% $ 2,955,0290.61420989 $ 119,221 0.6937328504 38.77% $ 1,518,8590.92857319 $ 107,578 0.81411989 39.26% $ 785,062

Page 89: Simulación de Proyectos

0.74252701 $ 114,469 0.4639887902 37.86% $ 1,513,5380.50710884 $ 123,187 0.9797898924 39.92% $ 1,488,0900.95872869 $ 106,461 0.1004324651 36.40% -$ 131,3060.09745978 $ 138,359 0.5486000437 38.19% $ 2,627,752

0.3386836 $ 129,425 0.1318010049 36.53% $ 3,789,6910.91374759 $ 108,127 0.2777037704 37.11% -$ 130,8900.77126693 $ 113,404 0.620633755 38.48% $ 791,4810.86725115 $ 109,849 0.9063757383 39.63% $ 2,046,7860.09025063 $ 138,626 0.6713595785 38.69% -$ 146,3120.55201616 $ 121,524 0.8747427265 39.50% $ 2,044,0130.15117989 $ 136,369 0.9321307909 39.73% $ 2,027,3100.76521785 $ 113,628 0.237668718 36.95% $ 1,000,197

0.7185476 $ 115,357 0.5609394703 38.24% $ 3,078,3280.37791035 $ 127,972 0.2472498426 36.99% $ 864,5290.15539102 $ 136,213 0.7516725082 39.01% $ 2,875,0950.49501732 $ 123,635 0.0089359707 36.04% $ 432,6320.19596628 $ 134,710 0.1612103701 36.64% $ 1,561,8880.90428817 $ 108,478 0.2349590344 36.94% $ 814,4360.28809239 $ 131,298 0.1810984713 36.72% $ 2,131,566

0.431567 $ 125,985 0.9363424903 39.75% $ 3,539,3660.37848083 $ 127,951 0.071965417 36.29% $ 1,574,9950.04042766 $ 140,471 0.9317495795 39.73% $ 397,5180.93649002 $ 107,285 0.6162162454 38.46% $ 426,2630.59530508 $ 119,921 0.2468609765 36.99% $ 4,139,9750.06321718 $ 139,627 0.1273123211 36.51% $ 2,476,3760.86460799 $ 109,947 0.6259158649 38.50% $ 793,3350.87633319 $ 109,513 0.188544379 36.75% $ 1,005,9170.97232758 $ 105,958 0.7879291872 39.15% $ 848,2510.16064081 $ 136,019 0.990941523 39.96% $ 2,139,6800.31222185 $ 130,405 0.7376354325 38.95% $ 1,507,6740.79657055 $ 112,467 0.7892484452 39.16% $ 965,9030.44622736 $ 125,442 0.0104883 36.04% -$ 144,1880.67473902 $ 116,979 0.8767246187 39.51% $ 2,863,1510.80897648 $ 112,008 0.4053847266 37.62% $ 2,668,5460.46586292 $ 124,715 0.4792911001 37.92% $ 1,313,2290.91891281 $ 107,936 0.6240819912 38.50% $ 425,6450.64376457 $ 118,126 0.288692156 37.15% $ 2,973,7570.97400109 $ 105,896 0.9033781924 39.61% $ 2,170,3530.13203368 $ 137,078 0.7978231988 39.19% $ 950,3930.98930269 $ 105,329 0.6065560285 38.43% $ 2,921,4730.93678149 $ 107,274 0.1610018524 36.64% $ 1,009,0870.42585701 $ 126,196 0.9146375794 39.66% $ 2,639,2170.58766417 $ 120,204 0.8549075137 39.42% $ 2,653,2970.46737718 $ 124,659 0.8410314678 39.36% $ 2,865,2520.24191185 $ 133,009 0.6194145877 38.48% $ 2,071,4520.15631546 $ 136,179 0.2804407838 37.12% $ 1,322,8460.31631056 $ 130,253 0.3653469403 37.46% $ 2,107,3930.68173133 $ 116,720 0.966235289 39.86% $ 1,493,322

Page 90: Simulación de Proyectos

0.29791478 $ 130,935 0.0081461178 36.03% $ 2,500,5280.86646262 $ 109,879 0.5556296423 38.22% $ 2,094,3320.80047159 $ 112,323 0.6534961661 38.61% $ 4,743,7130.48121078 $ 124,146 0.6624747315 38.65% $ 4,028,1580.89926145 $ 108,664 0.7966321868 39.19% $ 2,938,1030.65703846 $ 117,635 0.2961454163 37.18% $ 1,559,3080.68696003 $ 116,526 0.0590878462 36.24% $ 1,519,7900.91939882 $ 107,918 0.4974928769 37.99% $ 2,723,5310.61439954 $ 119,214 0.8456404185 39.38% $ 1,503,7890.69075168 $ 116,386 0.3199452815 37.28% $ 805,0860.56647673 $ 120,989 0.8187151969 39.27% $ 2,871,6990.04418982 $ 140,331 0.2971084118 37.19% $ 2,449,4430.79066857 $ 112,686 0.3654084041 37.46% $ 2,118,3710.72793682 $ 115,009 0.2591418647 37.04% $ 1,533,1540.11628784 $ 137,661 0.210607671 36.84% $ 418,3170.19659119 $ 134,687 0.6328738017 38.53% $ 2,068,6070.57697393 $ 120,600 0.30415254 37.22% $ 1,556,652

0.7887423 $ 112,757 0.1804051645 36.72% $ 1,542,2480.79180732 $ 112,643 0.4086017808 37.63% $ 3,010,610

0.3132987 $ 130,365 0.5137240054 38.05% $ 2,087,3240.42277087 $ 126,311 0.5244910969 38.10% $ 1,531,2640.95728035 $ 106,515 0.8044646472 39.22% $ 2,937,8960.75386762 $ 114,049 0.9171224948 39.67% $ 2,911,5690.16237445 $ 135,954 0.7081491289 38.83% $ 956,6860.22635544 $ 133,585 0.4494026598 37.80% $ 787,7400.88691003 $ 109,121 0.1504829963 36.60% $ 3,005,6260.98080461 $ 105,644 0.0177057921 36.07% $ 2,738,9540.11530152 $ 137,698 0.996207542 39.98% $ 397,4820.93652145 $ 107,284 0.4142792387 37.66% $ 1,554,0310.35966579 $ 128,648 0.1266898598 36.51% -$ 145,1760.93217561 $ 107,445 0.0745151772 36.30% $ 3,021,1000.69573256 $ 116,202 0.8568920405 39.43% $ 3,563,9600.93326309 $ 107,405 0.8317132564 39.33% $ 420,2190.99455775 $ 105,135 0.9290215646 39.72% $ 1,473,8610.06803602 $ 139,448 0.4518291474 37.81% $ 2,214,4030.87153312 $ 109,691 0.8291749573 39.32% $ 2,876,5760.22442024 $ 133,657 0.160281491 36.64% $ 2,132,8770.16485266 $ 135,863 0.064829704 36.26% $ 423,3260.75122914 $ 114,146 0.5580436303 38.23% $ 423,6370.28123574 $ 131,552 0.4201799802 37.68% $ 1,475,9990.90070254 $ 108,610 0.2919180992 37.17% $ 2,130,8890.61670605 $ 119,128 0.4841636075 37.94% -$ 135,9980.29119485 $ 131,184 0.2924616548 37.17% $ 2,675,8210.70632539 $ 115,809 0.2875060849 37.15% -$ 135,6360.63207793 $ 118,559 0.9786155719 39.91% $ 1,460,944

0.1012469 $ 138,218 0.5979660033 38.39% $ 2,403,8150.3543423 $ 128,845 0.1738498694 36.70% $ 1,532,703

0.28758728 $ 131,317 0.0475648917 36.19% $ 3,068,408

Page 91: Simulación de Proyectos

0.30957744 $ 130,503 0.0451039118 36.18% $ 2,278,0380.1557856 $ 136,198 0.2387960965 36.96% $ 985,896

0.69210481 $ 116,336 0.1536559424 36.61% $ 813,6550.96814019 $ 106,113 0.5629949039 38.25% $ 2,713,1380.42203304 $ 126,338 0.6684612269 38.67% $ 3,663,4170.49389841 $ 123,676 0.5067000457 38.03% $ 1,503,670

0.2996853 $ 130,869 0.6711401783 38.68% $ 4,021,7600.58293477 $ 120,379 0.467784209 37.87% $ 2,099,720

0.4284965 $ 126,099 0.808046785 39.23% -$ 137,3950.82369676 $ 111,462 0.9042834186 39.62% $ 838,4390.11724868 $ 137,626 0.082661337 36.33% $ 421,7290.66464692 $ 117,353 0.9372023343 39.75% $ 2,851,4760.25125343 $ 132,663 0.4803541042 37.92% $ 2,090,3950.57052067 $ 120,839 0.3802800714 37.52% $ 1,548,9520.24535454 $ 132,881 0.2704265734 37.08% $ 2,967,9310.64322378 $ 118,146 0.1532780934 36.61% $ 432,2060.85210376 $ 110,410 0.9852367731 39.94% $ 2,900,6060.90192053 $ 108,565 0.8432424556 39.37% $ 1,510,4830.65873189 $ 117,572 0.9776223902 39.91% $ 410,068

0.7168391 $ 115,420 0.4629564648 37.85% $ 1,544,1210.52507888 $ 122,522 0.8743844049 39.50% $ 1,498,9350.13259908 $ 137,057 0.6484419658 38.59% $ 1,291,3380.69594945 $ 116,194 0.0746875031 36.30% $ 1,582,2160.73578189 $ 114,718 0.6797951034 38.72% $ 2,074,5280.85881729 $ 110,162 0.9122547944 39.65% $ 1,442,2910.25813622 $ 132,408 0.0507499654 36.20% $ 2,492,9270.56369764 $ 121,091 0.6708385523 38.68% $ 416,284

0.8566285 $ 110,243 0.3508868887 37.40% $ 2,747,8320.097967 $ 138,340 0.1034431107 36.41% $ 993,001

0.53701961 $ 122,079 0.2602983296 37.04% $ 1,560,0690.15189257 $ 136,343 0.7362991034 38.95% $ 771,5240.37973615 $ 127,904 0.4704316667 37.88% -$ 141,5700.82154715 $ 111,542 0.6332844308 38.53% $ 2,205,7130.21159932 $ 134,131 0.1100860503 36.44% $ 2,774,9310.09888715 $ 138,306 0.3759696955 37.50% $ 1,507,2150.02805304 $ 140,929 0.3834808882 37.53% $ 1,536,0850.90349158 $ 108,507 0.1483519091 36.59% -$ 132,2070.47791961 $ 124,268 0.8576066178 39.43% $ 2,044,666

0.9800617 $ 105,671 0.8644990625 39.46% $ 1,292,1650.68645781 $ 116,545 0.2366754875 36.95% $ 2,984,5990.84816719 $ 110,556 0.0937410842 36.37% $ 438,6590.47398791 $ 124,414 0.6925667829 38.77% $ 4,724,2330.56939515 $ 120,880 0.4769065596 37.91% $ 2,098,1760.82239095 $ 111,511 0.4952423315 37.98% $ 2,938,7650.51884286 $ 122,753 0.5705491755 38.28% $ 973,4420.61990351 $ 119,010 0.5117171531 38.05% $ 1,506,0750.81566806 $ 111,760 0.7494316317 39.00% $ 3,591,9600.99661326 $ 105,058 0.6175998286 38.47% $ 2,088,894

Page 92: Simulación de Proyectos

0.78336869 $ 112,956 0.7867103809 39.15% $ 1,483,0180.78143789 $ 113,027 0.0354251606 36.14% $ 1,588,1380.15552957 $ 136,208 0.0494780987 36.20% $ 423,5130.00142229 $ 141,915 0.6575759441 38.63% $ 833,4520.26560159 $ 132,131 0.5193030094 38.08% $ 1,497,2120.69961762 $ 116,058 0.1187384168 36.47% $ 434,4750.16433852 $ 135,882 0.0126330737 36.05% $ 1,543,8160.47568173 $ 124,351 0.9327695939 39.73% $ 407,2060.31272304 $ 130,386 0.8202366779 39.28% $ 2,167,4360.13187148 $ 137,084 0.1978451145 36.79% $ 1,556,7750.65598784 $ 117,673 0.5903546577 38.36% $ 1,530,0710.88794701 $ 109,083 0.3313172047 37.33% $ 2,125,2480.98770444 $ 105,388 0.346924137 37.39% -$ 128,5980.37184629 $ 128,197 0.9839036993 39.94% $ 944,0940.21763771 $ 133,908 0.4866459507 37.95% $ 2,212,8820.06994782 $ 139,377 0.0535494994 36.21% $ 3,004,7080.20163712 $ 134,500 0.4345210845 37.74% $ 787,9240.50626787 $ 123,218 0.3005667178 37.20% $ 2,120,5420.17237169 $ 135,584 0.0023256416 36.01% $ 2,722,4300.42119322 $ 126,369 0.9133576896 39.65% -$ 136,6060.93086556 $ 107,493 0.1227637405 36.49% -$ 131,7770.93111212 $ 107,484 0.4972768534 37.99% $ 1,514,6260.16130138 $ 135,994 0.8023332042 39.21% $ 2,865,6760.61522441 $ 119,183 0.448672219 37.79% $ 2,103,0480.00953839 $ 141,615 0.7844301363 39.14% $ 2,043,9900.63904364 $ 118,301 0.0966094925 36.39% $ 2,494,7320.28917307 $ 131,258 0.8680693814 39.47% $ 3,969,8570.06420351 $ 139,590 0.2126685839 36.85% $ 2,684,1050.63886201 $ 118,308 0.2416595213 36.97% $ 2,982,5450.26188403 $ 132,269 0.9357225603 39.74% -$ 139,9590.21814797 $ 133,889 0.1965418367 36.79% $ 3,771,4070.02938573 $ 140,880 0.7908250755 39.16% $ 1,496,0480.51235251 $ 122,993 0.7341804561 38.94% $ 2,062,1110.79449993 $ 112,544 0.3706721696 37.48% $ 1,555,0910.58167082 $ 120,426 0.0362131393 36.14% $ 2,285,7420.68228709 $ 116,699 0.2349318249 36.94% $ 1,534,4460.08692253 $ 138,749 0.8451315798 39.38% $ 4,668,4580.44363748 $ 125,538 0.7875894053 39.15% $ 2,053,348

0.5157814 $ 122,866 0.2258621873 36.90% $ 2,982,6590.88302075 $ 109,265 0.7675084025 39.07% $ 1,298,2560.13307078 $ 137,040 0.1460487834 36.58% $ 1,530,198

0.4402948 $ 125,662 0.9178634156 39.67% $ 406,8190.25884597 $ 132,382 0.7647159751 39.06% $ 406,8540.07668817 $ 139,128 0.5588249027 38.24% $ 2,909,6560.06358926 $ 139,613 0.4322738718 37.73% $ 2,092,5430.74639723 $ 114,325 0.00432197 36.02% $ 1,590,4020.88198599 $ 109,304 0.7201651864 38.88% $ 2,952,4900.20198717 $ 134,487 0.2427914093 36.97% $ 797,638

Page 93: Simulación de Proyectos

0.64523856 $ 118,072 0.6496876859 38.60% $ 418,7130.76241474 $ 113,732 0.7990055741 39.20% $ 1,511,7500.36297942 $ 128,525 0.1319116556 36.53% $ 3,790,2360.29522855 $ 131,034 0.2951465305 37.18% $ 2,116,3650.01376587 $ 141,458 0.850091955 39.40% $ 217,275

0.8744462 $ 109,583 0.8232242908 39.29% $ 1,481,5070.46716202 $ 124,667 0.8047171958 39.22% $ 2,051,5660.10815687 $ 137,962 0.2945649637 37.18% $ 2,112,0910.23300914 $ 133,339 0.3764679488 37.51% $ 1,541,5190.40607729 $ 126,929 0.0216691014 36.09% $ 3,753,6750.10247442 $ 138,173 0.7887642506 39.16% $ 402,6880.34558608 $ 129,169 0.1614852768 36.65% $ 2,769,099

0.5493651 $ 121,622 0.1243284347 36.50% $ 1,542,0850.47940902 $ 124,213 0.5565304993 38.23% $ 2,085,3540.78825741 $ 112,775 0.0342256473 36.14% $ 438,883

0.8151884 $ 111,777 0.1517909715 36.61% $ 3,732,7110.31759883 $ 130,206 0.7733027588 39.09% $ 1,285,0080.12756912 $ 137,243 0.7414884651 38.97% $ 404,5070.99641127 $ 105,066 0.6435771536 38.57% $ 426,8680.72450682 $ 115,136 0.5359696745 38.14% $ 1,506,1120.00447618 $ 141,802 0.6035943158 38.41% $ 1,292,188

0.0369087 $ 140,601 0.9278437869 39.71% $ 1,265,6990.13507718 $ 136,965 0.9638289658 39.86% $ 2,022,687

0.0535852 $ 139,983 0.6116876441 38.45% $ 406,2620.48569035 $ 123,980 0.0118909606 36.05% $ 2,798,5710.20349431 $ 134,432 0.7593985224 39.04% $ 2,380,9280.59577798 $ 119,903 0.2678413188 37.07% $ 2,466,8630.95768015 $ 106,500 0.1848381668 36.74% $ 881,5370.70754183 $ 115,764 0.3072666846 37.23% $ 429,5010.62393736 $ 118,860 0.32754865 37.31% $ 427,0050.65105611 $ 117,856 0.5069657646 38.03% -$ 135,0100.39006076 $ 127,522 0.8450386027 39.38% $ 3,559,8870.57148172 $ 120,803 0.9444077553 39.78% $ 2,902,2340.48241018 $ 124,102 0.4041681901 37.62% $ 2,105,9980.45269344 $ 125,202 0.5601524552 38.24% $ 2,701,8480.87960139 $ 109,392 0.1494515984 36.60% $ 818,2740.25335609 $ 132,585 0.9051935784 39.62% $ 402,9800.27650742 $ 131,728 0.6544281501 38.62% $ 3,602,0800.06259644 $ 139,650 0.1077201883 36.43% $ 3,051,5400.49489469 $ 123,640 0.5651400296 38.26% $ 2,084,546

0.5754457 $ 120,656 0.2513928718 37.01% $ 2,468,9680.09167386 $ 138,573 0.6329827762 38.53% $ 2,896,0230.53451777 $ 122,172 0.4064508145 37.63% $ 1,320,9780.57617765 $ 120,629 0.327702301 37.31% $ 237,824

0.2834765 $ 131,469 0.6654125113 38.66% $ 3,599,6600.16552178 $ 135,838 0.7219241446 38.89% $ 1,285,9020.81543513 $ 111,768 0.9034426542 39.61% $ 838,3010.30066385 $ 130,833 0.5144558588 38.06% $ 414,497

Page 94: Simulación de Proyectos

0.5206343 $ 122,686 0.9807241898 39.92% $ 2,149,1460.00531555 $ 141,771 0.7516305391 39.01% $ 2,871,7130.91658767 $ 108,022 0.54518607 38.18% $ 3,642,377

0.035685 $ 140,646 0.8463928577 39.39% $ 3,969,8530.70500391 $ 115,858 0.581094395 38.32% -$ 133,1320.34901197 $ 129,042 0.4849815275 37.94% $ 416,3970.83678465 $ 110,978 0.3010533477 37.20% $ 1,563,0010.76758493 $ 113,540 0.7231298157 38.89% $ 2,949,3280.85726308 $ 110,219 0.4758999323 37.90% $ 987,1970.91413804 $ 108,113 0.7409057754 38.96% $ 2,070,285

0.5618467 $ 121,160 0.5425372579 38.17% $ 2,639,4170.12944224 $ 137,174 0.6271970591 38.51% $ 2,897,9740.16682244 $ 135,790 0.6698558145 38.68% $ 1,511,0680.90548633 $ 108,433 0.090757607 36.36% $ 1,521,9210.53855024 $ 122,023 0.027267392 36.11% $ 433,1660.73918679 $ 114,592 0.0658410948 36.26% $ 1,010,4860.53589608 $ 122,121 0.6762355255 38.70% $ 2,615,9990.17341046 $ 135,546 0.110204218 36.44% $ 2,996,4690.97842075 $ 105,732 0.2427513701 36.97% $ 248,5030.59303752 $ 120,005 0.2800328272 37.12% $ 3,697,3330.99750593 $ 105,025 0.0301195665 36.12% $ 443,946

0.7633546 $ 113,697 0.9484669376 39.79% $ 1,280,1650.34861641 $ 129,057 0.0929355504 36.37% $ 1,572,2180.15094817 $ 136,378 0.7318996078 38.93% $ 771,7250.50430892 $ 123,291 0.0223811858 36.09% $ 432,4880.89860913 $ 108,688 0.9927259949 39.97% $ 1,495,5120.33856193 $ 129,429 0.1361973485 36.54% $ 2,703,5540.25727828 $ 132,440 0.8889701061 39.56% $ 947,4980.00549869 $ 141,764 0.4325894577 37.73% $ 845,7680.66225834 $ 117,441 0.6853237052 38.74% -$ 133,2020.87251237 $ 109,655 0.4835641639 37.93% $ 1,545,6510.56175901 $ 121,163 0.1008786709 36.40% $ 4,908,9090.44705141 $ 125,411 0.8575162403 39.43% $ 1,498,8570.16860075 $ 135,724 0.1895378605 36.76% $ 1,526,8330.16832641 $ 135,734 0.0133012425 36.05% -$ 150,7440.41613819 $ 126,556 0.1794888886 36.72% $ 2,134,7840.52429084 $ 122,551 0.4356470285 37.74% $ 2,999,2190.93328982 $ 107,404 0.8153202575 39.26% $ 1,817,6650.80751064 $ 112,062 0.29737251 37.19% $ 2,467,1580.60230706 $ 119,662 0.2479342003 36.99% $ 1,562,8180.49011773 $ 123,816 0.4787509056 37.92% $ 2,096,103

0.5579401 $ 121,305 0.856990767 39.43% $ 2,864,2670.04585821 $ 140,270 0.6254511707 38.50% $ 1,451,1920.71995383 $ 115,305 0.1542195151 36.62% $ 1,574,8780.44386258 $ 125,530 0.2825005 37.13% $ 989,8700.14771715 $ 136,497 0.4204939704 37.68% $ 1,310,8610.58409132 $ 120,336 0.6652378882 38.66% $ 1,521,0020.10961731 $ 137,908 0.6453921219 38.58% $ 406,646

Page 95: Simulación de Proyectos

0.0464239 $ 140,249 0.9100488854 39.64% $ 1,267,4060.0089679 $ 141,636 0.8887495847 39.55% $ 2,150,853

0.41265943 $ 126,685 0.5606899645 38.24% $ 230,5490.09982236 $ 138,271 0.8773779423 39.51% $ 4,658,8130.52592189 $ 122,490 0.885564058 39.54% $ 409,6070.89714606 $ 108,742 0.0296106123 36.12% $ 824,8760.47219994 $ 124,480 0.8109953365 39.24% $ 2,050,8320.73409759 $ 114,781 0.8613048917 39.45% $ 1,504,9190.70998094 $ 115,674 0.9834596 39.93% $ 411,0480.22778043 $ 133,532 0.3360299433 37.34% $ 417,5810.58056537 $ 120,467 0.948083563 39.79% $ 4,647,7510.33752112 $ 129,468 0.7115513465 38.85% $ 1,480,2470.59409806 $ 119,966 0.1186180308 36.47% $ 813,1490.67679798 $ 116,903 0.5693080603 38.28% $ 1,532,6360.31082398 $ 130,457 0.7423110348 38.97% $ 835,8430.54582384 $ 121,753 0.7211999246 38.88% $ 2,064,6220.61713758 $ 119,112 0.9094402891 39.64% $ 1,467,3380.29781553 $ 130,938 0.7550567421 39.02% $ 2,176,4060.99046774 $ 105,286 0.0821517178 36.33% $ 1,588,4190.00919698 $ 141,627 0.7901197993 39.16% $ 400,5510.63791469 $ 118,343 0.0378082187 36.15% $ 818,3220.86838111 $ 109,808 0.6963610119 38.79% $ 2,956,7810.90788048 $ 108,345 0.478547988 37.91% $ 1,857,3930.95498883 $ 106,600 0.7423203844 38.97% $ 1,521,7400.57133655 $ 120,809 0.0210661027 36.08% $ 3,022,6980.48712383 $ 123,927 0.4218567798 37.69% $ 857,466

0.9058118 $ 108,421 0.791258759 39.17% $ 1,515,7510.05910427 $ 139,779 0.5670149843 38.27% $ 1,457,0100.81689652 $ 111,714 0.9298695145 39.72% $ 836,8660.68397675 $ 116,637 0.3826643813 37.53% $ 2,238,5030.84954188 $ 110,505 0.6301207198 38.52% $ 1,499,7900.95312081 $ 106,669 0.6367282909 38.55% $ 794,792

0.79602 $ 112,487 0.4268502405 37.71% $ 2,446,5500.49501453 $ 123,635 0.8887225828 39.55% $ 1,496,8410.75498955 $ 114,007 0.626700493 38.51% $ 1,528,7170.05960919 $ 139,760 0.8718042962 39.49% $ 944,144

0.6310475 $ 118,597 0.3676023004 37.47% $ 988,8450.55835285 $ 121,289 0.8762637207 39.51% $ 1,499,4950.99027531 $ 105,293 0.69074804 38.76% -$ 125,7150.11345014 $ 137,766 0.8079033262 39.23% -$ 144,4870.92771807 $ 107,610 0.8276194599 39.31% $ 1,294,1370.05618289 $ 139,887 0.4325159013 37.73% $ 2,092,3400.89976221 $ 108,645 0.7622866915 39.05% $ 2,067,0600.60039653 $ 119,732 0.7040234616 38.82% $ 3,597,7770.06890499 $ 139,416 0.5940946451 38.38% $ 961,688

0.8868973 $ 109,122 0.6632492176 38.65% $ 791,9150.56984537 $ 120,864 0.6425728673 38.57% $ 785,7700.87251164 $ 109,655 0.3270714839 37.31% $ 1,529,894

Page 96: Simulación de Proyectos

0.96108515 $ 106,374 0.9925697349 39.97% $ 2,637,4810.13517634 $ 136,962 0.3574847841 37.43% $ 2,104,2550.99116029 $ 105,260 0.1245042717 36.50% $ 441,1730.62385633 $ 118,863 0.6929451633 38.77% $ 784,417

0.9157209 $ 108,054 0.9013059003 39.61% $ 961,4520.29738141 $ 130,954 0.3333210592 37.33% $ 2,957,2710.85467822 $ 110,315 0.9347387323 39.74% $ 4,657,9890.78117062 $ 113,037 0.0728141353 36.29% $ 4,190,1000.11129348 $ 137,846 0.3254033279 37.30% $ 1,543,7310.29755326 $ 130,948 0.0171514024 36.07% -$ 147,6480.67775986 $ 116,867 0.286519292 37.15% $ 4,854,2920.72436998 $ 115,141 0.5310545422 38.12% $ 2,218,1600.11230428 $ 137,809 0.105801876 36.42% $ 3,726,9930.12793373 $ 137,230 0.4579009557 37.83% $ 2,929,854

0.9115793 $ 108,208 0.0154853544 36.06% $ 2,296,5220.2146574 $ 134,018 0.3497004409 37.40% $ 416,913

0.10429899 $ 138,105 0.772756723 39.09% $ 403,1530.69796111 $ 116,119 0.5257127899 38.10% $ 2,985,8450.44134539 $ 125,623 0.1383476074 36.55% $ 3,790,540

0.3552892 $ 128,810 0.9463288212 39.79% $ 2,842,8500.21075595 $ 134,163 0.4776580677 37.91% $ 3,642,0610.60889166 $ 119,418 0.8247366995 39.30% $ 3,569,5750.04843181 $ 140,174 0.8345250828 39.34% $ 4,670,861

0.4551291 $ 125,112 0.7239885628 38.90% $ 1,512,2570.5971059 $ 119,854 0.284187111 37.14% $ 2,753,502

0.07846406 $ 139,062 0.0528969009 36.21% $ 2,488,3460.752598 $ 114,096 0.1154650139 36.46% $ 817,040

0.75219876 $ 114,110 0.2351559721 36.94% $ 1,567,5870.69514999 $ 116,223 0.6746664654 38.70% $ 848,2740.34007638 $ 129,373 0.5484480562 38.19% $ 2,917,6400.86845024 $ 109,805 0.2506035131 37.00% $ 2,135,7410.92224079 $ 107,813 0.9851293696 39.94% $ 2,037,3300.64051376 $ 118,247 0.905778584 39.62% $ 411,6210.94563486 $ 106,946 0.5927402324 38.37% $ 1,505,6300.39221449 $ 127,442 0.0649256922 36.26% $ 1,002,3530.74089095 $ 114,529 0.3244098073 37.30% $ 994,1280.12664887 $ 137,278 0.2150448789 36.86% $ 2,975,6040.70549951 $ 115,840 0.1164971883 36.47% $ 1,546,5200.06934581 $ 139,400 0.5115558521 38.05% $ 1,493,4580.05114894 $ 140,074 0.9685397642 39.87% $ 1,479,0510.42947907 $ 126,062 0.089980707 36.36% $ 2,147,1770.75373936 $ 114,053 0.7528852526 39.01% $ 3,589,7480.87534957 $ 109,549 0.915243061 39.66% $ 416,6110.69369029 $ 116,277 0.1929133161 36.77% $ 1,342,795

0.555273 $ 121,403 0.0941160144 36.38% $ 1,576,9710.65318737 $ 117,777 0.0097275612 36.04% $ 3,084,3460.71865947 $ 115,352 0.1307411016 36.52% $ 2,148,4740.55257205 $ 121,503 0.0219046069 36.09% $ 3,181,876

Page 97: Simulación de Proyectos

0.61683629 $ 119,123 0.5344642624 38.14% $ 1,534,7230.97611865 $ 105,817 0.3159118544 37.26% $ 1,564,7590.39379639 $ 127,384 0.5719532959 38.29% $ 2,081,3150.36426341 $ 128,478 0.7576811706 39.03% $ 2,055,5930.45786128 $ 125,011 0.0699857388 36.28% $ 1,577,0640.18048665 $ 135,284 0.4447376012 37.78% $ 1,502,4620.44550911 $ 125,469 0.1944156253 36.78% $ 3,714,0160.04690709 $ 140,231 0.6626291006 38.65% $ 2,674,6960.54683792 $ 121,716 0.1705796352 36.68% $ 239,5210.14462572 $ 136,612 0.8424417465 39.37% $ 402,2140.18079218 $ 135,272 0.3132132986 37.25% $ 1,546,5460.21985862 $ 133,826 0.9873161788 39.95% $ 760,3470.83128927 $ 111,181 0.9982360005 39.99% $ 1,493,4670.72554945 $ 115,097 0.3325939941 37.33% $ 1,557,2790.12187778 $ 137,454 0.4420164726 37.77% $ 2,217,0410.83463368 $ 111,057 0.4922420334 37.97% $ 2,654,2720.13645152 $ 136,915 0.1778828973 36.71% $ 1,527,2050.13777983 $ 136,865 0.3848760396 37.54% $ 2,943,8470.93608756 $ 107,300 0.4084636297 37.63% $ 806,2070.24634553 $ 132,845 0.7502117898 39.00% $ 1,474,4440.98403206 $ 105,524 0.2726977375 37.09% $ 3,041,3300.33706347 $ 129,485 0.6303761783 38.52% $ 1,488,0960.38623692 $ 127,664 0.8397150724 39.36% $ 1,468,9320.64840315 $ 117,954 0.9709456622 39.88% $ 2,844,7270.89381695 $ 108,865 0.6531942321 38.61% $ 1,529,2380.31935709 $ 130,141 0.9464618508 39.79% $ 1,457,0980.98707297 $ 105,412 0.8451877648 39.38% $ 1,481,8910.92088188 $ 107,863 0.6691657 38.68% $ 853,7050.17898816 $ 135,339 0.5835280539 38.33% $ 2,198,1800.30876217 $ 130,533 0.0952480434 36.38% $ 2,709,8310.03513183 $ 140,667 0.0350711689 36.14% $ 1,570,5230.98385745 $ 105,531 0.9271617723 39.71% $ 840,744

0.3743858 $ 128,103 0.3520582846 37.41% $ 983,8780.13853052 $ 136,838 0.2948771777 37.18% $ 3,683,267

0.8363321 $ 110,994 0.4708572826 37.88% $ 862,8030.24749747 $ 132,802 0.812427839 39.25% $ 405,3250.24122535 $ 133,034 0.583583601 38.33% $ 2,076,2620.94709055 $ 106,893 0.4532366689 37.81% $ 1,550,3900.97656761 $ 105,801 0.3749279972 37.50% $ 1,558,8820.60015159 $ 119,741 0.3915488708 37.57% $ 2,110,424

0.5141332 $ 122,927 0.6007412499 38.40% $ 2,628,3900.32806188 $ 129,818 0.9577172651 39.83% $ 2,840,092

0.2508318 $ 132,678 0.240821269 36.96% $ 420,6580.32963337 $ 129,760 0.1881901011 36.75% $ 993,1330.03228665 $ 140,772 0.9243458007 39.70% $ 940,2550.60807679 $ 119,448 0.4109429537 37.64% $ 424,3670.30917851 $ 130,518 0.0088024707 36.04% $ 1,547,617

0.2640866 $ 132,188 0.3069481669 37.23% -$ 145,749

Page 98: Simulación de Proyectos

0.96387174 $ 106,271 0.5972363026 38.39% $ 1,314,6130.56236957 $ 121,141 0.2972277223 37.19% $ 2,970,2480.12042368 $ 137,508 0.2039556925 36.82% $ 987,2480.62300988 $ 118,895 0.0188736233 36.08% $ 435,3930.68648092 $ 116,544 0.5912814539 38.37% $ 1,530,6750.41905989 $ 126,448 0.7064281941 38.83% $ 3,593,103

0.1803103 $ 135,290 0.4850125193 37.94% $ 2,981,8000.40057656 $ 127,133 0.8154105206 39.26% $ 3,986,178

0.9315983 $ 107,466 0.9418118589 39.77% $ 2,368,6730.0378561 $ 140,566 0.8802696655 39.52% $ 1,487,439

0.32279831 $ 130,013 0.1028874749 36.41% $ 4,171,3940.06454177 $ 139,578 0.6391598239 38.56% $ 1,511,7660.32428117 $ 129,958 0.0062565765 36.03% $ 2,795,733

0.0203047 $ 141,216 0.7091436608 38.84% $ 1,503,8770.55110414 $ 121,558 0.9990724541 40.00% $ 407,0900.41617048 $ 126,555 0.080354103 36.32% $ 2,492,0260.69752129 $ 116,135 0.9923376945 39.97% $ 2,031,3560.04472632 $ 140,312 0.4561899054 37.82% $ 1,498,2300.70155643 $ 115,986 0.521771666 38.09% $ 1,506,9690.62997604 $ 118,637 0.2719779073 37.09% $ 806,132

0.0785407 $ 139,059 0.1486813268 36.59% $ 2,257,8240.9082565 $ 108,331 0.1478410947 36.59% $ 1,579,933

0.27841224 $ 131,657 0.3990875919 37.60% $ 417,0700.24983312 $ 132,715 0.2782996343 37.11% $ 2,966,5490.79781405 $ 112,421 0.9076465028 39.63% $ 1,471,5520.67009966 $ 117,151 0.2071777389 36.83% $ 431,3650.18558793 $ 135,095 0.503522899 38.01% $ 2,978,3640.98303935 $ 105,561 0.2112412209 36.84% $ 1,006,9680.90469857 $ 108,462 0.8145852395 39.26% $ 1,294,7310.00510673 $ 141,779 0.3407641617 37.36% $ 2,660,9560.08775443 $ 138,718 0.6489277957 38.60% $ 406,0560.48552165 $ 123,987 0.2133563301 36.85% -$ 141,4400.80524334 $ 112,146 0.8272845307 39.31% $ 4,690,1010.64377286 $ 118,126 0.0691867302 36.28% $ 3,811,8450.98475316 $ 105,498 0.0612208854 36.24% $ 889,0670.49639867 $ 123,584 0.3845511535 37.54% $ 2,952,2040.46004183 $ 124,930 0.6411784476 38.56% $ 2,073,4840.00079735 $ 141,938 0.700332367 38.80% $ 1,504,301

0.7947622 $ 112,534 0.6871445346 38.75% $ 1,492,9830.22013598 $ 133,815 0.3790728438 37.52% $ 1,509,7220.71928244 $ 115,329 0.7291016112 38.92% $ 2,892,1070.43323917 $ 125,923 0.2967287286 37.19% $ 1,554,0440.00531638 $ 141,771 0.6523355833 38.61% $ 4,725,9930.27517083 $ 131,777 0.1097643479 36.44% $ 996,7770.15840313 $ 136,102 0.4449040227 37.78% $ 413,0800.22312084 $ 133,705 0.8429646228 39.37% $ 222,0780.67023685 $ 117,146 0.1655933564 36.66% $ 2,775,9960.36061738 $ 128,613 0.5796499585 38.32% $ 1,524,386

Page 99: Simulación de Proyectos

0.25911938 $ 132,372 0.8726526208 39.49% $ 403,9780.15743417 $ 136,137 0.9201367665 39.68% $ 762,3550.63501059 $ 118,450 0.3176757239 37.27% $ 427,5310.85019151 $ 110,481 0.0717605933 36.29% $ 821,5910.62054871 $ 118,986 0.4706175724 37.88% $ 2,938,7890.60083292 $ 119,716 0.80407664 39.22% $ 1,477,2160.94584358 $ 106,939 0.9633264901 39.85% $ 1,499,494

0.7023236 $ 115,957 0.9803085028 39.92% $ 771,4370.07177715 $ 139,310 0.938686013 39.75% $ 2,024,6560.98918551 $ 105,334 0.1138438855 36.46% $ 2,722,6750.73755077 $ 114,653 0.2884377004 37.15% $ 1,561,9470.89333557 $ 108,883 0.2319322655 36.93% $ 435,9030.51388409 $ 122,936 0.0265160743 36.11% $ 1,582,6930.18279203 $ 135,198 0.9566041349 39.83% $ 2,891,2210.05770698 $ 139,831 0.3352790715 37.34% $ 2,951,3390.82851797 $ 111,284 0.5096400728 38.04% $ 3,648,7330.92333604 $ 107,772 0.7826887704 39.13% $ 2,886,5580.13259241 $ 137,057 0.9053213186 39.62% $ 762,5480.37494779 $ 128,082 0.8313996312 39.33% $ 407,6820.21914585 $ 133,852 0.0946738413 36.38% $ 3,732,120

0.6801567 $ 116,778 0.4644880252 37.86% $ 3,718,0960.51640221 $ 122,843 0.9915156547 39.97% -$ 133,7810.64333485 $ 118,142 0.425015804 37.70% $ 2,947,9440.44994266 $ 125,304 0.3235478251 37.29% $ 1,551,7780.86429677 $ 109,959 0.5580509202 38.23% $ 982,133

0.6750648 $ 116,967 0.9112065113 39.64% $ 955,4420.49271483 $ 123,720 0.2846801425 37.14% $ 1,556,6210.88332255 $ 109,254 0.2796512606 37.12% $ 434,3510.11768688 $ 137,609 0.3298489292 37.32% -$ 148,9350.58766662 $ 120,204 0.9208811779 39.68% $ 2,038,5740.66455071 $ 117,356 0.231918993 36.93% $ 3,041,7530.49805072 $ 123,523 0.5601267178 38.24% -$ 138,0460.84570109 $ 110,647 0.0612482527 36.24% $ 1,587,0870.87182214 $ 109,680 0.2188450665 36.88% $ 2,771,3730.94456713 $ 106,986 0.7857306549 39.14% $ 1,517,1750.42809794 $ 126,113 0.1795285746 36.72% $ 2,989,365

0.4447981 $ 125,495 0.068862778 36.28% $ 3,743,5020.60559782 $ 119,540 0.1578362087 36.63% $ 1,571,8340.01332674 $ 141,474 0.5055496567 38.02% $ 780,0060.42277227 $ 126,311 0.5432935751 38.17% $ 2,085,8450.74771674 $ 114,276 0.4782775807 37.91% $ 798,266

0.5412528 $ 121,923 0.7489434856 39.00% $ 3,646,8800.19034376 $ 134,919 0.3093551079 37.24% $ 793,9980.84080142 $ 110,829 0.913660014 39.65% $ 3,553,8410.11140373 $ 137,842 0.9170270493 39.67% $ 399,4920.09596627 $ 138,414 0.5751292024 38.30% $ 2,962,5540.69527555 $ 116,218 0.7652381903 39.06% $ 2,671,435

0.9985324 $ 104,987 0.0130040923 36.05% $ 3,194,210

Page 100: Simulación de Proyectos

0.7096932 $ 115,685 0.2900383243 37.16% $ 430,0230.04535531 $ 140,288 0.1921244617 36.77% $ 2,978,0210.56779511 $ 120,940 0.6976115281 38.79% $ 2,613,0730.91980737 $ 107,903 0.031483601 36.13% $ 2,511,5900.77755887 $ 113,171 0.5329941719 38.13% $ 1,315,8270.71338963 $ 115,548 0.7928487966 39.17% $ 3,579,4300.14746418 $ 136,507 0.4985243868 37.99% $ 969,4580.37417943 $ 128,110 0.278769862 37.12% $ 1,554,4460.96077549 $ 106,386 0.469381265 37.88% $ 803,625

0.254974 $ 132,525 0.6201024618 38.48% $ 2,686,8530.15783416 $ 136,123 0.697005649 38.79% $ 834,856

0.1379906 $ 136,858 0.303587426 37.21% $ 1,515,1070.19675109 $ 134,681 0.1504359544 36.60% $ 2,989,4300.05684071 $ 139,863 0.1009551682 36.40% $ 3,726,8230.96299123 $ 106,304 0.85155173 39.41% $ 238,556

0.9878937 $ 105,381 0.4950124567 37.98% $ 2,105,3410.91046498 $ 108,249 0.4347480823 37.74% $ 2,952,2620.90614424 $ 108,409 0.6972975189 38.79% $ 2,688,1280.43687084 $ 125,788 0.4394924195 37.76% $ 2,100,178

0.0917518 $ 138,570 0.2627994911 37.05% -$ 150,1770.66178155 $ 117,459 0.954304783 39.82% $ 1,494,0620.45851412 $ 124,987 0.4561813735 37.82% $ 3,093,2280.06669735 $ 139,498 0.2964384571 37.19% $ 1,514,139

0.6541683 $ 117,741 0.947474993 39.79% $ 2,036,4620.25017071 $ 132,703 0.8216093661 39.29% $ 2,918,6810.84692014 $ 110,602 0.6096544131 38.44% $ 2,418,9920.84704663 $ 110,598 0.3175700669 37.27% $ 432,4600.94307004 $ 107,041 0.1195595117 36.48% $ 1,551,8100.45389251 $ 125,158 0.7735946928 39.09% -$ 137,1340.58933556 $ 120,142 0.9865414764 39.95% $ 1,489,250

0.3618683 $ 128,566 0.1407851209 36.56% $ 1,567,8000.84700255 $ 110,599 0.3032376865 37.21% $ 1,563,0210.97598752 $ 105,822 0.3364075856 37.35% $ 1,562,7110.22941656 $ 133,472 0.6218323369 38.49% $ 409,9990.87648458 $ 109,507 0.4741739201 37.90% $ 1,515,6270.60875278 $ 119,423 0.2127336485 36.85% $ 2,987,3150.04244259 $ 140,396 0.7799477048 39.12% $ 2,867,2170.23464199 $ 133,278 0.0903602342 36.36% $ 4,172,603

0.3940803 $ 127,373 0.3783031341 37.51% -$ 142,0780.98823279 $ 105,369 0.6620476699 38.65% $ 794,2800.43810402 $ 125,743 0.4717757409 37.89% $ 1,505,7760.68258362 $ 116,689 0.6914422803 38.77% $ 1,520,637

0.5032768 $ 123,329 0.7906245993 39.16% $ 2,875,5880.13792492 $ 136,860 0.7018830924 38.81% $ 3,037,0680.11979374 $ 137,531 0.3507935675 37.40% $ 4,821,5010.66135265 $ 117,475 0.4388564875 37.76% $ 1,514,115

0.3171836 $ 130,221 0.3890618861 37.56% $ 3,103,3160.64382349 $ 118,124 0.7042567415 38.82% $ 1,487,894

Page 101: Simulación de Proyectos

0.1559503 $ 136,192 0.2405679678 36.96% $ 859,7130.86735878 $ 109,845 0.5854915335 38.34% $ 2,090,3030.97042292 $ 106,028 0.0846197039 36.34% $ 2,287,977

0.4262894 $ 126,180 0.5597352582 38.24% $ 3,627,7330.23586259 $ 133,233 0.8619193203 39.45% $ 3,970,2750.02550822 $ 141,023 0.6139223078 38.46% $ 1,513,3600.68708944 $ 116,522 0.7348403823 38.94% $ 1,516,4280.01622382 $ 141,367 0.0220737626 36.09% $ 1,571,3540.05089181 $ 140,083 0.8364848947 39.35% $ 400,2660.23738768 $ 133,176 0.3708057119 37.48% $ 1,479,6620.69137086 $ 116,363 0.763495392 39.05% $ 2,884,9630.57080036 $ 120,828 0.4323684617 37.73% $ 2,228,769

0.8862477 $ 109,146 0.8282615481 39.31% $ 2,877,0800.14086968 $ 136,751 0.5254925161 38.10% $ 2,081,7850.79797299 $ 112,415 0.8050318976 39.22% $ 1,293,1430.71359247 $ 115,540 0.9233918549 39.69% $ 1,498,2890.09384734 $ 138,492 0.4448724874 37.78% $ 2,091,5470.84886665 $ 110,530 0.3913369846 37.57% $ 2,959,0710.64505198 $ 118,078 0.4805177808 37.92% $ 857,8680.21550884 $ 133,987 0.112604279 36.45% $ 1,884,8890.56397701 $ 121,081 0.4230617537 37.69% $ 2,946,4830.73673693 $ 114,683 0.4929654556 37.97% $ 2,937,2290.50860288 $ 123,132 0.421515606 37.69% $ 2,658,8540.70349441 $ 115,914 0.2077650049 36.83% $ 1,537,5860.63364704 $ 118,501 0.8682912191 39.47% $ 412,4900.86726581 $ 109,849 0.4531524259 37.81% $ 1,548,5600.91904812 $ 107,931 0.2881260181 37.15% $ 434,948

0.9626358 $ 106,317 0.6517772928 38.61% $ 2,912,2840.77060176 $ 113,429 0.2222133859 36.89% $ 2,263,5260.64046658 $ 118,248 0.4339557169 37.74% $ 3,002,2240.87107581 $ 109,708 0.6958950033 38.78% $ 1,524,468

0.8649353 $ 109,935 0.6317907014 38.53% $ 2,913,8520.26679739 $ 132,087 0.1448117525 36.58% $ 2,262,7970.38156923 $ 127,837 0.2006420823 36.80% $ 4,147,1190.34988228 $ 129,010 0.936921098 39.75% $ 1,488,8290.87819659 $ 109,444 0.1183728956 36.47% $ 3,068,684

0.8533244 $ 110,365 0.0273314158 36.11% $ 4,938,5160.72318132 $ 115,185 0.4654252815 37.86% $ 425,5320.05473976 $ 139,941 0.3430915947 37.37% $ 851,7730.41621041 $ 126,554 0.4471608899 37.79% $ 1,538,7650.28939159 $ 131,250 0.9155934585 39.66% $ 2,032,6240.18702837 $ 135,041 0.7183770686 38.87% $ 2,882,089

0.1685655 $ 135,725 0.3403787782 37.36% $ 2,107,3310.96745335 $ 106,138 0.6927123488 38.77% $ 1,833,1160.57481206 $ 120,680 0.3261674606 37.30% -$ 138,3560.36900884 $ 128,302 0.0223068466 36.09% $ 876,6630.09871259 $ 138,312 0.5629770371 38.25% $ 840,8160.93275064 $ 107,424 0.1236340451 36.49% $ 2,497,401

Page 102: Simulación de Proyectos

0.64561372 $ 118,058 0.8209770899 39.28% -$ 132,3960.9250447 $ 107,709 0.0304228014 36.12% $ 1,560,094

0.43723039 $ 125,775 0.8668329028 39.47% -$ 136,6680.80719202 $ 112,074 0.3927517229 37.57% $ 2,115,0480.01627836 $ 141,365 0.2387961617 36.96% $ 415,2350.65232723 $ 117,809 0.3456788056 37.38% -$ 136,3860.26496917 $ 132,155 0.0470761492 36.19% $ 3,010,5370.26693234 $ 132,082 0.7809706579 39.12% $ 406,6020.31819806 $ 130,184 0.9399533811 39.76% $ 2,843,2260.04916441 $ 140,147 0.5715876335 38.29% $ 2,690,6240.16544065 $ 135,841 0.8579019172 39.43% $ 765,6810.56540145 $ 121,028 0.4988100983 38.00% $ 2,219,1330.05791678 $ 139,823 0.4097648387 37.64% $ 4,084,7520.02988214 $ 140,861 0.8968874944 39.59% $ 1,425,2130.19022932 $ 134,923 0.3623932094 37.45% $ 3,005,5960.86948785 $ 109,767 0.4164080559 37.67% $ 2,668,0560.35467236 $ 128,833 0.1261656923 36.50% $ 807,1320.03143866 $ 140,804 0.3911315425 37.56% $ 411,5720.01033483 $ 141,585 0.5557777866 38.22% $ 406,7480.38320428 $ 127,776 0.4562534887 37.83% $ 791,0050.11041021 $ 137,879 0.4252310107 37.70% $ 1,533,8790.56622681 $ 120,998 0.1864900886 36.75% $ 2,700,316

0.3023082 $ 130,772 0.1507406585 36.60% $ 424,2710.71085849 $ 115,641 0.9617289806 39.85% $ 2,035,7960.10055964 $ 138,244 0.1126864527 36.45% $ 2,136,3710.19944482 $ 134,582 0.4844547481 37.94% $ 4,782,151

0.4415073 $ 125,617 0.7822558581 39.13% $ 2,875,7780.09135048 $ 138,585 0.3348241234 37.34% $ 2,952,2060.29429813 $ 131,069 0.9243310628 39.70% $ 2,357,1900.59056213 $ 120,097 0.009344349 36.04% $ 4,202,2830.25591421 $ 132,490 0.9302338515 39.72% $ 2,029,9030.46499674 $ 124,747 0.9678581523 39.87% $ 1,788,9770.70875209 $ 115,719 0.9127466467 39.65% $ 231,9100.54739298 $ 121,695 0.1772071905 36.71% -$ 140,3140.21606716 $ 133,966 0.2827894806 37.13% $ 2,964,9160.86116105 $ 110,075 0.9712373593 39.88% $ 1,496,8200.28218822 $ 131,517 0.1194924017 36.48% $ 1,568,0300.07361133 $ 139,242 0.6662295899 38.66% $ 2,061,3240.15109568 $ 136,372 0.6403416817 38.56% $ 1,292,4400.85173575 $ 110,424 0.2514745576 37.01% $ 2,261,2210.71257588 $ 115,578 0.194365904 36.78% $ 432,7090.95119842 $ 106,740 0.6235069643 38.49% $ 2,087,0570.82496718 $ 111,415 0.0418787041 36.17% $ 3,024,7560.47663443 $ 124,316 0.4878497368 37.95% $ 1,312,7520.59768127 $ 119,833 0.4362753062 37.75% $ 2,944,7610.21869585 $ 133,869 0.6393436229 38.56% $ 409,2890.28001128 $ 131,598 0.5637653314 38.26% $ 968,4090.67542802 $ 116,954 0.9098706364 39.64% $ 1,468,599

Page 103: Simulación de Proyectos

0.16197168 $ 135,969 0.7053671374 38.82% $ 956,8510.84869918 $ 110,536 0.6610564366 38.64% $ 2,079,632

0.4547477 $ 125,126 0.3926332747 37.57% $ 983,1850.37638582 $ 128,029 0.1799505367 36.72% -$ 144,2970.93942704 $ 107,176 0.0460679467 36.18% $ 825,0250.96254928 $ 106,320 0.7992050802 39.20% $ 2,939,0310.76182917 $ 113,754 0.6079014663 38.43% $ 422,5110.52964846 $ 122,352 0.26475082 37.06% $ 867,1050.90279756 $ 108,533 0.0752349066 36.30% $ 822,6520.22026809 $ 133,810 0.4784484392 37.91% -$ 145,1640.54100792 $ 121,932 0.6088963057 38.44% $ 1,525,6080.93406156 $ 107,375 0.5479057287 38.19% $ 1,509,7470.38935417 $ 127,548 0.0682505374 36.27% $ 3,168,7940.49576843 $ 123,607 0.2719152675 37.09% $ 2,249,9920.42597974 $ 126,192 0.9048486946 39.62% $ 2,640,9320.42899243 $ 126,080 0.8813637903 39.53% $ 2,161,312

0.4356098 $ 125,835 0.0108855003 36.04% $ 3,021,4080.70475943 $ 115,867 0.731111392 38.92% $ 2,066,8780.25465216 $ 132,537 0.495876655 37.98% $ 413,9370.64837502 $ 117,955 0.6145376927 38.46% $ 1,465,9540.02329964 $ 141,105 0.3577512003 37.43% $ 1,538,5060.03097209 $ 140,821 0.3904278321 37.56% $ 1,847,6610.20459811 $ 134,391 0.7553763127 39.02% $ 771,749

0.1217301 $ 137,460 0.0063182258 36.03% $ 1,511,4290.03901333 $ 140,523 0.0399046442 36.16% $ 421,0130.40140398 $ 127,102 0.214177072 36.86% $ 2,256,0450.83105183 $ 111,190 0.1507124042 36.60% $ 3,733,3380.27754063 $ 131,689 0.8804641446 39.52% $ 2,853,5470.50575747 $ 123,237 0.053530131 36.21% -$ 142,394

0.7837372 $ 112,942 0.0622384231 36.25% $ 1,585,5250.74123684 $ 114,516 0.5928889399 38.37% $ 977,1090.73465308 $ 114,760 0.2586102399 37.03% $ 998,1550.65038336 $ 117,881 0.0175400681 36.07% $ 3,082,7730.47548422 $ 124,358 0.3434926015 37.37% -$ 140,5070.74484308 $ 114,383 0.7614814577 39.05% $ 2,941,4100.65624058 $ 117,664 0.2664793436 37.07% $ 3,701,9940.02538631 $ 141,028 0.1448841072 36.58% $ 2,130,276

0.6179908 $ 119,081 0.9966743831 39.99% $ 768,7220.86735799 $ 109,845 0.0738801504 36.30% $ 439,6590.40478022 $ 126,977 0.1335252886 36.53% $ 3,727,367

0.0074335 $ 141,693 0.4724900522 37.89% $ 2,924,3320.9883562 $ 105,364 0.4968257676 37.99% $ 3,655,423

0.65307621 $ 117,781 0.7485424607 38.99% $ 4,711,0040.60584132 $ 119,531 0.4598126995 37.84% $ 858,1100.63612442 $ 118,409 0.4080320618 37.63% $ 1,516,5310.81429898 $ 111,810 0.1356819622 36.54% $ 1,007,8220.78919075 $ 112,740 0.5616680187 38.25% $ 424,4060.31985744 $ 130,122 0.4146064656 37.66% $ 417,612

Page 104: Simulación de Proyectos

0.65429148 $ 117,736 0.5957804054 38.38% $ 420,3900.3119486 $ 130,415 0.5248911926 38.10% $ 971,580

0.34261449 $ 129,279 0.8637512875 39.46% $ 3,972,1880.16213014 $ 135,964 0.0918735632 36.37% $ 422,5430.08311772 $ 138,890 0.5474401265 38.19% $ 2,077,5100.50796774 $ 123,155 0.4593165822 37.84% $ 1,315,888

0.3727959 $ 128,162 0.7824584064 39.13% $ 2,661,1450.86421905 $ 109,962 0.4173851751 37.67% $ 430,1040.87657385 $ 109,504 0.4621782871 37.85% $ 2,946,2790.02823702 $ 140,922 0.9931680148 39.97% $ 2,136,4190.55901329 $ 121,265 0.4301217595 37.72% $ 796,3900.37519729 $ 128,073 0.6970193045 38.79% $ 411,3000.92529869 $ 107,700 0.5267743942 38.11% $ 2,099,5930.76885423 $ 113,493 0.7550280429 39.02% $ 1,516,2690.27421963 $ 131,812 0.7882373394 39.15% $ 771,6550.76808685 $ 113,522 0.2375363379 36.95% $ 432,8230.34414058 $ 129,223 0.3091961855 37.24% $ 2,962,9120.00873596 $ 141,644 0.6546977533 38.62% $ 2,184,1620.79125125 $ 112,664 0.8317786907 39.33% -$ 129,0290.37889266 $ 127,936 0.8800979545 39.52% $ 2,366,0010.94021761 $ 107,147 0.0972618511 36.39% $ 1,585,7280.11477426 $ 137,717 0.1932705563 36.77% $ 861,3290.72878372 $ 114,977 0.782895376 39.13% $ 1,293,4680.59007112 $ 120,115 0.757204868 39.03% $ 2,390,0000.92443261 $ 107,732 0.9172547818 39.67% $ 417,6520.21923481 $ 133,849 0.2531301143 37.01% $ 3,694,9410.49362177 $ 123,687 0.1555876897 36.62% $ 1,569,4290.07350307 $ 139,246 0.9549210087 39.82% $ 1,480,8900.76371162 $ 113,684 0.8797871253 39.52% $ 1,806,149

0.9817083 $ 105,610 0.5815699101 38.33% $ 2,093,4460.4797038 $ 124,202 0.9515114445 39.81% $ 2,032,026

0.05223035 $ 140,034 0.356661613 37.43% $ 225,2430.24292475 $ 132,971 0.9524454764 39.81% -$ 140,2260.36839376 $ 128,325 0.2816846661 37.13% $ 233,6840.23685751 $ 133,196 0.2829801754 37.13% $ 859,2830.43054056 $ 126,023 0.1332634965 36.53% $ 2,484,0820.02087184 $ 141,195 0.3884020638 37.55% $ 4,089,4920.34392543 $ 129,231 0.6816955414 38.73% $ 2,947,7130.36905101 $ 128,300 0.9745484251 39.90% $ 1,425,4340.76559321 $ 113,614 0.8468268901 39.39% $ 3,022,383

0.9041676 $ 108,482 0.1948197662 36.78% -$ 131,8040.80759242 $ 112,059 0.8762675448 39.51% $ 416,170

0.6791016 $ 116,817 0.8057202626 39.22% $ 2,056,2010.52416517 $ 122,556 0.4358116736 37.74% $ 1,511,2480.13862248 $ 136,834 0.8695046306 39.48% $ 3,003,8060.29257017 $ 131,133 0.8630946966 39.45% $ 1,494,840

0.1989323 $ 134,601 0.6756689981 38.70% $ 1,511,2240.35621741 $ 128,775 0.5545476253 38.22% -$ 141,342

Page 105: Simulación de Proyectos

0.33584636 $ 129,530 0.6951058745 38.78% $ 1,512,4110.48510411 $ 124,002 0.8534713389 39.41% $ 2,863,298

0.6709567 $ 117,119 0.3185008286 37.27% $ 1,871,0420.90513749 $ 108,446 0.3385722023 37.35% $ 2,124,6630.38886481 $ 127,566 0.2351974454 36.94% $ 1,559,0970.26196313 $ 132,266 0.797544123 39.19% $ 3,568,1590.09518836 $ 138,443 0.0643465669 36.26% $ 1,569,0610.36332224 $ 128,512 0.0377044901 36.15% $ 1,578,0250.02523143 $ 141,034 0.5393493497 38.16% -$ 149,0610.21362456 $ 134,056 0.7886186513 39.15% $ 952,807

0.7744755 $ 113,285 0.5050601938 38.02% $ 2,991,5860.05975911 $ 139,755 0.8793876239 39.52% $ 943,6750.09340519 $ 138,509 0.6774758152 38.71% $ 2,060,2610.24307525 $ 132,966 0.1547964921 36.62% -$ 147,6560.02114155 $ 141,185 0.8490719974 39.40% $ 1,459,8310.37824684 $ 127,960 0.5572866086 38.23% $ 2,082,9380.22970334 $ 133,461 0.9263147315 39.71% $ 1,270,1320.47491714 $ 124,379 0.9105524017 39.64% $ 4,656,9780.78449537 $ 112,914 0.6532609659 38.61% $ 3,613,903

0.5946624 $ 119,945 0.0720898349 36.29% $ 3,746,2800.5929316 $ 120,009 0.7641464166 39.06% $ 414,410

0.13098305 $ 137,117 0.7009759055 38.80% $ 2,884,1000.38815801 $ 127,593 0.0945274438 36.38% $ 873,1520.47751855 $ 124,283 0.1811561231 36.72% $ 997,0410.97337862 $ 105,919 0.994865005 39.98% $ 416,5910.66649506 $ 117,284 0.7135259852 38.85% $ 1,487,5060.66359753 $ 117,392 0.5376695338 38.15% $ 1,312,8190.88844684 $ 109,064 0.2723400404 37.09% $ 434,6720.83512537 $ 111,039 0.4781390925 37.91% $ 427,7580.49485375 $ 123,641 0.8566480872 39.43% $ 3,559,5110.19973628 $ 134,571 0.2024721674 36.81% $ 1,330,4230.15555792 $ 136,207 0.3965270242 37.59% $ 2,654,9580.59649968 $ 119,877 0.3209537612 37.28% $ 802,845

0.0524264 $ 140,026 0.7033910621 38.81% $ 1,284,8990.37433977 $ 128,104 0.2486388713 36.99% $ 423,3310.91382255 $ 108,125 0.4352971825 37.74% $ 991,0830.88539089 $ 109,178 0.8873738241 39.55% $ 2,049,7690.96459907 $ 106,244 0.9145868603 39.66% $ 2,584,8890.40640597 $ 126,917 0.6081056891 38.43% $ 3,615,9150.95148384 $ 106,730 0.8453295596 39.38% $ 4,687,8060.22026209 $ 133,811 0.6816345746 38.73% $ 3,594,4170.26966922 $ 131,981 0.1939894706 36.78% $ 422,3490.68455892 $ 116,615 0.0305191143 36.12% $ 3,023,5880.61464443 $ 119,205 0.2621603609 37.05% $ 1,561,6940.70971943 $ 115,684 0.2380728643 36.95% $ 1,503,2570.89357062 $ 108,875 0.3762919863 37.51% -$ 130,5360.02407299 $ 141,076 0.3477664776 37.39% $ 1,539,5060.18180621 $ 135,235 0.669053402 38.68% -$ 144,255

Page 106: Simulación de Proyectos

0.56114087 $ 121,186 0.6790543043 38.72% $ 1,519,1110.97103566 $ 106,006 0.4235411534 37.69% $ 2,955,785

0.0033906 $ 141,842 0.7515527263 39.01% $ 2,871,6840.69482047 $ 116,235 0.027343692 36.11% $ 3,759,1740.12096362 $ 137,488 0.0626347154 36.25% $ 868,5940.03224393 $ 140,774 0.1241709826 36.50% $ 3,720,8030.07110537 $ 139,335 0.5752915175 38.30% $ 1,518,2020.18572667 $ 135,090 0.1663725749 36.67% $ 1,561,1390.77475612 $ 113,275 0.9672157004 39.87% $ 2,848,2470.24762905 $ 132,797 0.8068282278 39.23% $ 405,4770.54703012 $ 121,709 0.6519342775 38.61% -$ 136,1120.91627213 $ 108,034 0.4803828041 37.92% $ 1,515,9350.23545465 $ 133,248 0.048488081 36.19% $ 3,066,9990.79971662 $ 112,350 0.5488768085 38.20% $ 857,6300.25598963 $ 132,487 0.5340156932 38.14% $ 2,974,1170.79264046 $ 112,613 0.7847168381 39.14% $ 418,3520.06737407 $ 139,473 0.9186669061 39.67% $ 2,630,503

0.5591352 $ 121,260 0.6414436263 38.57% $ 1,522,7940.87908716 $ 109,411 0.852049283 39.41% $ 2,872,4080.41959232 $ 126,428 0.4525290481 37.81% $ 2,098,0200.41304871 $ 126,671 0.3798820618 37.52% $ 420,6990.25401693 $ 132,560 0.1149661463 36.46% $ 2,266,7560.10276777 $ 138,162 0.8150237923 39.26% $ 4,678,0890.88125211 $ 109,331 0.5057563309 38.02% $ 1,543,6410.17833556 $ 135,363 0.8489567866 39.40% $ 3,554,2150.32598718 $ 129,895 0.7606166253 39.04% $ 2,877,2600.35231415 $ 128,920 0.7983520478 39.19% -$ 139,1980.58008057 $ 120,485 0.0485140864 36.19% $ 2,283,944

0.9174069 $ 107,992 0.3199098918 37.28% $ 2,127,4800.69273583 $ 116,313 0.4243600793 37.70% $ 425,9550.70509989 $ 115,855 0.5912146256 38.36% $ 2,085,8230.83212457 $ 111,150 0.3677326628 37.47% $ 1,524,9900.61489927 $ 119,195 0.9108925808 39.64% $ 1,497,3250.22901866 $ 133,486 0.7196245408 38.88% $ 2,882,8040.54829393 $ 121,662 0.9706701716 39.88% $ 948,8550.85145323 $ 110,434 0.9513187537 39.81% -$ 126,6700.71967316 $ 115,315 0.6112182481 38.44% $ 975,4550.12423748 $ 137,367 0.6620922731 38.65% $ 2,063,0300.90461789 $ 108,465 0.0635607837 36.25% $ 1,358,763

0.0794511 $ 139,026 0.2240365094 36.90% $ 1,552,9700.85404071 $ 110,339 0.398942868 37.60% $ 1,328,9990.03700316 $ 140,598 0.9473253512 39.79% $ 2,889,7540.51555208 $ 122,875 0.8961871074 39.58% $ 952,8240.03303311 $ 140,745 0.5029241259 38.01% $ 1,462,4620.76460975 $ 113,651 0.9280009994 39.71% $ 3,548,7620.92956002 $ 107,542 0.4430349422 37.77% $ 1,551,0030.05110558 $ 140,075 0.9126140944 39.65% $ 2,896,7330.61074005 $ 119,349 0.9334221201 39.73% $ 2,850,989

Page 107: Simulación de Proyectos

0.84184001 $ 110,790 0.2482666331 36.99% $ 434,2500.6485746 $ 117,948 0.8511146756 39.40% $ 3,564,261

0.57374697 $ 120,719 0.2669894157 37.07% $ 2,976,2330.05880353 $ 139,790 0.8423021084 39.37% $ 3,553,0920.08278174 $ 138,902 0.6003583037 38.40% $ 776,8180.30812484 $ 130,557 0.1753763809 36.70% $ 1,563,1200.72953483 $ 114,950 0.2142361465 36.86% $ 1,569,1370.13728575 $ 136,884 0.6095863377 38.44% $ 3,609,4310.99516702 $ 105,112 0.1898137305 36.76% $ 439,4520.03301557 $ 140,745 0.1632201873 36.65% $ 1,874,6030.36865329 $ 128,315 0.6562324535 38.62% -$ 140,1280.40814277 $ 126,852 0.7586833277 39.03% $ 1,477,2780.42443975 $ 126,249 0.355224513 37.42% $ 1,548,0510.46264034 $ 124,834 0.9717298066 39.89% $ 766,5410.01073744 $ 141,570 0.8201067467 39.28% $ 1,796,3460.50547625 $ 123,248 0.2543034554 37.02% -$ 140,6080.59379754 $ 119,977 0.6289146412 38.52% $ 1,524,8260.69426287 $ 116,256 0.2844862942 37.14% $ 1,529,902

0.0212994 $ 141,179 0.8014268686 39.21% $ 1,275,9630.5182905 $ 122,773 0.0437426329 36.17% $ 432,240

0.08408324 $ 138,854 0.4221308773 37.69% $ 411,9700.64356997 $ 118,133 0.4661357531 37.86% $ 2,101,3380.84546239 $ 110,656 0.1038334349 36.42% $ 1,353,9360.28368841 $ 131,462 0.5333532677 38.13% $ 2,207,7330.69293602 $ 116,305 0.4312947976 37.73% $ 799,4190.47525163 $ 124,367 0.0839163121 36.34% $ 1,544,2630.05623051 $ 139,886 0.2727183822 37.09% $ 981,4540.57130854 $ 120,810 0.135697436 36.54% $ 2,144,3400.63711042 $ 118,373 0.4172910099 37.67% $ 2,107,7970.11748014 $ 137,617 0.9930115323 39.97% $ 3,519,0680.23397571 $ 133,303 0.6069980331 38.43% $ 1,488,0090.16312745 $ 135,927 0.9318501204 39.73% $ 2,895,5400.74272755 $ 114,461 0.4908093658 37.96% $ 983,6170.66356595 $ 117,393 0.0573622908 36.23% $ 435,3020.75210123 $ 114,114 0.5999173191 38.40% $ 2,085,7170.30920422 $ 130,517 0.2910213791 37.16% $ 1,520,3050.64778473 $ 117,977 0.9999201266 40.00% $ 2,893,2290.13917593 $ 136,814 0.3444822829 37.38% $ 1,542,4980.57847379 $ 120,544 0.3471435924 37.39% $ 1,521,1170.28111968 $ 131,557 0.7159827746 38.86% $ 836,6120.34026886 $ 129,366 0.4216935041 37.69% $ 2,723,4830.27729751 $ 131,698 0.5200805049 38.08% $ 2,085,6420.87960421 $ 109,392 0.9641741517 39.86% $ 415,3550.53114044 $ 122,297 0.6215332173 38.49% $ 2,625,2290.61237132 $ 119,289 0.456956149 37.83% $ 2,941,1860.12396063 $ 137,377 0.1183628674 36.47% $ 992,6800.24579279 $ 132,865 0.8955211771 39.58% $ 2,904,3710.27293521 $ 131,860 0.0253551609 36.10% $ 3,749,658

Page 108: Simulación de Proyectos

0.70005075 $ 116,042 0.9339396622 39.74% $ 2,039,3170.19790386 $ 134,639 0.602853753 38.41% $ 2,620,8170.59582295 $ 119,902 0.2359417007 36.94% $ 428,8440.20826011 $ 134,255 0.3727559353 37.49% $ 2,103,8930.33268101 $ 129,647 0.4428859969 37.77% $ 1,537,262

0.899711 $ 108,647 0.137518293 36.55% $ 438,6630.58145182 $ 120,434 0.7303164184 38.92% $ 1,514,488

0.1424776 $ 136,691 0.8917004682 39.57% $ 400,8590.86843041 $ 109,806 0.1372357151 36.55% $ 3,007,7030.66838512 $ 117,214 0.7275968208 38.91% $ 1,516,7240.71506739 $ 115,485 0.4188245576 37.68% $ 2,109,3890.95233705 $ 106,698 0.4540961388 37.82% -$ 128,5320.59820422 $ 119,814 0.4206660329 37.68% $ 4,094,3650.29212435 $ 131,149 0.9002927519 39.60% $ 1,491,1570.50362745 $ 123,316 0.0329215751 36.13% $ 2,501,5200.68596457 $ 116,563 0.7533834321 39.01% -$ 132,0740.08111441 $ 138,964 0.1367003405 36.55% $ 419,4490.83110318 $ 111,188 0.8749008638 39.50% $ 3,562,7550.56834979 $ 120,919 0.824059235 39.30% $ 412,2280.31138416 $ 130,436 0.7360672794 38.94% $ 408,807

0.8994961 $ 108,655 0.029691038 36.12% $ 441,6400.58064453 $ 120,464 0.5918606169 38.37% $ 788,6110.31291235 $ 130,379 0.2575314649 37.03% $ 2,971,9390.98280121 $ 105,570 0.3045041434 37.22% $ 2,978,6470.78385822 $ 112,938 0.0410385191 36.16% $ 438,5920.68140359 $ 116,732 0.7261292908 38.90% $ 1,517,1640.28423829 $ 131,441 0.7554273925 39.02% -$ 141,1290.90525257 $ 108,442 0.8494622214 39.40% $ 3,631,0130.01124966 $ 141,551 0.3391875075 37.36% -$ 151,3160.02315379 $ 141,110 0.6244740284 38.50% $ 1,481,5180.21891073 $ 133,861 0.7122071353 38.85% $ 407,3520.04860974 $ 140,168 0.3854336281 37.54% $ 1,505,1390.70614746 $ 115,816 0.8275798566 39.31% $ 2,593,9890.51857438 $ 122,763 0.2081199699 36.83% $ 3,712,5050.55553828 $ 121,394 0.7265092541 38.91% $ 1,294,3410.05656244 $ 139,873 0.5186774602 38.07% $ 2,916,7600.21695007 $ 133,933 0.8257360968 39.30% $ 3,560,5300.51093752 $ 123,045 0.3949797009 37.58% $ 1,546,1170.89094544 $ 108,972 0.272234864 37.09% $ 434,7330.43075334 $ 126,015 0.9758778601 39.90% $ 1,486,7780.58964096 $ 120,131 0.966826495 39.87% $ 2,032,4060.93705581 $ 107,264 0.72237794 38.89% $ 851,108

0.036538 $ 140,615 0.5074125886 38.03% $ 1,524,0900.69150905 $ 116,358 0.7882596984 39.15% $ 1,511,2210.81932324 $ 111,624 0.0237137117 36.09% $ 1,590,2000.82676971 $ 111,349 0.141834772 36.57% $ 1,578,6180.16031999 $ 136,031 0.3787174427 37.51% $ 2,226,9510.59566031 $ 119,908 0.3266938825 37.31% $ 2,119,089

Page 109: Simulación de Proyectos

0.25333801 $ 132,586 0.2223315325 36.89% $ 4,864,2010.75733885 $ 113,920 0.5252432332 38.10% $ 238,9800.88429229 $ 109,218 0.3914357483 37.57% $ 2,959,8720.15663289 $ 136,167 0.3519075939 37.41% $ 1,542,1710.86044933 $ 110,101 0.3818840482 37.53% $ 1,555,501

0.144018 $ 136,634 0.6574973332 38.63% $ 3,598,3480.16358382 $ 135,910 0.7196654915 38.88% $ 4,708,8430.62255395 $ 118,912 0.9038074509 39.62% $ 3,551,2820.75167741 $ 114,130 0.3671538785 37.47% $ 3,680,5160.15537767 $ 136,214 0.8560252556 39.42% $ 765,5500.00535187 $ 141,770 0.5767616402 38.31% $ 406,0820.80639939 $ 112,103 0.7427499775 38.97% $ 2,067,6000.73299692 $ 114,821 0.7794637349 39.12% $ 2,060,9690.19957152 $ 134,577 0.0737017854 36.29% -$ 149,4380.56346825 $ 121,100 0.1222979134 36.49% $ 2,711,213

0.7589247 $ 113,861 0.1975803978 36.79% $ 1,539,8750.72913607 $ 114,964 0.9919965524 39.97% $ 2,152,1690.77835376 $ 113,142 0.4792312898 37.92% $ 1,320,4190.22479502 $ 133,643 0.3759215971 37.50% $ 2,947,5490.58478706 $ 120,310 0.1146720562 36.46% $ 1,893,3340.64228232 $ 118,181 0.4652217763 37.86% $ 2,101,4320.34961434 $ 129,020 0.4113408939 37.65% $ 2,438,6770.13233618 $ 137,067 0.3787064788 37.51% $ 3,663,4640.91870099 $ 107,944 0.6373561178 38.55% $ 978,3280.83473647 $ 111,054 0.5831294482 38.33% $ 794,8610.51966085 $ 122,722 0.6116056248 38.45% $ 786,2100.77518631 $ 113,259 0.1280349913 36.51% $ 3,007,2560.35709144 $ 128,743 0.325477569 37.30% $ 2,452,2830.76693374 $ 113,565 0.8707966542 39.48% $ 839,0270.38491399 $ 127,713 0.9963652125 39.99% $ 403,4700.36884505 $ 128,308 0.0738714897 36.30% $ 2,784,9650.18530525 $ 135,105 0.4974843973 37.99% $ 2,210,5930.08045196 $ 138,988 0.9712881114 39.89% $ 818,170

0.1962864 $ 134,699 0.4850518804 37.94% $ 1,529,9610.13356259 $ 137,022 0.8850617936 39.54% $ 1,458,881

0.7066806 $ 115,796 0.3295775131 37.32% $ 428,8710.9765829 $ 105,800 0.8964615302 39.59% $ 1,506,850

0.56178756 $ 121,162 0.6584862513 38.63% $ 4,736,7460.22270759 $ 133,720 0.2158983094 36.86% $ 4,139,4000.94247236 $ 107,064 0.5007749027 38.00% $ 801,5810.97065041 $ 106,020 0.4532191719 37.81% $ 431,5660.70691763 $ 115,787 0.9940917428 39.98% $ 2,841,6460.12947854 $ 137,173 0.786369652 39.15% $ 2,046,4320.40339422 $ 127,028 0.8765528201 39.51% $ 407,1060.68559678 $ 116,577 0.9913838598 39.97% $ 2,631,5650.35739187 $ 128,732 0.7431709717 38.97% $ 775,8210.47104395 $ 124,523 0.6067252367 38.43% $ 2,078,3860.52999879 $ 122,339 0.4004370029 37.60% $ 1,483,619

Page 110: Simulación de Proyectos

0.69533624 $ 116,216 0.3370456697 37.35% $ 1,556,1360.3341565 $ 129,593 0.7911414892 39.16% $ 1,502,883

0.17299966 $ 135,561 0.634330013 38.54% $ 4,028,5340.76920394 $ 113,481 0.731464619 38.93% $ 419,2860.56891029 $ 120,898 0.1589777201 36.64% $ 430,3070.56195902 $ 121,156 0.7290699611 38.92% $ 781,166

0.7511037 $ 114,151 0.7505305367 39.00% $ 2,675,2750.46035458 $ 124,919 0.780114134 39.12% $ 776,264

0.1729729 $ 135,562 0.0864885334 36.35% $ 3,732,9520.25665454 $ 132,463 0.1532949987 36.61% $ 2,134,5750.68718443 $ 116,518 0.8778888198 39.51% $ 1,471,9750.37603523 $ 128,042 0.7532456169 39.01% $ 2,879,7820.93964493 $ 107,168 0.4058836861 37.62% $ 2,116,3290.14638704 $ 136,547 0.0020685396 36.01% $ 3,016,220

0.3130437 $ 130,374 0.2315795416 36.93% $ 800,8000.59667453 $ 119,870 0.2589820897 37.04% $ 428,2370.60144556 $ 119,693 0.6188454887 38.48% $ 1,525,9990.11592178 $ 137,675 0.899584821 39.60% $ 1,457,084

0.5516374 $ 121,538 0.1007387599 36.40% $ 3,166,1550.80042797 $ 112,324 0.4940276831 37.98% $ 1,542,9530.17598002 $ 135,451 0.305379331 37.22% -$ 147,8120.94025485 $ 107,146 0.8063382465 39.23% $ 3,581,3610.14681344 $ 136,531 0.3364058452 37.35% $ 1,543,4710.89888549 $ 108,678 0.5300114948 38.12% $ 1,541,6290.11010155 $ 137,890 0.0317250935 36.13% $ 1,540,6890.16864458 $ 135,722 0.1518355231 36.61% $ 421,1030.32914808 $ 129,778 0.3239148855 37.30% $ 1,323,2010.93254463 $ 107,431 0.3989192065 37.60% $ 1,555,4710.90139986 $ 108,585 0.1788953921 36.72% $ 4,165,0100.32486299 $ 129,937 0.3775291595 37.51% $ 1,318,5760.62512597 $ 118,816 0.0499219918 36.20% $ 1,551,1030.25496512 $ 132,525 0.5966538224 38.39% -$ 143,2670.74619003 $ 114,333 0.5404789571 38.16% $ 2,427,5570.10310688 $ 138,149 0.4391131445 37.76% $ 2,932,8230.25381601 $ 132,568 0.3813759829 37.53% $ 2,103,7860.39675955 $ 127,274 0.6466798449 38.59% -$ 139,5760.16925772 $ 135,700 0.9762641327 39.91% $ 1,450,8720.68573066 $ 116,572 0.5940729391 38.38% $ 790,8960.77501597 $ 113,265 0.9160179045 39.66% $ 2,043,4180.92960759 $ 107,540 0.7661174196 39.06% $ 1,299,4260.81804996 $ 111,672 0.3510774152 37.40% $ 2,965,989

0.910966 $ 108,230 0.6603183497 38.64% $ 3,615,1150.04878378 $ 140,161 0.7501498339 39.00% $ 1,500,4870.95666583 $ 106,538 0.7278096434 38.91% $ 2,402,9030.73556159 $ 114,726 0.9745584713 39.90% $ 411,8610.64177731 $ 118,200 0.4262459428 37.70% $ 2,106,6930.77222417 $ 113,369 0.7385131995 38.95% $ 1,517,988

0.8979057 $ 108,714 0.5481882166 38.19% $ 427,265

Page 111: Simulación de Proyectos

0.23089386 $ 133,417 0.6872835235 38.75% $ 224,5350.45027791 $ 125,292 0.5065065809 38.03% $ 1,502,6880.43468877 $ 125,869 0.83636733 39.35% $ 2,586,388

0.1761395 $ 135,445 0.387663743 37.55% $ 2,101,1430.28643842 $ 131,360 0.0458257487 36.18% $ 873,4210.91144293 $ 108,213 0.350885289 37.40% -$ 130,3340.29330822 $ 131,105 0.7239678761 38.90% $ 1,508,5970.09106621 $ 138,595 0.3746227675 37.50% $ 413,3880.65828866 $ 117,588 0.2267857624 36.91% $ 4,146,7220.56200546 $ 121,154 0.2733960199 37.09% $ 2,974,7470.87554162 $ 109,542 0.2112779625 36.85% -$ 132,3360.18076451 $ 135,273 0.4074927827 37.63% $ 1,537,2510.09899292 $ 138,302 0.003955199 36.02% $ 2,150,9550.29367869 $ 131,092 0.5600094131 38.24% $ 2,914,3960.59813297 $ 119,816 0.4784346904 37.91% $ 1,539,8530.35684342 $ 128,752 0.780194108 39.12% $ 226,013

0.9868892 $ 105,419 0.5975477156 38.39% $ 1,536,9070.98209627 $ 105,596 0.5722670091 38.29% $ 2,094,7180.88054401 $ 109,357 0.4836588616 37.93% $ 1,322,3910.41543126 $ 126,583 0.5842786639 38.34% $ 2,080,1470.26700469 $ 132,079 0.49047931 37.96% $ 1,469,0120.86004919 $ 110,116 0.3797609625 37.52% $ 805,9320.55890853 $ 121,269 0.2491916578 37.00% $ 4,138,513

0.3889022 $ 127,565 0.814646864 39.26% $ 3,627,7410.42190952 $ 126,343 0.1749305384 36.70% $ 1,565,8320.70212818 $ 115,965 0.1170675982 36.47% $ 1,578,1510.86205704 $ 110,042 0.3621723828 37.45% $ 2,245,5660.83558225 $ 111,022 0.6615799565 38.65% $ 2,201,9700.61589445 $ 119,158 0.4177506578 37.67% $ 2,443,8210.03541013 $ 140,657 0.8458677018 39.38% -$ 145,8780.88400148 $ 109,229 0.2978663239 37.19% $ 4,855,584

0.0321343 $ 140,778 0.6402727751 38.56% $ 1,480,2000.968351 $ 106,105 0.3838752445 37.54% $ 2,119,979

0.29199459 $ 131,154 0.0341418819 36.14% $ 1,001,9190.245154 $ 132,889 0.7250042731 38.90% $ 2,387,244

0.68685937 $ 116,530 0.2742645295 37.10% $ 1,335,7250.16357807 $ 135,910 0.1990440364 36.80% $ 2,126,2340.75254757 $ 114,097 0.9283229389 39.71% $ 3,964,3950.46294079 $ 124,823 0.846279388 39.39% $ 1,500,326

0.9898757 $ 105,308 0.0716473035 36.29% $ 1,557,5970.95271669 $ 106,684 0.7557977196 39.02% $ 2,678,9040.94742063 $ 106,880 0.225566255 36.90% $ 2,140,9820.08195835 $ 138,933 0.8585856852 39.43% $ 1,429,9960.62711293 $ 118,743 0.678135672 38.71% $ 2,194,8610.44509719 $ 125,484 0.357005691 37.43% $ 2,449,390

0.4155513 $ 126,578 0.8138304924 39.26% $ 773,5360.77557454 $ 113,245 0.080015062 36.32% $ 2,723,4350.31167637 $ 130,425 0.0581315598 36.23% $ 3,009,554

Page 112: Simulación de Proyectos

0.40207798 $ 127,077 0.4957089112 37.98% $ 789,4310.18000155 $ 135,302 0.1305504753 36.52% $ 1,336,0160.84620246 $ 110,629 0.1187654138 36.48% $ 819,0720.46037224 $ 124,918 0.6572959664 38.63% $ 1,488,2930.18174959 $ 135,237 0.1688951104 36.68% $ 2,130,7170.38334622 $ 127,771 0.3064287077 37.23% $ 1,551,9240.95110372 $ 106,744 0.5095596 38.04% $ 2,226,4450.40982333 $ 126,790 0.0908957036 36.36% $ 2,146,590

0.281205 $ 131,554 0.6028147182 38.41% $ 2,961,4620.63354184 $ 118,505 0.2402565751 36.96% $ 2,982,6860.56593469 $ 121,009 0.2576056477 37.03% $ 1,334,3200.28522181 $ 131,405 0.0194310322 36.08% $ 810,9150.27510018 $ 131,780 0.55105496 38.20% $ 1,302,7910.54360041 $ 121,836 0.1749035269 36.70% $ 3,720,9010.40225885 $ 127,070 0.4091879981 37.64% $ 1,479,8360.33538984 $ 129,547 0.6360478699 38.54% $ 412,0320.27852071 $ 131,653 0.5464779646 38.19% $ 1,494,8790.49619699 $ 123,591 0.8170641796 39.27% $ 4,686,3090.99308194 $ 105,189 0.8268239219 39.31% $ 3,638,4130.49547719 $ 123,618 0.8913273815 39.57% $ 1,466,3760.25912301 $ 132,371 0.1174612333 36.47% $ 1,567,6880.67084558 $ 117,123 0.310054528 37.24% $ 428,5720.47168734 $ 124,499 0.9903373315 39.96% $ 945,9100.26103635 $ 132,301 0.8983512931 39.59% $ 2,155,1260.60514371 $ 119,557 0.3625851293 37.45% $ 1,520,2340.59062662 $ 120,094 0.5847870092 38.34% $ 419,2360.91374419 $ 108,127 0.5376490988 38.15% $ 2,097,8530.38302583 $ 127,783 0.3129264271 37.25% $ 2,116,0090.14919173 $ 136,443 0.4876665504 37.95% $ 225,5850.04938913 $ 140,139 0.5761546787 38.30% $ 1,486,7730.19094922 $ 134,896 0.3502824908 37.40% $ 1,543,1270.37824854 $ 127,960 0.1740973581 36.70% $ 805,2480.99420303 $ 105,148 0.5229492406 38.09% $ 1,321,6490.49755703 $ 123,541 0.1516103733 36.61% -$ 141,7110.50627437 $ 123,218 0.113360598 36.45% $ 2,781,2940.30867313 $ 130,536 0.3526964541 37.41% -$ 144,2910.58112851 $ 120,446 0.1691981115 36.68% $ 430,315

0.3138096 $ 130,346 0.802482054 39.21% $ 1,501,3040.82364619 $ 111,464 0.3277266461 37.31% $ 2,970,5450.59335025 $ 119,993 0.6341872093 38.54% $ 2,907,216

0.700296 $ 116,033 0.9648986234 39.86% -$ 129,9230.31307851 $ 130,373 0.1663330682 36.67% $ 2,989,1600.17907219 $ 135,336 0.3532204667 37.41% $ 979,2780.79550148 $ 112,507 0.8480056639 39.39% $ 3,986,4860.42600009 $ 126,191 0.0131105055 36.05% $ 1,581,940

0.8370872 $ 110,966 0.37153714 37.49% $ 3,681,4620.64146901 $ 118,211 0.838561876 39.35% $ 3,567,0550.09938189 $ 138,287 0.6192263686 38.48% $ 2,898,791

Page 113: Simulación de Proyectos

0.98650593 $ 105,433 0.8102474382 39.24% $ 4,699,4470.0886763 $ 138,684 0.9487191355 39.79% $ 1,265,100

0.67713292 $ 116,890 0.549523346 38.20% $ 2,424,5570.47579012 $ 124,347 0.017354586 36.07% $ 4,932,6620.39359578 $ 127,391 0.5946994261 38.38% $ 4,752,6020.46162332 $ 124,872 0.3862944723 37.55% $ 1,545,8370.84888035 $ 110,530 0.4371439508 37.75% $ 1,325,6260.70549262 $ 115,840 0.4051926088 37.62% $ 426,7740.20299567 $ 134,450 0.9071895163 39.63% $ 4,651,9360.22040542 $ 133,805 0.3473600297 37.39% $ 1,318,7000.49492406 $ 123,638 0.042003791 36.17% $ 1,580,7110.59762344 $ 119,835 0.7745720488 39.10% $ 231,5270.86343778 $ 109,991 0.8192488746 39.28% $ 844,0550.38420262 $ 127,739 0.2816051148 37.13% $ 2,120,2610.06895831 $ 139,414 0.0732645125 36.29% $ 1,567,5640.60090722 $ 119,713 0.8137863123 39.26% $ 1,287,9650.05686962 $ 139,862 0.7991918729 39.20% $ 2,863,9160.32356273 $ 129,985 0.2117374458 36.85% $ 802,0530.72655285 $ 115,060 0.433121435 37.73% $ 2,948,3290.67172338 $ 117,091 0.5186779655 38.07% $ 1,537,5490.62737719 $ 118,733 0.2448329016 36.98% -$ 137,8470.98530504 $ 105,477 0.2574059547 37.03% $ 1,539,325

0.0415109 $ 140,431 0.8193567391 39.28% $ 400,5070.22399083 $ 133,672 0.0791282746 36.32% $ 1,570,643

0.6453636 $ 118,067 0.5795364063 38.32% $ 2,086,0390.86726867 $ 109,849 0.5610165693 38.24% $ 1,506,9380.97123326 $ 105,998 0.5539848583 38.22% $ 428,7820.88312937 $ 109,261 0.6411894613 38.56% $ 3,618,990

0.0555728 $ 139,910 0.128106828 36.51% $ 2,260,2150.93369402 $ 107,389 0.7603096573 39.04% $ 2,891,0370.96713156 $ 106,150 0.3259532218 37.30% $ 1,532,201

0.0572225 $ 139,849 0.7039531005 38.82% $ 2,055,8810.61778735 $ 119,088 0.9374824946 39.75% $ 832,0000.69951763 $ 116,061 0.4431432122 37.77% $ 985,6440.22372686 $ 133,682 0.5619801089 38.25% $ 1,523,0020.52930999 $ 122,365 0.4775905122 37.91% $ 2,097,1610.59563518 $ 119,909 0.5706918982 38.28% $ 3,629,030

0.7280246 $ 115,006 0.3576139793 37.43% $ 428,5980.15622014 $ 136,182 0.6508871069 38.60% $ 1,481,9980.63135523 $ 118,586 0.9333806152 39.73% $ 1,465,3280.49263982 $ 123,723 0.959350242 39.84% $ 2,632,882

0.0763441 $ 139,141 0.2624205654 37.05% -$ 150,5400.43925424 $ 125,700 0.866278085 39.47% $ 1,467,547

0.4753893 $ 124,362 0.602312059 38.41% $ 416,1310.79228885 $ 112,626 0.7383913948 38.95% $ 969,0350.65564471 $ 117,686 0.7196742224 38.88% $ 1,486,662

0.5670832 $ 120,966 0.6319322926 38.53% $ 3,060,7250.70217492 $ 115,963 0.9179806292 39.67% $ 1,468,408

Page 114: Simulación de Proyectos

0.20166138 $ 134,499 0.79205371 39.17% $ 3,020,6030.45930272 $ 124,958 0.9978892323 39.99% $ 1,485,2340.93507775 $ 107,337 0.5314794446 38.13% $ 3,646,0310.67523231 $ 116,961 0.5294012998 38.12% $ 2,928,9180.04624046 $ 140,255 0.7934130948 39.17% $ 401,2980.38903939 $ 127,560 0.6494357561 38.60% $ 2,070,7540.86064393 $ 110,094 0.7915700139 39.17% $ 3,643,8830.68733878 $ 116,512 0.174797443 36.70% $ 1,540,4170.71973045 $ 115,313 0.8902994678 39.56% $ 2,915,9830.58961319 $ 120,132 0.9419696987 39.77% $ 409,4990.38899521 $ 127,562 0.3614657609 37.45% $ 2,234,7080.96495892 $ 106,231 0.4145437798 37.66% $ 4,104,442

0.8291656 $ 111,260 0.0057754478 36.02% $ 3,031,6990.14900562 $ 136,450 0.0976240028 36.39% $ 2,139,5380.10210915 $ 138,186 0.529565732 38.12% $ 2,080,3490.69414227 $ 116,260 0.9515066581 39.81% $ 2,849,4260.30777961 $ 130,569 0.5926768881 38.37% $ 1,521,8930.85902563 $ 110,154 0.5941579433 38.38% $ 2,920,8530.58541121 $ 120,287 0.3553535155 37.42% $ 4,830,8870.85079401 $ 110,459 0.4178166614 37.67% -$ 131,1760.79429901 $ 112,551 0.3703019664 37.48% $ 2,117,7920.91756936 $ 107,986 0.6011315183 38.40% $ 241,4630.53500697 $ 122,154 0.3789370665 37.52% $ 423,5470.24115588 $ 133,037 0.722807464 38.89% $ 1,507,5310.35435595 $ 128,844 0.1735525765 36.69% $ 2,134,1370.31014879 $ 130,482 0.4861773215 37.94% $ 1,532,4670.27637287 $ 131,733 0.4381663016 37.75% $ 2,936,9960.11600469 $ 137,672 0.0380086166 36.15% $ 1,572,1460.66113993 $ 117,483 0.5783106205 38.31% $ 1,531,3840.25246318 $ 132,618 0.4266997906 37.71% $ 2,097,6500.65353059 $ 117,764 0.5056225492 38.02% $ 980,6300.06432446 $ 139,586 0.8434423795 39.37% $ 824,7680.07085496 $ 139,344 0.4941323638 37.98% $ 2,084,396

0.4476732 $ 125,388 0.8302466672 39.32% $ 3,983,3420.71164152 $ 115,612 0.7232321796 38.89% $ 2,948,0420.41564025 $ 126,575 0.0683654601 36.27% $ 2,493,8900.83328745 $ 111,107 0.7467091749 38.99% $ 2,067,6710.42690794 $ 126,157 0.471148746 37.88% $ 2,095,6760.60795851 $ 119,452 0.8912435826 39.56% $ 2,043,0350.99959169 $ 104,948 0.8607555905 39.44% $ 2,055,9410.12955133 $ 137,170 0.7421115256 38.97% $ 1,472,5880.21737033 $ 133,918 0.3248549202 37.30% $ 2,668,5880.30248766 $ 130,765 0.2168429626 36.87% $ 2,127,0860.65929646 $ 117,551 0.3596765785 37.44% $ 802,3170.62582979 $ 118,790 0.1853545664 36.74% $ 3,720,3700.35278059 $ 128,903 0.4506617284 37.80% $ 2,096,7330.87400528 $ 109,599 0.5510605309 38.20% $ 2,984,9830.34906098 $ 129,041 0.2165671993 36.87% $ 1,528,442

Page 115: Simulación de Proyectos

0.95784947 $ 106,494 0.5495756249 38.20% $ 2,430,9730.22639466 $ 133,583 0.0165406399 36.07% $ 2,497,5220.09211734 $ 138,556 0.8082128389 39.23% $ 2,863,0100.05018929 $ 140,109 0.9774952704 39.91% $ 1,261,8250.92565256 $ 107,686 0.9049897816 39.62% $ 2,652,081

0.5664127 $ 120,991 0.5949115318 38.38% $ 1,527,5740.84056231 $ 110,838 0.9030190644 39.61% $ 2,861,8820.97062636 $ 106,021 0.4101172573 37.64% $ 2,116,4690.88640345 $ 109,140 0.8853112435 39.54% $ 2,866,2650.48892086 $ 123,861 0.4510596696 37.80% $ 420,530

0.6875123 $ 116,506 0.9620670786 39.85% $ 2,035,2300.76640411 $ 113,584 0.6935739875 38.77% $ 2,073,3570.29127475 $ 131,181 0.9133215064 39.65% $ 1,459,6780.22543803 $ 133,619 0.4141297439 37.66% $ 2,435,3740.60433062 $ 119,587 0.6433477593 38.57% $ 1,523,6340.49239354 $ 123,732 0.527381714 38.11% $ 2,925,1100.38289496 $ 127,787 0.1364078273 36.55% $ 3,726,1750.69119692 $ 116,370 0.3693310232 37.48% $ 1,552,8320.35715899 $ 128,741 0.9977122451 39.99% $ 2,143,0820.53188566 $ 122,270 0.1305913271 36.52% $ 3,794,5220.43661429 $ 125,798 0.2305457803 36.92% $ 2,979,9230.54321192 $ 121,850 0.0892819407 36.36% $ 2,149,9520.52477508 $ 122,533 0.4048766202 37.62% $ 2,231,6420.55104276 $ 121,560 0.365862685 37.46% $ 2,112,7600.08863284 $ 138,685 0.3778105978 37.51% $ 1,506,8000.53199617 $ 122,266 0.05257836 36.21% -$ 141,7820.81143043 $ 111,917 0.6676673793 38.67% $ 2,905,8350.55216385 $ 121,519 0.7920216306 39.17% $ 1,507,7080.99800901 $ 105,007 0.2306751266 36.92% $ 2,993,0140.94638456 $ 106,919 0.2432337065 36.97% $ 247,7480.16423281 $ 135,886 0.6685028773 38.67% $ 1,511,1420.09715147 $ 138,370 0.0589160562 36.24% -$ 151,9950.45601951 $ 125,079 0.9581454389 39.83% $ 1,489,0960.78027462 $ 113,071 0.6930714198 38.77% -$ 130,4580.94849628 $ 106,840 0.8798437839 39.52% $ 2,868,6930.84156675 $ 110,801 0.3561351416 37.42% $ 2,965,5760.23652952 $ 133,208 0.7065151184 38.83% $ 2,885,4470.50540117 $ 123,250 0.8192577717 39.28% $ 1,503,9560.96569975 $ 106,203 0.8879200779 39.55% $ 782,0780.25461091 $ 132,538 0.3142635519 37.26% $ 983,4720.95790211 $ 106,492 0.9186945275 39.67% $ 1,287,0430.37679425 $ 128,013 0.4174912947 37.67% $ 3,099,0410.27723194 $ 131,701 0.0315813081 36.13% $ 3,013,7510.47513666 $ 124,371 0.293243126 37.17% $ 3,025,5160.79721291 $ 112,443 0.74117322 38.96% $ 1,518,288

0.4366458 $ 125,797 0.6942115031 38.78% $ 1,484,1740.11220618 $ 137,812 0.593201877 38.37% $ 2,903,9890.92320989 $ 107,777 0.4854017071 37.94% $ 2,440,274

Page 116: Simulación de Proyectos

0.42832359 $ 126,105 0.656548516 38.63% $ 843,2120.31486177 $ 130,307 0.7362478641 38.94% $ 2,667,9160.61996591 $ 119,008 0.61935282 38.48% $ 1,526,3710.63285401 $ 118,530 0.3114085474 37.25% $ 2,460,8930.49849731 $ 123,506 0.5404700652 38.16% $ 851,1980.98864774 $ 105,353 0.1540792066 36.62% $ 2,715,7670.72273265 $ 115,202 0.5750941184 38.30% $ 1,502,2610.95872932 $ 106,461 0.8955481581 39.58% $ 2,050,3020.93816433 $ 107,223 0.7812933138 39.13% $ 1,298,3240.89265691 $ 108,908 0.8682360562 39.47% $ 781,460

0.8187188 $ 111,647 0.5788974786 38.32% $ 1,534,9260.5059514 $ 123,230 0.0125197853 36.05% -$ 142,755

0.96053062 $ 106,395 0.2927745268 37.17% $ 1,001,2450.9744899 $ 105,878 0.6062730845 38.43% $ 1,535,753

0.15036072 $ 136,399 0.2801470462 37.12% $ 1,549,0980.10005862 $ 138,262 0.3511661794 37.40% $ 2,949,3280.34060051 $ 129,354 0.6185557561 38.47% $ 781,7750.21870966 $ 133,868 0.3888764748 37.56% $ 853,0740.58929013 $ 120,144 0.641558903 38.57% $ 1,492,7520.40506288 $ 126,966 0.406064093 37.62% $ 856,4400.96150301 $ 106,359 0.0900620439 36.36% $ 1,586,9470.38684274 $ 127,641 0.562210485 38.25% $ 1,835,466

0.4573617 $ 125,030 0.8326664742 39.33% $ 955,5240.85785982 $ 110,197 0.1835471726 36.73% $ 3,726,2320.55907642 $ 121,263 0.3421351311 37.37% $ 3,681,9390.89084041 $ 108,976 0.1477955993 36.59% $ 2,150,2080.53386892 $ 122,196 0.6770783273 38.71% $ 415,4370.16927175 $ 135,699 0.3569131954 37.43% $ 1,510,685

0.0912179 $ 138,590 0.8281737678 39.31% $ 1,463,4200.24042693 $ 133,064 0.6261950262 38.50% $ 1,517,0480.49889525 $ 123,491 0.7193971808 38.88% $ 841,3550.02664644 $ 140,981 0.2412903253 36.97% $ 2,117,3520.39216804 $ 127,444 0.4141205976 37.66% $ 1,541,4780.70664259 $ 115,797 0.3650241773 37.46% $ 2,741,8760.10572479 $ 138,052 0.4268071112 37.71% $ 972,9800.41493932 $ 126,601 0.669957916 38.68% $ 2,191,2140.23423597 $ 133,293 0.1005202793 36.40% $ 1,568,7740.83332169 $ 111,106 0.4949722981 37.98% $ 799,3740.20406175 $ 134,411 0.3679732761 37.47% $ 2,104,4390.91782784 $ 107,976 0.7454583205 38.98% $ 971,4240.23973962 $ 133,089 0.345078259 37.38% $ 2,233,5880.97943612 $ 105,695 0.7552812491 39.02% $ 423,3800.15541276 $ 136,212 0.1657461161 36.66% $ 2,130,5230.60647111 $ 119,507 0.3169658292 37.27% $ 3,023,9980.84098515 $ 110,822 0.8697341885 39.48% $ 3,981,7880.28712723 $ 131,334 0.0326421284 36.13% $ 235,4650.26482282 $ 132,160 0.8104692209 39.24% $ 2,586,9830.98438085 $ 105,511 0.2732727642 37.09% $ 248,161

Page 117: Simulación de Proyectos

0.83700387 $ 110,970 0.9320182217 39.73% $ 1,283,2080.93170736 $ 107,462 0.6285664943 38.51% $ 2,208,8980.30716884 $ 130,592 0.2575589292 37.03% $ 2,971,8000.36720334 $ 128,369 0.582356156 38.33% $ 1,524,2690.49744391 $ 123,545 0.9380933621 39.75% $ 2,901,8000.69621203 $ 116,184 0.0737985134 36.30% $ 1,582,3100.16597832 $ 135,821 0.2202009685 36.88% $ 2,123,4430.50444896 $ 123,286 0.5236335802 38.09% $ 418,9230.37333395 $ 128,142 0.1581272999 36.63% -$ 144,5680.17946639 $ 135,321 0.8315154771 39.33% $ 2,581,4810.48615294 $ 123,963 0.8236203948 39.29% $ 410,3920.73811686 $ 114,632 0.5166000206 38.07% -$ 132,9290.57958958 $ 120,503 0.2495902629 37.00% $ 3,704,1800.88445108 $ 109,212 0.7199492131 38.88% $ 1,522,3740.89001037 $ 109,006 0.1231809602 36.49% $ 1,010,3970.15644262 $ 136,174 0.6936694713 38.77% $ 773,781

0.5401166 $ 121,965 0.247459655 36.99% $ 3,035,8520.03026649 $ 140,847 0.1843329441 36.74% $ 986,3620.74839631 $ 114,251 0.2274351505 36.91% $ 432,641

0.4038177 $ 127,013 0.2289633696 36.92% $ 424,5480.24305409 $ 132,966 0.8180181806 39.27% $ 2,864,5570.77540615 $ 113,251 0.9154796481 39.66% $ 1,500,4570.72997131 $ 114,934 0.272856625 37.09% $ 1,531,8660.29399179 $ 131,080 0.5721668753 38.29% $ 2,079,0050.59143318 $ 120,064 0.7700468622 39.08% -$ 134,0630.37315186 $ 128,148 0.8878486731 39.55% $ 768,8170.50009709 $ 123,447 0.6674388198 38.67% $ 414,9320.60550586 $ 119,543 0.7717219215 39.09% $ 414,4870.97573362 $ 105,832 0.6850779322 38.74% $ 425,2450.13205787 $ 137,077 0.0974749665 36.39% $ 421,6860.03291172 $ 140,749 0.5920327052 38.37% $ 2,403,1810.42421276 $ 126,257 0.4431758396 37.77% $ 1,539,3430.91860915 $ 107,947 0.7708654613 39.08% $ 1,298,7730.70585571 $ 115,827 0.4938682884 37.98% $ 2,099,0180.23887446 $ 133,121 0.3756163267 37.50% $ 3,004,1810.15061265 $ 136,390 0.7972309717 39.19% $ 403,5480.12336448 $ 137,399 0.5340433258 38.14% $ 3,626,8290.36847681 $ 128,321 0.44704071 37.79% $ 1,848,7360.63011363 $ 118,632 0.6762393917 38.70% $ 2,685,5620.69118078 $ 116,370 0.2414022228 36.97% $ 1,880,7130.29486778 $ 131,048 0.0080664133 36.03% -$ 147,7960.51442025 $ 122,916 0.6380337648 38.55% $ 969,0840.17627057 $ 135,440 0.1729799672 36.69% $ 990,4930.43318473 $ 125,925 0.9431341111 39.77% $ 3,537,806

0.666537 $ 117,283 0.2770136194 37.11% $ 240,6980.67997028 $ 116,785 0.7332283747 38.93% $ 1,516,427

0.6434227 $ 118,139 0.3638196957 37.46% $ 864,2810.88718277 $ 109,111 0.4886259237 37.95% $ 1,514,462

Page 118: Simulación de Proyectos

0.40937365 $ 126,807 0.8180706414 39.27% $ 1,471,5500.25674153 $ 132,460 0.3034057802 37.21% $ 4,839,285

0.3990742 $ 127,188 0.8805592419 39.52% -$ 137,3980.90520153 $ 108,444 0.9253115227 39.70% -$ 125,6890.25422588 $ 132,553 0.0552518056 36.22% $ 1,573,7130.44353673 $ 125,542 0.1340883912 36.54% $ 1,341,9120.07263223 $ 139,278 0.9711062274 39.88% $ 2,344,9410.40985532 $ 126,789 0.8293671586 39.32% -$ 137,6210.34523243 $ 129,182 0.9502172749 39.80% $ 2,841,8910.25197644 $ 132,636 0.5771189923 38.31% -$ 143,5170.53339049 $ 122,214 0.7099915523 38.84% $ 1,454,2550.22402711 $ 133,671 0.2881068201 37.15% $ 2,964,0980.29052823 $ 131,208 0.1380795276 36.55% $ 3,723,6120.96889904 $ 106,085 0.8996189689 39.60% $ 3,016,4010.20882034 $ 134,234 0.1230313188 36.49% $ 2,702,7460.14755895 $ 136,503 0.2753042972 37.10% $ 2,744,5860.47883822 $ 124,234 0.8654311711 39.46% $ 772,3270.43502868 $ 125,857 0.43014093 37.72% $ 3,097,8680.62311729 $ 118,891 0.2272051598 36.91% $ 2,764,0930.49685731 $ 123,567 0.6881006875 38.75% $ 3,047,9460.12542416 $ 137,323 0.7258977556 38.90% -$ 144,9960.98421443 $ 105,518 0.2169422928 36.87% $ 1,574,8220.71905251 $ 115,338 0.465639972 37.86% $ 984,6680.09652192 $ 138,393 0.7527142503 39.01% $ 2,379,5560.35348602 $ 128,877 0.487409083 37.95% $ 1,502,3160.17882281 $ 135,345 0.4558405233 37.82% $ 786,3200.15643145 $ 136,175 0.0586547261 36.23% -$ 150,5980.98961022 $ 105,318 0.0773834161 36.31% $ 1,359,5890.80882951 $ 112,013 0.3669737613 37.47% $ 2,243,6440.88355809 $ 109,245 0.0332155891 36.13% $ 1,015,9690.11864035 $ 137,574 0.2537066313 37.01% $ 795,1410.70925285 $ 115,701 0.4027278687 37.61% $ 1,549,9320.40921123 $ 126,813 0.6576567515 38.63% -$ 139,1940.31312209 $ 130,372 0.4089388608 37.64% $ 2,101,4430.11201712 $ 137,819 0.5194613447 38.08% $ 1,493,6740.93483625 $ 107,346 0.0268359032 36.11% $ 1,362,6090.19869249 $ 134,609 0.3351813893 37.34% $ 4,107,5600.04359268 $ 140,354 0.8019172885 39.21% $ 1,495,2760.35757203 $ 128,725 0.0532276936 36.21% $ 428,1870.59854711 $ 119,801 0.3284658753 37.31% $ 990,5660.81826871 $ 111,663 0.8462965298 39.39% $ 2,872,134

0.5316235 $ 122,279 0.4931485309 37.97% $ 1,536,8660.53433603 $ 122,179 0.5406991537 38.16% $ 2,923,5520.54782876 $ 121,679 0.0720368839 36.29% $ 2,789,5090.89653904 $ 108,765 0.166402639 36.67% -$ 132,2200.18970887 $ 134,942 0.7149486391 38.86% $ 1,476,571

0.5417097 $ 121,906 0.9701719255 39.88% $ 407,6660.83023211 $ 111,220 0.9550146537 39.82% $ 956,127

Page 119: Simulación de Proyectos

0.91252265 $ 108,173 0.4737732381 37.90% $ 2,230,7010.68323104 $ 116,665 0.7033922496 38.81% $ 4,725,6330.81788003 $ 111,678 0.6964209571 38.79% $ 421,3520.60063594 $ 119,723 0.8485072879 39.39% $ 957,7420.40782663 $ 126,864 0.6068120317 38.43% $ 1,491,991

0.3768892 $ 128,010 0.2960852257 37.18% $ 1,552,7970.86320748 $ 109,999 0.2936299805 37.17% $ 3,034,4710.05571284 $ 139,905 0.3437854993 37.38% $ 3,006,0530.42060704 $ 126,391 0.6555753584 38.62% $ 1,518,2440.01355897 $ 141,466 0.0868607166 36.35% -$ 153,6990.75735771 $ 113,919 0.2537838378 37.02% $ 998,9910.54644284 $ 121,730 0.4781985232 37.91% -$ 137,6660.47614571 $ 124,334 0.7225436263 38.89% $ 962,8870.08813908 $ 138,704 0.7814196424 39.13% $ 2,167,9150.56905733 $ 120,893 0.9220940423 39.69% $ 2,852,2010.71398002 $ 115,526 0.0196187134 36.08% $ 437,5260.04552761 $ 140,282 0.6732889421 38.69% $ 1,507,9760.53804416 $ 122,042 0.8027476319 39.21% $ 2,928,7890.23690406 $ 133,194 0.4568634661 37.83% $ 2,093,2290.80430207 $ 112,181 0.9084473585 39.63% $ 1,501,8020.96199559 $ 106,340 0.0195869943 36.08% $ 3,767,3250.44044608 $ 125,656 0.4068619414 37.63% $ 1,543,3110.79491819 $ 112,528 0.7336971066 38.93% $ 2,892,9470.98364578 $ 105,539 0.6545000063 38.62% $ 855,9480.31281512 $ 130,383 0.3953062397 37.58% $ 1,510,2950.13929782 $ 136,809 0.895323351 39.58% $ 4,654,1680.42719317 $ 126,147 0.5030129905 38.01% $ 2,928,2200.23852985 $ 133,134 0.3490338437 37.40% $ 2,952,9400.94341751 $ 107,029 0.5903954837 38.36% $ 2,091,3740.92858936 $ 107,578 0.0078780653 36.03% $ 1,364,0780.74967264 $ 114,204 0.2509739137 37.00% $ 2,693,5850.94158046 $ 107,097 0.855051004 39.42% $ 419,7590.62128056 $ 118,959 0.954710658 39.82% $ 1,276,4670.27888999 $ 131,639 0.4997459474 38.00% $ 2,423,223

0.5863777 $ 120,252 0.0946458918 36.38% $ 3,740,7790.76427113 $ 113,663 0.8345983426 39.34% $ 1,477,9210.84969292 $ 110,500 0.1716838954 36.69% -$ 133,274

0.1687348 $ 135,719 0.2951993107 37.18% $ 2,113,4150.04797864 $ 140,191 0.5193563162 38.08% $ 2,080,4800.83686167 $ 110,975 0.5937701186 38.38% $ 1,533,8600.31822792 $ 130,182 0.2798705763 37.12% $ 1,553,0340.52859854 $ 122,391 0.9538208109 39.82% $ 1,274,4770.96599793 $ 106,192 0.9342035539 39.74% $ 1,502,8480.84514628 $ 110,668 0.4925248291 37.97% $ 2,102,3990.41144524 $ 126,730 0.0224722512 36.09% $ 3,018,6470.74999274 $ 114,192 0.6416086352 38.57% $ 2,909,3760.38559156 $ 127,688 0.7335715738 38.93% $ 2,059,327

0.2937465 $ 131,089 0.6064336165 38.43% $ 3,059,570

Page 120: Simulación de Proyectos

0.79808141 $ 112,411 0.2371113685 36.95% $ 1,883,7210.57529904 $ 120,662 0.3928125536 37.57% $ 985,9610.36254939 $ 128,541 0.9366347346 39.75% $ 946,8580.28978336 $ 131,236 0.6818724331 38.73% $ 4,723,3530.74112591 $ 114,520 0.7011637375 38.80% $ 2,683,7090.64665687 $ 118,019 0.4187107751 37.67% $ 1,484,5730.79011084 $ 112,706 0.2313232834 36.93% $ 433,5090.62757199 $ 118,726 0.0191375787 36.08% $ 3,184,2020.05321908 $ 139,997 0.1368612933 36.55% $ 1,560,9350.86761244 $ 109,836 0.2739729582 37.10% $ 2,981,7580.16648418 $ 135,802 0.8297788217 39.32% $ 2,860,6170.29752367 $ 130,949 0.0110022637 36.04% $ 2,154,7100.07307002 $ 139,262 0.4221822641 37.69% $ 411,7140.53778045 $ 122,051 0.2597517216 37.04% $ 1,560,1410.39199208 $ 127,451 0.4197076933 37.68% $ 419,1410.63778884 $ 118,347 0.7121528738 38.85% $ 1,517,5650.06527011 $ 139,551 0.2721307307 37.09% $ 4,844,4660.75333314 $ 114,068 0.5453881371 38.18% $ 1,536,7640.92652971 $ 107,654 0.3750227504 37.50% $ 2,120,2130.67496094 $ 116,971 0.4223158397 37.69% $ 1,322,8750.63049667 $ 118,618 0.4651036278 37.86% $ 1,541,9210.59203949 $ 120,042 0.2538353176 37.02% -$ 138,5930.29859435 $ 130,910 0.9420542857 39.77% $ 2,029,2630.86339258 $ 109,992 0.1458900154 36.58% $ 1,350,7750.36896649 $ 128,303 0.2596782891 37.04% $ 2,683,219

0.1586706 $ 136,092 0.9481338692 39.79% $ 2,025,3240.44130059 $ 125,624 0.7014750185 38.81% $ 2,891,0390.10670019 $ 138,016 0.591234492 38.36% $ 1,517,4450.38602555 $ 127,672 0.9322702041 39.73% $ 2,635,2430.52663437 $ 122,464 0.2952304942 37.18% $ 1,524,9560.04594734 $ 140,266 0.9674791737 39.87% $ 757,4790.98088135 $ 105,641 0.9176857688 39.67% $ 2,584,7220.29031591 $ 131,216 0.6866457342 38.75% $ 225,8930.30117075 $ 130,814 0.8158771831 39.26% $ 831,5950.29876375 $ 130,903 0.2805877091 37.12% $ 3,690,3500.71115642 $ 115,630 0.7964399433 39.19% $ 2,879,1710.78960048 $ 112,725 0.7656253901 39.06% $ 1,515,6830.15855531 $ 136,096 0.4097054289 37.64% $ 975,2690.04383018 $ 140,345 0.8120766354 39.25% -$ 146,0140.46382897 $ 124,790 0.5403688399 38.16% -$ 139,0070.28721197 $ 131,331 0.7509423224 39.00% -$ 141,1030.08759395 $ 138,724 0.0533200299 36.21% $ 2,144,0480.64963303 $ 117,909 0.6687183271 38.67% $ 786,2440.68887701 $ 116,455 0.478658666 37.91% $ 424,3810.35448942 $ 128,839 0.9447260802 39.78% $ 2,632,3610.38514285 $ 127,704 0.4909410984 37.96% $ 417,0670.05360053 $ 139,983 0.7694136256 39.08% $ 4,691,0310.99422237 $ 105,147 0.8338362915 39.34% $ 2,387,065

Page 121: Simulación de Proyectos

0.76058595 $ 113,800 0.7381672003 38.95% $ 2,067,1850.64869491 $ 117,944 0.8750290599 39.50% $ 957,1420.37188576 $ 128,195 0.7260733042 38.90% $ 2,060,0280.87498594 $ 109,563 0.969337642 39.88% $ 956,2130.70137945 $ 115,992 0.2908037123 37.16% $ 2,685,6490.28489032 $ 131,417 0.8229659704 39.29% $ 1,280,0810.16184299 $ 135,974 0.7837518615 39.14% $ 2,047,5140.27545306 $ 131,767 0.1293324721 36.52% -$ 147,1320.35537451 $ 128,807 0.8674968134 39.47% $ 951,0440.53043018 $ 122,324 0.2828947314 37.13% $ 2,123,4920.48365945 $ 124,056 0.3862643193 37.55% $ 2,108,4440.09141806 $ 138,582 0.7111595047 38.84% $ 2,055,6870.51464656 $ 122,908 0.3240398677 37.30% $ 1,553,232

0.4338376 $ 125,901 0.5173154656 38.07% $ 3,637,8730.33817034 $ 129,444 0.9154797801 39.66% $ 1,490,6860.52908023 $ 122,374 0.1000087034 36.40% $ 3,738,168

0.8502784 $ 110,478 0.3596072308 37.44% $ 431,3760.25648678 $ 132,469 0.1658094437 36.66% $ 422,7930.32976145 $ 129,755 0.4547027335 37.82% $ 976,3970.47478462 $ 124,384 0.5254995679 38.10% $ 2,423,6880.12753351 $ 137,245 0.8941898545 39.58% $ 823,4210.34905194 $ 129,041 0.3647293786 37.46% $ 2,952,5390.08464931 $ 138,833 0.2186005831 36.87% $ 3,699,8970.35509954 $ 128,817 0.1032371579 36.41% $ 2,709,5610.33373823 $ 129,608 0.8666328228 39.47% $ 3,614,0850.29790916 $ 130,935 0.4288666032 37.72% $ 2,098,4060.41438169 $ 126,621 0.9867034612 39.95% $ 2,890,5870.84682429 $ 110,606 0.9054466185 39.62% $ 1,503,0520.00701446 $ 141,708 0.4387670466 37.76% $ 2,930,6730.27775127 $ 131,681 0.0990587397 36.40% $ 3,732,4720.65431366 $ 117,735 0.7967699055 39.19% $ 3,577,1770.60526749 $ 119,552 0.1487793551 36.60% $ 2,143,369

0.040964 $ 140,451 0.3768671763 37.51% $ 787,1240.46060911 $ 124,909 0.0427545723 36.17% $ 1,547,9110.47925218 $ 124,219 0.170238116 36.68% $ 2,137,5120.50456865 $ 123,281 0.9665325337 39.87% $ 2,896,479

0.3247552 $ 129,941 0.5181269405 38.07% $ 414,9510.88479759 $ 109,200 0.7102521254 38.84% $ 2,073,7790.92583333 $ 107,680 0.6379777244 38.55% $ 2,914,0650.11198088 $ 137,821 0.0305028158 36.12% $ 422,9870.55577835 $ 121,385 0.3745341094 37.50% -$ 138,3700.03669606 $ 140,609 0.3280205094 37.31% $ 1,541,7410.46425769 $ 124,774 0.5951890829 38.38% $ 1,833,3120.63390837 $ 118,491 0.1576612592 36.63% $ 1,572,516

0.4833325 $ 124,068 0.1248119689 36.50% $ 3,794,7620.34428347 $ 129,217 0.1118324713 36.45% $ 3,000,1830.03779488 $ 140,568 0.4561442204 37.82% $ 1,305,331

0.4959835 $ 123,599 0.9122231338 39.65% $ 1,796,291

Page 122: Simulación de Proyectos

0.47412479 $ 124,409 0.4043713897 37.62% $ 1,544,3360.32904231 $ 129,782 0.5095288691 38.04% $ 972,9370.53494466 $ 122,156 0.0026393755 36.01% $ 2,801,3580.52877807 $ 122,385 0.2168917106 36.87% $ 806,5900.23966545 $ 133,092 0.4279442653 37.71% $ 1,505,4490.12323926 $ 137,404 0.8318006393 39.33% $ 948,0710.63430781 $ 118,476 0.6426554796 38.57% $ 1,524,3850.38283017 $ 127,790 0.4118035347 37.65% $ 980,3170.42380625 $ 126,272 0.4461933538 37.78% $ 1,539,0350.28744963 $ 131,322 0.8754235766 39.50% $ 767,5290.54379153 $ 121,829 0.4746718526 37.90% $ 4,793,0860.60844512 $ 119,434 0.2170305861 36.87% $ 808,4450.94113895 $ 107,113 0.2321583767 36.93% $ 2,991,404

0.2688509 $ 132,011 0.4817342602 37.93% $ 2,928,6000.46118794 $ 124,888 0.4454953799 37.78% -$ 139,9210.50877491 $ 123,126 0.7742099651 39.10% $ 1,508,4950.14486837 $ 136,603 0.4968108885 37.99% $ 2,705,8630.95450265 $ 106,618 0.8286331203 39.31% $ 784,8950.60807995 $ 119,448 0.4996025889 38.00% $ 2,647,810

0.8311004 $ 111,188 0.6481962137 38.59% $ 791,4230.68437895 $ 116,622 0.8152955791 39.26% $ 2,874,9980.02940648 $ 140,879 0.5594219143 38.24% $ 1,518,8100.75434391 $ 114,031 0.0796778939 36.32% $ 2,156,2290.39463139 $ 127,353 0.9702276361 39.88% $ 2,893,3200.29277449 $ 131,125 0.8905127005 39.56% $ 2,906,3850.78262783 $ 112,983 0.8390410473 39.36% $ 1,289,9040.42046512 $ 126,396 0.4174227369 37.67% $ 2,102,7780.31375122 $ 130,348 0.0456405103 36.18% $ 4,186,2020.14303146 $ 136,671 0.0472931944 36.19% $ 4,915,5580.48555142 $ 123,986 0.2066893906 36.83% $ 1,564,1790.68444093 $ 116,620 0.5526603681 38.21% $ 3,635,3030.98326234 $ 105,553 0.0768037307 36.31% -$ 130,922

0.8757724 $ 109,534 0.4422531093 37.77% $ 3,105,6160.28391521 $ 131,453 0.2662170399 37.06% $ 2,680,1220.37584693 $ 128,049 0.6476098225 38.59% $ 2,954,9980.81064821 $ 111,946 0.0671774121 36.27% -$ 135,0760.63660471 $ 118,391 0.1757455507 36.70% $ 1,539,1360.77964196 $ 113,094 0.3165992141 37.27% $ 1,334,2850.01492609 $ 141,415 0.0623658959 36.25% $ 1,567,3610.79549688 $ 112,507 0.0691325889 36.28% $ 2,158,6280.18094173 $ 135,267 0.9023910924 39.61% $ 401,4350.37381428 $ 128,124 0.6425886127 38.57% $ 2,900,6320.34323499 $ 129,256 0.5535854225 38.21% $ 4,053,5990.34756811 $ 129,096 0.759511695 39.04% $ 1,506,3110.10483051 $ 138,086 0.2925637181 37.17% $ 2,960,4840.64606749 $ 118,041 0.5021569916 38.01% $ 1,538,6010.32476611 $ 129,940 0.6776455484 38.71% $ 962,2800.63866061 $ 118,315 0.5090851829 38.04% $ 2,095,416

Page 123: Simulación de Proyectos

0.23911097 $ 133,113 0.4743274556 37.90% $ 1,469,9010.43434561 $ 125,882 0.1799774918 36.72% $ 869,5430.68624673 $ 116,553 0.625095711 38.50% $ 3,618,2970.91481548 $ 108,088 0.3343096005 37.34% $ 809,5480.61582208 $ 119,161 0.0659679014 36.26% $ 1,549,3230.09411476 $ 138,482 0.2976015647 37.19% $ 792,3540.89501035 $ 108,821 0.0472308571 36.19% $ 3,759,2250.97874248 $ 105,720 0.0720264906 36.29% $ 2,162,5600.85166204 $ 110,427 0.756238463 39.02% $ 847,2930.10438713 $ 138,102 0.0118341119 36.05% $ 423,3010.09724631 $ 138,366 0.874203235 39.50% $ 2,154,9020.30776746 $ 130,570 0.8116867349 39.25% $ 3,565,8700.31020094 $ 130,480 0.335746816 37.34% $ 2,111,241

0.2500175 $ 132,709 0.0289438819 36.12% $ 1,001,2520.85814108 $ 110,187 0.4402918451 37.76% $ 989,4810.34680763 $ 129,124 0.3674666495 37.47% $ 1,513,7770.04352552 $ 140,356 0.6845087636 38.74% $ 404,1110.92152101 $ 107,839 0.3765616252 37.51% $ 1,526,1980.63116607 $ 118,593 0.1402890551 36.56% $ 1,542,4570.31973071 $ 130,127 0.4093966778 37.64% $ 4,090,8950.39426025 $ 127,367 0.3775461525 37.51% $ 2,951,1650.12819283 $ 137,220 0.2688875228 37.08% -$ 149,2700.33841133 $ 129,435 0.1252545915 36.50% $ 425,8020.91765101 $ 107,983 0.1019120578 36.41% $ 4,185,6600.90524124 $ 108,442 0.9450120444 39.78% $ 2,367,5820.61665106 $ 119,130 0.3733847947 37.49% $ 1,550,7040.43367164 $ 125,907 0.8976809396 39.59% $ 1,434,1720.11271204 $ 137,794 0.0239022016 36.10% $ 2,493,6810.66109501 $ 117,484 0.0740799784 36.30% $ 1,549,6020.97290394 $ 105,937 0.7688572861 39.08% $ 422,8550.55009057 $ 121,595 0.8373571474 39.35% $ 2,922,3900.33036864 $ 129,733 0.7957632574 39.18% -$ 139,7160.58192461 $ 120,416 0.0731981119 36.29% -$ 140,4210.51028649 $ 123,070 0.7351903654 38.94% $ 962,8620.47611901 $ 124,335 0.9068146398 39.63% $ 951,272

0.4193494 $ 126,437 0.442114689 37.77% -$ 140,9150.33070824 $ 129,720 0.3843435909 37.54% $ 2,948,4110.11329113 $ 137,772 0.6188236277 38.48% $ 3,606,7180.02929313 $ 140,883 0.0198886805 36.08% $ 2,786,3670.69837798 $ 116,104 0.2497403188 37.00% $ 2,692,5990.92631557 $ 107,662 0.4732617302 37.89% $ 429,9900.70799052 $ 115,748 0.0257020939 36.10% $ 1,555,4190.72784418 $ 115,012 0.0613803538 36.25% $ 245,4470.81986932 $ 111,604 0.2342893263 36.94% $ 3,713,3900.64034815 $ 118,253 0.0608867272 36.24% $ 3,749,9930.50635531 $ 123,215 0.6260750969 38.50% $ 1,523,116

0.726168 $ 115,074 0.4060682853 37.62% $ 2,111,3720.25424331 $ 132,552 0.4406329426 37.76% $ 415,403

Page 124: Simulación de Proyectos

0.98280681 $ 105,570 0.870584635 39.48% $ 1,291,7070.07585851 $ 139,159 0.4431502043 37.77% $ 2,215,8190.70489657 $ 115,862 0.2409798349 36.96% $ 1,338,9730.19234016 $ 134,845 0.1026950502 36.41% -$ 149,3360.36001325 $ 128,635 0.7087671378 38.84% $ 3,591,2160.48419197 $ 124,036 0.5698736115 38.28% $ 1,528,1780.59174936 $ 120,053 0.1626942426 36.65% $ 1,539,353

0.1866328 $ 135,056 0.8394136241 39.36% -$ 142,5440.59491772 $ 119,935 0.7960561716 39.18% $ 1,477,8630.23032236 $ 133,438 0.4821099969 37.93% $ 2,089,6780.70115888 $ 116,001 0.2723647278 37.09% $ 2,688,7960.72131385 $ 115,254 0.3136307845 37.25% $ 994,3560.49030347 $ 123,810 0.756122437 39.02% $ 2,058,6490.71374033 $ 115,535 0.6359850074 38.54% $ 2,079,9590.49629211 $ 123,588 0.0780868989 36.31% $ 812,9170.00972453 $ 141,608 0.9329531214 39.73% $ 758,4100.43812253 $ 125,742 0.1203571792 36.48% $ 428,2790.51548028 $ 122,877 0.3363059873 37.35% $ 1,552,0360.72995526 $ 114,934 0.633605195 38.53% $ 1,527,4600.15121581 $ 136,368 0.4410895553 37.76% -$ 147,1050.13764864 $ 136,870 0.9954423932 39.98% -$ 142,1650.49262525 $ 123,724 0.1375581042 36.55% -$ 141,9520.88355037 $ 109,246 0.1289015568 36.52% $ 3,168,3500.36255771 $ 128,541 0.3138274479 37.26% $ 1,550,7090.60939325 $ 119,399 0.4582668737 37.83% $ 4,799,6610.60831117 $ 119,439 0.0872474911 36.35% -$ 139,6750.74037385 $ 114,548 0.9977263097 39.99% $ 2,031,5790.68742061 $ 116,509 0.4727430914 37.89% $ 2,101,4530.54039672 $ 121,954 0.7642091884 39.06% $ 1,479,7280.07379394 $ 139,235 0.9313859271 39.73% $ 217,4490.62671348 $ 118,758 0.9204858698 39.68% $ 2,039,5000.59968543 $ 119,759 0.1487223568 36.59% $ 2,999,2150.67673645 $ 116,905 0.9544562542 39.82% $ 2,156,384

0.3444012 $ 129,213 0.1436071986 36.57% $ 1,535,3980.22560426 $ 133,613 0.5836676702 38.33% $ 410,9300.43220353 $ 125,961 0.1542650266 36.62% $ 2,480,8330.20127291 $ 134,514 0.009157768 36.04% $ 1,545,0260.41610671 $ 126,557 0.5735341166 38.29% -$ 139,7990.44415989 $ 125,519 0.4754318168 37.90% $ 418,8410.50719249 $ 123,184 0.3124352622 37.25% $ 1,554,2080.06540931 $ 139,546 0.9840072076 39.94% $ 3,580,086

0.1506888 $ 136,387 0.3737747485 37.50% $ 414,7900.80907605 $ 112,004 0.7146444111 38.86% $ 237,2260.75092427 $ 114,158 0.9000514551 39.60% $ 1,501,444

0.5036288 $ 123,316 0.3677984942 37.47% $ 3,674,6200.60873136 $ 119,424 0.5634183118 38.25% $ 1,309,3780.41755297 $ 126,504 0.7659949844 39.06% $ 2,878,3110.01463221 $ 141,426 0.5797090586 38.32% $ 776,303

Page 125: Simulación de Proyectos

0.57502223 $ 120,672 0.3902455618 37.56% $ 2,665,7260.78128386 $ 113,033 0.0184133052 36.07% $ 822,7110.54502256 $ 121,783 0.5508331583 38.20% $ 419,1150.72411377 $ 115,150 0.7130707133 38.85% $ 2,069,7580.06378956 $ 139,606 0.4528525014 37.81% $ 2,089,7820.35975125 $ 128,645 0.2924290465 37.17% $ 1,552,7600.10938974 $ 137,917 0.7869459999 39.15% $ 768,0060.57958907 $ 120,503 0.2257994959 36.90% $ 3,709,7750.61891799 $ 119,046 0.7534461113 39.01% $ 1,513,0400.25753057 $ 132,430 0.4508618994 37.80% $ 3,649,4260.10996488 $ 137,895 0.4085436594 37.63% $ 412,9270.00643224 $ 141,730 0.8834940754 39.53% $ 1,486,4180.52628739 $ 122,477 0.0324796479 36.13% $ 3,817,8490.38608571 $ 127,669 0.0780731547 36.31% $ 3,064,863

0.7814035 $ 113,029 0.1763514689 36.71% $ 2,998,2470.23682904 $ 133,197 0.9840624575 39.94% $ 2,833,0890.75649883 $ 113,951 0.8992911949 39.60% $ 958,0190.29526816 $ 131,033 0.0659584317 36.26% $ 3,740,6550.37326694 $ 128,144 0.0584884233 36.23% $ 2,787,7600.16013656 $ 136,037 0.9662361712 39.86% $ 940,4900.60314938 $ 119,630 0.5161520044 38.06% $ 4,781,6410.41637346 $ 126,548 0.5460006798 38.18% $ 2,419,1400.24444427 $ 132,915 0.6093216007 38.44% $ 1,297,1790.98306969 $ 105,560 0.8573664116 39.43% $ 420,6260.75865858 $ 113,871 0.4286146938 37.71% $ 2,109,0690.27863173 $ 131,649 0.9808549684 39.92% -$ 139,1670.68599273 $ 116,562 0.4969139598 37.99% $ 1,478,026

0.7246435 $ 115,131 0.4853982189 37.94% $ 2,938,3840.51165814 $ 123,019 0.9362270301 39.74% $ 3,956,941

0.4432976 $ 125,550 0.4892152845 37.96% $ 4,786,2870.7008791 $ 116,011 0.4622606785 37.85% $ 2,103,182

0.87213972 $ 109,668 0.5724234402 38.29% $ 1,475,0810.08350855 $ 138,875 0.9640847425 39.86% $ 818,6300.31150612 $ 130,431 0.4405603476 37.76% $ 4,798,263

0.9002775 $ 108,626 0.3278561753 37.31% $ 3,693,2180.60195236 $ 119,675 0.2965110377 37.19% $ 992,6650.78003407 $ 113,079 0.1023632812 36.41% $ 1,517,856

0.6406544 $ 118,241 0.4862796825 37.95% $ 2,433,6430.96782902 $ 106,124 0.2707012544 37.08% $ 876,9870.14865878 $ 136,462 0.2121572697 36.85% $ 2,686,1670.68810269 $ 116,484 0.5071239253 38.03% $ 1,508,0860.22914529 $ 133,482 0.6897024572 38.76% -$ 142,9870.88811613 $ 109,077 0.2413768275 36.97% $ 435,5200.18740351 $ 135,028 0.6210262563 38.48% $ 2,069,9930.39525504 $ 127,330 0.4671218123 37.87% $ 1,505,2420.53734648 $ 122,067 0.6735355813 38.69% $ 415,6120.22784421 $ 133,530 0.9494136975 39.80% $ 3,531,7530.65442235 $ 117,731 0.4066666617 37.63% $ 1,517,087

Page 126: Simulación de Proyectos

0.20516058 $ 134,370 0.7326100403 38.93% -$ 143,1290.00750566 $ 141,690 0.292764592 37.17% -$ 151,8510.52380523 $ 122,569 0.1647980525 36.66% $ 1,569,2250.79464392 $ 112,538 0.3863566205 37.55% $ 2,958,761

0.6849125 $ 116,602 0.5030002604 38.01% $ 2,097,3010.98623659 $ 105,443 0.8029374972 39.21% $ 786,9390.90149406 $ 108,581 0.4597045893 37.84% $ 2,947,3220.62086217 $ 118,974 0.8019119268 39.21% -$ 133,1200.64411334 $ 118,113 0.5573731332 38.23% $ 2,422,5690.95312654 $ 106,669 0.7890924505 39.16% $ 1,517,0330.94867795 $ 106,834 0.1779522907 36.71% -$ 130,9010.06792381 $ 139,452 0.121334506 36.49% $ 2,991,8880.97568529 $ 105,833 0.4467696719 37.79% $ 991,7780.57568161 $ 120,648 0.6948768139 38.78% $ 1,517,8720.81252738 $ 111,876 0.3955499431 37.58% -$ 132,248

0.0185862 $ 141,280 0.2130288856 36.85% $ 2,120,9610.58106253 $ 120,448 0.6232779143 38.49% $ 233,4500.64308854 $ 118,151 0.1900158338 36.76% $ 2,138,6790.55333659 $ 121,475 0.9894390643 39.96% $ 2,628,9650.05536207 $ 139,918 0.1626793232 36.65% $ 2,762,0810.60507636 $ 119,559 0.4430277385 37.77% $ 2,103,5770.90612912 $ 108,410 0.861980152 39.45% $ 3,567,4810.06900468 $ 139,412 0.4702908929 37.88% $ 2,087,5580.66756581 $ 117,245 0.9199324176 39.68% $ 2,040,4870.57472675 $ 120,683 0.5265112205 38.11% $ 2,982,8660.48353972 $ 124,060 0.9842378165 39.94% $ 766,3680.62098159 $ 118,970 0.5696806073 38.28% $ 975,8320.37624835 $ 128,034 0.8064990929 39.23% $ 4,686,8710.57168977 $ 120,795 0.6423994462 38.57% $ 417,2380.30378301 $ 130,717 0.7609134868 39.04% $ 1,444,2280.98012734 $ 105,669 0.5277877826 38.11% $ 2,100,7120.70060896 $ 116,021 0.3921105704 37.57% $ 2,112,6710.01276932 $ 141,495 0.7363563415 38.95% $ 1,501,0300.87760738 $ 109,466 0.8936323977 39.57% $ 1,504,9170.95554487 $ 106,579 0.7183459422 38.87% $ 1,524,144

0.931124 $ 107,484 0.8100682996 39.24% $ 1,514,4460.44263515 $ 125,575 0.9092800038 39.64% $ 2,157,6260.71403166 $ 115,524 0.860667568 39.44% $ 959,5160.51766733 $ 122,796 0.9005866632 39.60% $ 831,7990.52305398 $ 122,597 0.2495878301 37.00% $ 1,560,8050.92128848 $ 107,848 0.1441108034 36.58% $ 2,715,8930.10867224 $ 137,943 0.9671623442 39.87% $ 2,021,6500.72116148 $ 115,260 0.2175784945 36.87% $ 2,698,6300.69820627 $ 116,110 0.0271170434 36.11% $ 3,759,307

0.9671172 $ 106,151 0.4984437869 37.99% $ 3,654,5530.27785504 $ 131,678 0.9757433761 39.90% $ 2,835,5710.94937839 $ 106,808 0.8638121176 39.46% $ 2,926,2440.06792486 $ 139,452 0.7101151613 38.84% $ 3,584,284

Page 127: Simulación de Proyectos

0.68608601 $ 116,559 0.6918229181 38.77% $ 2,684,1000.76637894 $ 113,585 0.9209026047 39.68% $ 1,469,5570.26244043 $ 132,249 0.0527832216 36.21% -$ 148,1490.75775657 $ 113,904 0.1126352199 36.45% $ 2,151,8450.74020523 $ 114,554 0.3016062413 37.21% $ 3,695,6820.38006459 $ 127,892 0.8132064312 39.25% $ 772,7690.70283016 $ 115,939 0.7269782999 38.91% $ 2,067,3940.28433443 $ 131,438 0.8205653575 39.28% $ 2,166,7500.36253039 $ 128,542 0.1323085811 36.53% $ 2,704,7800.68569483 $ 116,573 0.501375555 38.01% $ 423,6870.32956176 $ 129,763 0.625086087 38.50% $ 1,297,7890.80403184 $ 112,191 0.8092487561 39.24% $ 235,6450.38728337 $ 127,625 0.298057834 37.19% $ 2,746,191

0.215769 $ 133,977 0.4394231656 37.76% $ 414,5480.2624183 $ 132,249 0.9933779532 39.97% $ 2,555,778

0.59183712 $ 120,049 0.1398037611 36.56% $ 3,730,2870.65118321 $ 117,851 0.6008322569 38.40% $ 420,1810.44804992 $ 125,374 0.9924375883 39.97% $ 1,455,5090.62876647 $ 118,682 0.2795203519 37.12% $ 868,5990.68166402 $ 116,723 0.1727706625 36.69% $ 4,161,4710.40054896 $ 127,134 0.3979045344 37.59% $ 419,9250.50421777 $ 123,294 0.3747876587 37.50% $ 3,672,9910.51496602 $ 122,896 0.0547795752 36.22% $ 1,579,9190.99840271 $ 104,992 0.4877983267 37.95% $ 803,5370.01698122 $ 141,339 0.1429489123 36.57% $ 3,716,0430.68770109 $ 116,499 0.8897803501 39.56% $ 2,371,3980.92162372 $ 107,836 0.4484910568 37.79% $ 990,4220.90928928 $ 108,292 0.9770983612 39.91% $ 235,3830.56398295 $ 121,081 0.0886233645 36.35% $ 813,9750.34137839 $ 129,325 0.2328737462 36.93% $ 990,6010.81770728 $ 111,684 0.6721428931 38.69% $ 3,610,2110.22644733 $ 133,582 0.7507390848 39.00% $ 3,578,3420.19954039 $ 134,578 0.4415945663 37.77% $ 414,1160.50665523 $ 123,204 0.6898787101 38.76% $ 781,9160.32009258 $ 130,113 0.4736994562 37.89% $ 2,931,2950.55260377 $ 121,502 0.5073266205 38.03% $ 420,4700.86466475 $ 109,945 0.9256885415 39.70% $ 958,7590.57048438 $ 120,840 0.5031021743 38.01% $ 2,218,6350.23615741 $ 133,222 0.9718180347 39.89% $ 220,480

0.4902202 $ 123,813 0.0848281425 36.34% $ 2,149,3040.03936113 $ 140,510 0.6972948025 38.79% $ 770,9440.55715748 $ 121,334 0.8348519042 39.34% $ 2,868,4370.33154064 $ 129,689 0.0078146789 36.03% -$ 146,9290.70590317 $ 115,825 0.5225927593 38.09% $ 4,070,0470.12079905 $ 137,494 0.7594359706 39.04% $ 2,379,0560.84743172 $ 110,583 0.3674537157 37.47% $ 2,963,5660.23795341 $ 133,155 0.3147883705 37.26% $ 1,321,8520.00701743 $ 141,708 0.8764303526 39.51% $ 1,456,879

Page 128: Simulación de Proyectos

0.46142406 $ 124,879 0.2296907949 36.92% $ 1,561,3370.07215748 $ 139,296 0.0616475044 36.25% $ 2,709,9690.08771964 $ 138,719 0.4480430713 37.79% $ 2,426,9020.34010197 $ 129,372 0.3307607559 37.32% $ 420,3290.12660928 $ 137,279 0.109622295 36.44% $ 1,565,3430.16594902 $ 135,822 0.84124974 39.36% $ 1,463,8370.66170273 $ 117,462 0.546626626 38.19% -$ 134,4210.01699249 $ 141,339 0.9546874465 39.82% $ 938,0220.18260208 $ 135,205 0.6059163465 38.42% $ 963,5430.12811996 $ 137,223 0.1006404649 36.40% $ 1,566,2630.56163987 $ 121,168 0.983346634 39.93% $ 407,7520.03377229 $ 140,717 0.2716023114 37.09% $ 414,7780.04169326 $ 140,424 0.9552757487 39.82% $ 1,480,1460.42597867 $ 126,192 0.0129457362 36.05% $ 878,5260.50243991 $ 123,360 0.4654676344 37.86% $ 2,222,4570.85508544 $ 110,300 0.4454198147 37.78% $ 1,325,0640.96387781 $ 106,271 0.0191570776 36.08% $ 2,169,3860.33792929 $ 129,453 0.4895519437 37.96% $ 416,0200.38469915 $ 127,721 0.2379817402 36.95% $ 802,1480.49013552 $ 123,816 0.9350033174 39.74% $ 2,034,488

0.5420326 $ 121,894 0.1689919095 36.68% $ 2,139,1530.55046954 $ 121,581 0.9562160551 39.82% $ 949,8160.77615625 $ 113,223 0.9752178957 39.90% $ 1,494,5310.90640587 $ 108,399 0.4418629565 37.77% $ 430,4010.76329499 $ 113,699 0.9431455974 39.77% $ 2,039,4810.25192337 $ 132,638 0.1544897067 36.62% $ 1,563,8640.95504988 $ 106,598 0.9915094637 39.97% $ 4,642,6680.48945173 $ 123,841 0.0397012975 36.16% $ 3,017,236

0.0793187 $ 139,030 0.267731476 37.07% $ 1,548,6650.2364045 $ 133,213 0.8558680297 39.42% $ 2,857,266

0.92731934 $ 107,625 0.4041025089 37.62% $ 2,116,2850.98033381 $ 105,661 0.6168086687 38.47% $ 1,504,069

0.632429 $ 118,546 0.4143313849 37.66% $ 2,949,7150.72793722 $ 115,009 0.1787290298 36.71% $ 1,572,6290.15966206 $ 136,055 0.4257285664 37.70% $ 2,718,6110.92425556 $ 107,738 0.7381662807 38.95% $ 422,6070.88294695 $ 109,268 0.223971872 36.90% $ 3,717,2940.56716433 $ 120,963 0.3229021241 37.29% $ 3,021,9410.26648614 $ 132,099 0.3095526021 37.24% $ 2,961,0390.26851637 $ 132,023 0.389667747 37.56% $ 1,541,0370.94603841 $ 106,931 0.2173287856 36.87% $ 1,542,3260.44196924 $ 125,600 0.4326111626 37.73% $ 980,3720.16484623 $ 135,863 0.2051082889 36.82% $ 419,5990.73249191 $ 114,840 0.7097034242 38.84% $ 1,489,3730.66435452 $ 117,364 0.2794017347 37.12% $ 429,2580.17157024 $ 135,614 0.9976229243 39.99% $ 2,018,9520.78331114 $ 112,958 0.7510671701 39.00% $ 3,590,8440.41532019 $ 126,587 0.9435716008 39.77% $ 405,568

Page 129: Simulación de Proyectos

0.54524377 $ 121,775 0.3422693471 37.37% $ 863,1950.60973925 $ 119,386 0.8385707099 39.35% $ 412,7630.17823661 $ 135,367 0.6507465218 38.60% -$ 144,5080.88391589 $ 109,232 0.7522878126 39.01% $ 3,653,8200.88724933 $ 109,109 0.3366396596 37.35% $ 3,026,720

0.732073 $ 114,856 0.2575784645 37.03% $ 4,864,4990.27807685 $ 131,669 0.0619484536 36.25% $ 999,8450.69896098 $ 116,082 0.7814074974 39.13% $ 1,512,0690.08256375 $ 138,910 0.9150633472 39.66% $ 1,454,8450.35344822 $ 128,878 0.7373189125 38.95% $ 1,508,6380.30994673 $ 130,489 0.8767528005 39.51% $ 1,493,8810.85864664 $ 110,168 0.7692724098 39.08% $ 1,486,4170.44058718 $ 125,651 0.8277149999 39.31% $ 2,921,787

0.2234253 $ 133,693 0.0522864362 36.21% $ 1,541,3830.52740428 $ 122,436 0.2814946815 37.13% $ 1,526,3070.61352865 $ 119,246 0.8975775386 39.59% $ 2,042,3030.53178832 $ 122,273 0.4174912787 37.67% $ 422,4270.87040254 $ 109,733 0.9546557774 39.82% $ 776,5010.68899145 $ 116,451 0.3305152666 37.32% $ 1,556,6370.67240457 $ 117,065 0.4408260172 37.76% $ 1,514,1780.46606086 $ 124,707 0.7234758587 38.89% $ 962,6000.89268851 $ 108,907 0.8198005047 39.28% $ 2,666,307

0.7885016 $ 112,766 0.7919853691 39.17% -$ 129,4300.62950052 $ 118,654 0.5337004462 38.13% $ 3,638,5060.04123023 $ 140,441 0.4853031216 37.94% $ 2,705,4890.52964428 $ 122,353 0.900476956 39.60% $ 2,855,4090.95614003 $ 106,557 0.9543419135 39.82% $ 1,283,9620.43623174 $ 125,812 0.4857388947 37.94% $ 2,093,9210.67859486 $ 116,836 0.1015690576 36.41% $ 1,579,1360.89032416 $ 108,995 0.3839553555 37.54% $ 431,6310.31415137 $ 130,333 0.6315773941 38.53% $ 2,956,6800.16280561 $ 135,938 0.69585033 38.78% $ 1,288,0350.71584268 $ 115,457 0.3659457646 37.46% $ 2,241,6380.33220246 $ 129,665 0.949009828 39.80% $ 3,534,1740.19922577 $ 134,590 0.7354358825 38.94% $ 955,8120.76958422 $ 113,466 0.8364058841 39.35% $ 3,570,4400.40270374 $ 127,054 0.0126675293 36.05% $ 2,726,125

0.9198716 $ 107,901 0.8897839895 39.56% $ 2,171,0960.64180793 $ 118,199 0.3760164962 37.50% $ 1,551,0250.93724223 $ 107,257 0.5984110088 38.39% $ 2,213,3580.01987751 $ 141,232 0.6230352755 38.49% $ 2,188,9220.38073788 $ 127,867 0.2351475197 36.94% $ 1,331,8980.74681002 $ 114,310 0.8844252514 39.54% $ 2,167,9910.62260707 $ 118,910 0.8514289728 39.41% $ 1,285,2590.48871185 $ 123,869 0.0672162736 36.27% $ 1,546,2010.16216095 $ 135,962 0.2590672155 37.04% $ 984,7760.41618873 $ 126,554 0.6584869799 38.63% $ 1,824,6860.44404457 $ 125,523 0.6722176906 38.69% $ 1,823,686

Page 130: Simulación de Proyectos

0.45340413 $ 125,176 0.0198704548 36.08% $ 1,581,9200.04033015 $ 140,474 0.2581105896 37.03% $ 2,115,411

0.2420994 $ 133,002 0.5668994331 38.27% $ 1,522,9370.71341168 $ 115,547 0.7120509432 38.85% $ 2,069,6540.05357824 $ 139,984 0.91660491 39.67% $ 760,2130.64534922 $ 118,067 0.8400389886 39.36% $ 1,505,0400.96438449 $ 106,252 0.4071511497 37.63% $ 2,671,8330.37089881 $ 128,232 0.0898861299 36.36% $ 2,782,213

0.0681097 $ 139,446 0.8247767767 39.30% $ 400,9620.45468182 $ 125,129 0.8699333437 39.48% $ 2,042,481

0.8644452 $ 109,953 0.6539412782 38.62% $ 4,745,0300.31866082 $ 130,166 0.4872956658 37.95% $ 3,083,8220.42947751 $ 126,062 0.5890024086 38.36% $ 846,9500.31029138 $ 130,476 0.0251211567 36.10% $ 1,578,0140.89592201 $ 108,788 0.8815689512 39.53% $ 236,5810.21225344 $ 134,107 0.8690973776 39.48% $ 2,908,7000.13801199 $ 136,857 0.2706677354 37.08% $ 1,549,7440.33472008 $ 129,572 0.1965222448 36.79% $ 1,561,654

0.2970784 $ 130,966 0.1371791826 36.55% $ 1,534,9080.26919546 $ 131,998 0.508973558 38.04% -$ 143,7560.05893491 $ 139,785 0.0278472101 36.11% $ 1,341,7980.06049496 $ 139,728 0.3835724336 37.53% $ 412,4440.21154502 $ 134,133 0.0073217595 36.03% $ 2,153,1690.00252321 $ 141,875 0.8386803154 39.35% $ 2,576,2880.16069923 $ 136,017 0.7554064322 39.02% $ 1,502,4970.42267846 $ 126,314 0.7109063432 38.84% $ 2,888,8350.67382976 $ 117,013 0.2748277436 37.10% $ 2,467,5860.01029922 $ 141,587 0.01925067 36.08% $ 3,009,7590.77928226 $ 113,107 0.0764061185 36.31% $ 1,584,0110.87487087 $ 109,567 0.633728823 38.53% $ 2,083,9320.41873934 $ 126,460 0.5237640569 38.10% $ 974,0990.42926022 $ 126,070 0.2357003901 36.94% $ 1,332,9850.00726682 $ 141,699 0.4529013682 37.81% $ 3,083,4880.56948121 $ 120,877 0.9848922192 39.94% $ 1,272,7540.81836988 $ 111,660 0.2957109681 37.18% $ 432,3960.65139367 $ 117,844 0.5941797054 38.38% $ 1,837,7030.65064596 $ 117,871 0.999362613 40.00% $ 2,029,363

0.7505376 $ 114,172 0.2379667099 36.95% $ 432,4020.60243225 $ 119,657 0.6832063653 38.73% $ 2,193,5750.73795018 $ 114,638 0.9140704289 39.66% -$ 129,5210.48236679 $ 124,104 0.6603328171 38.64% $ 2,954,9700.54429371 $ 121,810 0.8469078204 39.39% $ 956,5780.84293368 $ 110,750 0.2549355389 37.02% $ 2,984,7920.19371948 $ 134,794 0.5185629822 38.07% $ 1,303,6650.39943222 $ 127,175 0.1519285315 36.61% -$ 144,011

0.8897776 $ 109,015 0.2350396117 36.94% $ 435,7340.4883642 $ 123,881 0.8688022628 39.48% $ 2,860,4730.8701472 $ 109,742 0.6012154154 38.40% $ 425,165

Page 131: Simulación de Proyectos

0.34994536 $ 129,008 0.9374022877 39.75% $ 2,633,5400.0192909 $ 141,254 0.3714224199 37.49% -$ 150,818

0.91663717 $ 108,020 0.575271893 38.30% $ 2,709,8040.03439971 $ 140,694 0.3262718744 37.31% $ 977,6060.65946594 $ 117,545 0.9212543685 39.69% $ 411,6230.59231896 $ 120,031 0.6902727283 38.76% $ 1,488,0860.95693865 $ 106,528 0.6906377001 38.76% $ 1,496,320

0.1606474 $ 136,018 0.7755385736 39.10% $ 2,048,5920.42024889 $ 126,404 0.4928024567 37.97% $ 231,737

0.9199221 $ 107,899 0.4330989284 37.73% $ 991,3630.82574142 $ 111,387 0.8337068288 39.33% $ 1,509,7220.50579474 $ 123,236 0.5106723242 38.04% $ 2,928,576

0.3631779 $ 128,518 0.2749396244 37.10% $ 422,3640.61725707 $ 119,108 0.0516883551 36.21% $ 3,017,9900.50249764 $ 123,358 0.0639897781 36.26% $ 431,3190.04684381 $ 140,233 0.5965987473 38.39% $ 2,193,3010.38239928 $ 127,806 0.2450541878 36.98% $ 2,975,9170.14884445 $ 136,456 0.9587278535 39.83% $ 3,527,8070.73468048 $ 114,759 0.7842023718 39.14% $ 1,482,1650.50739384 $ 123,177 0.5486067874 38.19% $ 418,3150.15490301 $ 136,231 0.594371646 38.38% $ 1,518,2360.53099193 $ 122,303 0.9515208484 39.81% $ 2,358,2150.35126153 $ 128,959 0.8981772626 39.59% $ 2,851,8530.38213549 $ 127,816 0.7403571777 38.96% -$ 139,0550.04814695 $ 140,185 0.4484749684 37.79% $ 2,929,7920.94041408 $ 107,140 0.4710242543 37.88% $ 2,728,665

0.9671335 $ 106,150 0.9058017973 39.62% $ 2,864,1840.84653864 $ 110,616 0.5182307827 38.07% $ 1,479,6750.66982387 $ 117,161 0.4557211462 37.82% $ 3,657,7800.82261547 $ 111,502 0.6777781244 38.71% $ 1,525,1720.19857456 $ 134,614 0.4466573065 37.79% $ 413,9590.21280392 $ 134,087 0.2462692988 36.99% $ 1,553,8930.76620233 $ 113,592 0.8043701784 39.22% $ 2,599,3090.51967333 $ 122,722 0.6427949824 38.57% $ 1,491,0480.98799423 $ 105,378 0.5006696811 38.00% $ 3,654,5080.97791802 $ 105,751 0.9228193207 39.69% $ 1,504,250

0.7797938 $ 113,088 0.0486360027 36.19% $ 2,161,0340.25219736 $ 132,628 0.9736269188 39.89% $ 1,783,5540.45868214 $ 124,981 0.4529023991 37.81% $ 1,539,1750.23302929 $ 133,338 0.3643472119 37.46% $ 1,542,7150.10376065 $ 138,125 0.9532046611 39.81% $ 1,265,0590.22307972 $ 133,706 0.1309707417 36.52% $ 1,565,5080.74895322 $ 114,231 0.8938504929 39.58% $ 2,915,9520.59115797 $ 120,074 0.0407316114 36.16% $ 1,583,1120.70668637 $ 115,796 0.8533360856 39.41% $ 2,589,5970.74382425 $ 114,420 0.5985753293 38.39% $ 2,085,7100.38676415 $ 127,644 0.3308789634 37.32% $ 3,680,586

0.348172 $ 129,073 0.1886832443 36.75% $ 1,531,121

Page 132: Simulación de Proyectos

0.64313317 $ 118,150 0.6256956846 38.50% $ 419,3190.67362857 $ 117,020 0.9369525677 39.75% $ 773,0230.97019301 $ 106,037 0.6558016031 38.62% $ 2,083,1060.25018544 $ 132,702 0.1874638133 36.75% $ 2,129,8210.38175895 $ 127,830 0.2327012223 36.93% $ 3,034,9970.79050566 $ 112,692 0.9684700766 39.87% $ 2,036,6570.86114971 $ 110,075 0.863617054 39.45% $ 1,446,9930.23062332 $ 133,427 0.934660162 39.74% $ 1,426,129

0.1424299 $ 136,693 0.0210173212 36.08% $ 423,9590.9386856 $ 107,204 0.4004580723 37.60% $ 2,453,993

0.89578849 $ 108,792 0.6474510577 38.59% $ 2,082,5470.93639385 $ 107,289 0.8087280592 39.23% $ 846,2820.44724176 $ 125,404 0.1987035128 36.79% $ 2,986,1890.05971986 $ 139,756 0.0738334271 36.30% $ 866,5390.49626439 $ 123,589 0.620868409 38.48% $ 1,301,9430.53813467 $ 122,038 0.6575941046 38.63% $ 2,901,5320.56768293 $ 120,944 0.9367635513 39.75% $ 2,903,6230.93011022 $ 107,521 0.6472984253 38.59% $ 3,618,6190.62228918 $ 118,922 0.2540366524 37.02% $ 806,8730.19755652 $ 134,651 0.5064037038 38.03% $ 2,637,2260.59097211 $ 120,081 0.9034652486 39.61% $ 2,041,0020.73212644 $ 114,854 0.8275881429 39.31% $ 1,508,2270.77387823 $ 113,307 0.2175566698 36.87% $ 3,779,3850.45602584 $ 125,079 0.6083452803 38.43% $ 1,302,0850.76557757 $ 113,615 0.6607395716 38.64% $ 850,6450.60627849 $ 119,514 0.953169809 39.81% $ 409,5660.75599652 $ 113,970 0.9941037001 39.98% $ 4,637,4400.71604644 $ 115,449 0.8674327192 39.47% $ 1,285,9960.79116931 $ 112,667 0.7088004209 38.84% $ 970,889

0.505639 $ 123,242 0.597689464 38.39% $ 1,525,9120.04551807 $ 140,282 0.5444320069 38.18% $ 2,077,0540.36994765 $ 128,267 0.0011703134 36.00% $ 1,549,7960.25475573 $ 132,533 0.7660491722 39.06% $ 2,929,4690.38072512 $ 127,868 0.227289495 36.91% $ 1,559,689

0.9821052 $ 105,596 0.3429904416 37.37% $ 2,125,8490.4432731 $ 125,551 0.7453660783 38.98% $ 2,181,076

0.54776332 $ 121,682 0.6732390971 38.69% $ 415,8570.17579951 $ 135,457 0.6524096378 38.61% $ 960,4780.03699953 $ 140,598 0.3215907675 37.29% $ 2,953,4370.13852668 $ 136,838 0.2713172551 37.09% $ 1,323,1990.59941928 $ 119,769 0.2270037364 36.91% -$ 138,6560.90795132 $ 108,342 0.4774701735 37.91% $ 429,4510.31885789 $ 130,159 0.3875468034 37.55% $ 1,317,5920.12048614 $ 137,506 0.8620777099 39.45% $ 1,430,5300.87088556 $ 109,715 0.4211691234 37.68% $ 1,551,8290.39152185 $ 127,468 0.2288318038 36.92% $ 2,689,0040.81069662 $ 111,944 0.628904621 38.52% $ 4,044,4770.01905317 $ 141,262 0.333310615 37.33% $ 2,104,812

Page 133: Simulación de Proyectos

0.77847192 $ 113,137 0.8055571557 39.22% $ 1,481,0710.13770013 $ 136,868 0.7496725125 39.00% $ 1,502,5430.82515284 $ 111,408 0.2293160895 36.92% $ 434,3820.82481206 $ 111,421 0.4953760364 37.98% $ 2,101,5460.40617143 $ 126,925 0.6528379206 38.61% $ 2,954,6810.81590773 $ 111,751 0.5965780808 38.39% $ 2,919,4100.80073334 $ 112,313 0.7573937178 39.03% $ 785,1080.49376304 $ 123,681 0.9890072782 39.96% $ 946,4840.80491783 $ 112,158 0.6729652672 38.69% $ 850,8600.73028885 $ 114,922 0.3675258294 37.47% $ 1,328,8090.04423463 $ 140,330 0.0978053851 36.39% $ 864,8700.01714877 $ 141,333 0.7515828473 39.01% $ 2,048,574

0.1718967 $ 135,602 0.1848846751 36.74% $ 2,254,8550.38229672 $ 127,810 0.5081605318 38.03% $ 1,500,967

0.3819123 $ 127,824 0.0651799174 36.26% $ 3,009,8810.55805362 $ 121,300 0.3229976797 37.29% $ 2,118,7150.67890595 $ 116,825 0.7463228468 38.99% $ 2,942,8460.04757995 $ 140,206 0.7464943833 38.99% $ 2,660,0860.57774174 $ 120,571 0.7214994941 38.89% $ 415,226

0.1182194 $ 137,590 0.2102003501 36.84% $ 797,3280.26963489 $ 131,982 0.5858798529 38.34% $ 2,693,1660.97361825 $ 105,910 0.2294594672 36.92% $ 4,878,8310.46058682 $ 124,910 0.8242229346 39.30% $ 1,502,4560.68774157 $ 116,497 0.0167634425 36.07% $ 2,163,1730.34657862 $ 129,132 0.5446165276 38.18% $ 1,304,9710.98846684 $ 105,360 0.6019964479 38.41% $ 1,536,4990.11296217 $ 137,784 0.5341173791 38.14% $ 1,523,2130.51523959 $ 122,886 0.5629926046 38.25% $ 2,208,7970.20304699 $ 134,448 0.9498372251 39.80% $ 400,6670.38728213 $ 127,625 0.9770724599 39.91% $ 3,528,8110.98568037 $ 105,463 0.2783389962 37.11% $ 436,7710.43755986 $ 125,763 0.8031059149 39.21% $ 2,592,1260.24199478 $ 133,006 0.2709315661 37.08% $ 1,552,1410.80050293 $ 112,321 0.3143578497 37.26% $ 2,125,5170.54063313 $ 121,946 0.2719071742 37.09% $ 1,527,5470.85341278 $ 110,362 0.9277897447 39.71% $ 1,500,9740.91233845 $ 108,180 0.3893726249 37.56% $ 2,960,9120.95966272 $ 106,427 0.3715322021 37.49% $ 2,965,3910.74995096 $ 114,194 0.0816854719 36.33% $ 2,499,6890.04207023 $ 140,410 0.0799410849 36.32% $ 1,566,2730.68456692 $ 116,615 0.5730468396 38.29% -$ 133,6680.28253526 $ 131,504 0.9252962296 39.70% $ 2,031,1630.49700152 $ 123,562 0.7548006874 39.02% $ 412,4980.07673737 $ 139,126 0.3428343834 37.37% $ 977,554

0.0752396 $ 139,182 0.3175977734 37.27% $ 1,543,6620.9371109 $ 107,262 0.6377406972 38.55% $ 241,334

0.69425411 $ 116,256 0.0845310211 36.34% $ 2,497,9290.52751107 $ 122,432 0.698834865 38.80% $ 2,397,734

Page 134: Simulación de Proyectos

0.50372098 $ 123,313 0.4566540768 37.83% $ 1,539,8400.35754404 $ 128,726 0.5999385775 38.40% $ 413,506

0.7138513 $ 115,531 0.6987424103 38.79% $ 847,3650.2289277 $ 133,490 0.9451632251 39.78% $ 2,563,243

0.41272633 $ 126,683 0.9557412358 39.82% $ 826,4220.99742538 $ 105,028 0.0168643441 36.07% $ 3,033,5810.84963441 $ 110,502 0.2405424761 36.96% $ 2,136,6660.93512643 $ 107,336 0.2623123197 37.05% $ 436,0370.79308969 $ 112,596 0.4103073841 37.64% $ 2,112,3440.08111001 $ 138,964 0.4882274705 37.95% $ 2,420,4790.95582605 $ 106,569 0.8997402237 39.60% $ 1,506,058

0.9663216 $ 106,180 0.1496048877 36.60% $ 3,007,6570.47415795 $ 124,408 0.7584108532 39.03% $ 411,8840.42158803 $ 126,354 0.8088439934 39.24% $ 773,9260.24267165 $ 132,981 0.1846778359 36.74% $ 2,693,0450.94925498 $ 106,812 0.7729288825 39.09% -$ 125,9660.17576729 $ 135,458 0.8832947172 39.53% -$ 142,3740.79999605 $ 112,340 0.2196847711 36.88% $ 2,138,3340.86885166 $ 109,790 0.5966837604 38.39% $ 240,4210.21074582 $ 134,163 0.8169941921 39.27% $ 768,7680.62980009 $ 118,643 0.5205633766 38.08% $ 1,313,4960.66080469 $ 117,495 0.5024888936 38.01% $ 980,9950.81845537 $ 111,657 0.9284817009 39.71% $ 2,910,8190.05081359 $ 140,086 0.7194054391 38.88% $ 2,383,720

0.6881892 $ 116,481 0.2608893324 37.04% $ 1,563,5350.29841947 $ 130,916 0.0885839505 36.35% $ 1,571,465

0.1371682 $ 136,888 0.6238321202 38.50% $ 776,8730.06971727 $ 139,386 0.1545604929 36.62% $ 862,3810.44721966 $ 125,405 0.8567973484 39.43% $ 1,468,6450.94358339 $ 107,022 0.2118810989 36.85% $ 816,5470.97288151 $ 105,937 0.8811479498 39.52% $ 419,7370.77923634 $ 113,109 0.8147580438 39.26% $ 2,057,2300.32691614 $ 129,861 0.3405079257 37.36% $ 3,739,5740.36813513 $ 128,334 0.9732788697 39.89% $ 3,529,2750.99705049 $ 105,042 0.6106230126 38.44% $ 858,7010.06047239 $ 139,728 0.070101978 36.28% $ 1,338,2840.32810624 $ 129,817 0.3639627326 37.46% $ 2,232,9410.12058099 $ 137,502 0.2028460787 36.81% $ 2,977,762

0.8934772 $ 108,878 0.4543985238 37.82% $ 1,486,8570.12216408 $ 137,444 0.2800010107 37.12% $ 4,843,3670.81532337 $ 111,772 0.7908828686 39.16% $ 418,6930.00190492 $ 141,897 0.7409853653 38.96% $ 2,379,2480.82144717 $ 111,546 0.8293231236 39.32% $ 417,7730.04101896 $ 140,449 0.7609229796 39.04% $ 402,0380.28650188 $ 131,357 0.5706183834 38.28% -$ 142,7880.05365421 $ 139,981 0.1376041933 36.55% $ 2,766,4140.23283602 $ 133,345 0.4860014627 37.94% $ 1,530,7070.27244491 $ 131,878 0.4316718514 37.73% $ 416,062

Page 135: Simulación de Proyectos

0.76734178 $ 113,549 0.0458398657 36.18% $ 3,756,5350.11526653 $ 137,699 0.7620932357 39.05% $ 1,500,8120.57936182 $ 120,511 0.227782816 36.91% $ 1,337,1610.36615589 $ 128,407 0.4460611024 37.78% $ 231,189

0.7819312 $ 113,009 0.2663346241 37.07% $ 998,7670.96526055 $ 106,220 0.8383772037 39.35% $ 1,482,0670.26959497 $ 131,984 0.2355518406 36.94% $ 1,556,2770.76673939 $ 113,572 0.631331417 38.53% $ 2,967,0310.81224708 $ 111,886 0.1024212885 36.41% -$ 134,7390.03759987 $ 140,575 0.3714984216 37.49% $ 2,225,1390.84942479 $ 110,510 0.3294006532 37.32% $ 3,691,6740.13178775 $ 137,087 0.4842243827 37.94% $ 2,087,1280.01878503 $ 141,272 0.1631972514 36.65% $ 987,4110.43104728 $ 126,004 0.3951800146 37.58% $ 420,7030.27831299 $ 131,661 0.4817355321 37.93% $ 2,928,8170.89068584 $ 108,981 0.6875627747 38.75% $ 3,608,234

0.4900451 $ 123,819 0.8927882445 39.57% $ 1,278,7840.62496742 $ 118,822 0.6751079089 38.70% $ 1,520,9510.40820127 $ 126,850 0.9283132491 39.71% $ 405,8200.38977575 $ 127,533 0.5014797835 38.01% $ 974,8370.25658618 $ 132,465 0.2613946396 37.05% -$ 146,3470.95689577 $ 106,529 0.8716932408 39.49% $ 2,053,4990.51493344 $ 122,897 0.4398566902 37.76% $ 2,101,9280.76210102 $ 113,744 0.120891263 36.48% -$ 135,7620.38545013 $ 127,693 0.9864425037 39.95% $ 3,526,5690.59594857 $ 119,897 0.9019079956 39.61% $ 2,041,3240.18355372 $ 135,170 0.796658942 39.19% $ 3,566,6000.62620517 $ 118,776 0.5190638832 38.08% $ 855,3050.48119277 $ 124,147 0.4040725437 37.62% $ 421,6220.54967847 $ 121,611 0.1978399829 36.79% $ 3,715,650

0.0252237 $ 141,034 0.6895753843 38.76% $ 2,883,8510.31304524 $ 130,374 0.8518057724 39.41% $ 1,799,3790.33350406 $ 129,617 0.9543769142 39.82% $ 1,486,738

0.2562602 $ 132,477 0.9069457399 39.63% $ 2,848,0730.77162656 $ 113,391 0.817213052 39.27% $ 1,291,5140.83688548 $ 110,974 0.7740884572 39.10% $ 3,586,6320.01816501 $ 141,295 0.0915334297 36.37% $ 3,053,6010.44648878 $ 125,432 0.4335385534 37.73% $ 1,852,1400.73190228 $ 114,862 0.1367834996 36.55% $ 1,576,8910.54429899 $ 121,810 0.082398197 36.33% $ 1,577,8740.35014518 $ 129,000 0.9883362962 39.95% $ 1,483,7530.08310203 $ 138,890 0.0863783623 36.35% $ 2,998,8330.75121756 $ 114,147 0.0794139236 36.32% $ 3,015,9020.26603668 $ 132,115 0.2749692813 37.10% -$ 146,0010.37102608 $ 128,227 0.6988510457 38.80% $ 2,675,7260.82034431 $ 111,587 0.3793319904 37.52% $ 242,691

0.5219196 $ 122,639 0.0413963732 36.17% $ 2,155,9190.50893307 $ 123,120 0.5705169188 38.28% $ 2,207,577

Page 136: Simulación de Proyectos

0.34174957 $ 129,311 0.4193361712 37.68% $ 2,100,7030.76640306 $ 113,584 0.5817165009 38.33% $ 2,088,5090.17751077 $ 135,394 0.8917748548 39.57% $ 1,271,8750.55342232 $ 121,472 0.1097662521 36.44% $ 2,147,4240.76232356 $ 113,735 0.428321912 37.71% $ 801,1720.25796024 $ 132,414 0.3454629977 37.38% $ 3,010,4210.26027999 $ 132,329 0.2094523902 36.84% $ 1,527,0540.70109638 $ 116,003 0.114547254 36.46% $ 1,546,6060.95014395 $ 106,779 0.9545340117 39.82% $ 1,500,4670.06446667 $ 139,580 0.9603444333 39.84% $ 2,833,7230.70471637 $ 115,869 0.7480161752 38.99% $ 417,3740.85695026 $ 110,231 0.6209294627 38.48% $ 4,047,6290.09505694 $ 138,448 0.5128110472 38.05% $ 4,058,6050.28886616 $ 131,270 0.4728465866 37.89% $ 229,0130.62173809 $ 118,942 0.0542699307 36.22% $ 1,550,6000.04693254 $ 140,230 0.6012186538 38.40% $ 837,5520.03854003 $ 140,541 0.264236968 37.06% $ 1,548,0590.46190873 $ 124,861 0.3168653373 37.27% $ 423,5320.91213865 $ 108,187 0.4062479806 37.62% $ 1,554,2690.78525784 $ 112,886 0.3525643615 37.41% $ 4,836,3810.32859122 $ 129,799 0.3750944355 37.50% -$ 143,6230.42249452 $ 126,321 0.7151525431 38.86% $ 4,012,9930.66845216 $ 117,212 0.0852662975 36.34% $ 2,790,0360.25053799 $ 132,689 0.680207953 38.72% $ 2,063,4600.03544428 $ 140,655 0.9909806611 39.96% $ 4,622,3850.34326003 $ 129,255 0.7331612672 38.93% $ 1,478,2850.33593132 $ 129,527 0.0076821943 36.03% $ 1,580,3440.25658396 $ 132,465 0.7892725215 39.16% $ 771,2050.26607636 $ 132,114 0.8729580514 39.49% $ 3,550,5500.16532485 $ 135,845 0.7975820518 39.19% -$ 143,4170.22899479 $ 133,487 0.2051521496 36.82% $ 1,558,3280.07014164 $ 139,370 0.2744736232 37.10% $ 1,516,3370.14778939 $ 136,495 0.5579625175 38.23% -$ 146,078

0.2755413 $ 131,763 0.8306620196 39.32% $ 3,560,6910.46732934 $ 124,660 0.661392689 38.65% $ 4,733,7030.48356701 $ 124,059 0.2078152046 36.83% $ 1,564,0210.14275326 $ 136,681 0.9547208075 39.82% $ 760,2790.09270971 $ 138,534 0.9391614011 39.76% $ 3,946,8230.37198466 $ 128,192 0.6952025408 38.78% -$ 139,6970.03912099 $ 140,519 0.0487867823 36.20% $ 2,488,0580.47986716 $ 124,196 0.7887165016 39.15% $ 228,6580.46136579 $ 124,881 0.7875886997 39.15% $ 410,8070.03864045 $ 140,537 0.8865338065 39.55% $ 1,456,6140.25593787 $ 132,489 0.1365237455 36.55% $ 1,337,2980.96339669 $ 106,289 0.0779851953 36.31% $ 3,078,4970.93255685 $ 107,431 0.7321619406 38.93% $ 1,522,2460.24293734 $ 132,971 0.9611497361 39.84% $ 822,3420.27119933 $ 131,924 0.9372438551 39.75% -$ 139,737

Page 137: Simulación de Proyectos

0.48912049 $ 123,853 0.8243414796 39.30% $ 1,284,5570.97731598 $ 105,773 0.9043376792 39.62% $ 781,4880.34451333 $ 129,209 0.2826143762 37.13% -$ 144,1030.26659121 $ 132,095 0.2679521533 37.07% -$ 146,0530.47395418 $ 124,415 0.530644748 38.12% $ 1,531,8280.66649236 $ 117,284 0.8074940741 39.23% $ 1,478,3620.31593381 $ 130,267 0.1193402289 36.48% $ 1,568,8390.60581801 $ 119,532 0.3184213014 37.27% $ 426,8330.26460952 $ 132,168 0.1034862138 36.41% $ 2,141,4710.61848942 $ 119,062 0.1926328044 36.77% $ 873,1600.81412053 $ 111,817 0.5136080238 38.05% $ 2,935,094

0.0680523 $ 139,448 0.7877797857 39.15% $ 401,9390.50904272 $ 123,116 0.2787343862 37.11% $ 3,695,6820.84582576 $ 110,643 0.6466698724 38.59% $ 423,3570.92743034 $ 107,621 0.3609791041 37.44% $ 1,559,1350.21900561 $ 133,857 0.5908135405 38.36% $ 1,520,0500.04686499 $ 140,232 0.5134485352 38.05% $ 1,461,7870.12207541 $ 137,447 0.0644105487 36.26% $ 3,003,8920.72656656 $ 115,060 0.518779883 38.08% $ 1,507,8340.63271073 $ 118,536 0.3514880895 37.41% $ 2,116,595

0.0023193 $ 141,882 0.2773072363 37.11% $ 2,237,7280.18652062 $ 135,060 0.048327408 36.19% $ 870,9230.53339913 $ 122,214 0.3287825173 37.32% $ 2,117,3610.95885717 $ 106,457 0.9675157658 39.87% $ 1,469,3010.71779573 $ 115,384 0.1956713217 36.78% $ 3,720,0960.75584592 $ 113,975 0.5406195826 38.16% $ 3,701,6090.97119185 $ 106,000 0.2477927125 36.99% $ 2,264,5370.79979897 $ 112,347 0.048381985 36.19% $ 1,013,025

0.3622487 $ 128,552 0.0019660381 36.01% $ 1,549,5360.13819186 $ 136,850 0.3773061205 37.51% $ 2,726,5660.60081051 $ 119,717 0.1904643589 36.76% $ 2,137,6280.72991467 $ 114,936 0.3169978215 37.27% $ 4,846,0880.87407518 $ 109,597 0.7945283326 39.18% $ 2,883,2030.27700101 $ 131,709 0.7828161165 39.13% $ 2,871,9640.89053323 $ 108,987 0.3283053393 37.31% $ 433,1740.53316565 $ 122,222 0.2344501078 36.94% $ 3,706,656

0.8514383 $ 110,435 0.0322270792 36.13% $ 887,5300.45429409 $ 125,143 0.7917812794 39.17% $ 775,5320.69763336 $ 116,131 0.4670686021 37.87% $ 3,096,5640.04958924 $ 140,131 0.02700204 36.11% -$ 153,4250.22781648 $ 133,531 0.6505070632 38.60% $ 4,731,6160.55822231 $ 121,294 0.7622902269 39.05% $ 2,059,3500.19136179 $ 134,881 0.5439440029 38.18% $ 1,301,4740.10371442 $ 138,127 0.2951654116 37.18% $ 1,515,1230.60958677 $ 119,392 0.6328664395 38.53% $ 2,078,0100.99675802 $ 105,053 0.4906344688 37.96% $ 1,324,4670.96322037 $ 106,295 0.6206320173 38.48% $ 2,918,2070.29232305 $ 131,142 0.9791609327 39.92% $ 942,623

Page 138: Simulación de Proyectos

0.25734521 $ 132,437 0.5113746188 38.05% $ 2,922,7430.87488059 $ 109,567 0.0885312962 36.35% $ 1,553,235

0.9732112 $ 105,925 0.0146738395 36.06% $ 4,945,2680.14489543 $ 136,602 0.0788228062 36.32% $ 1,339,5430.84883844 $ 110,531 0.6882180061 38.75% $ 973,5040.86749344 $ 109,840 0.3151625367 37.26% $ 2,685,3440.30662009 $ 130,612 0.8171447399 39.27% $ 1,469,3290.31322169 $ 130,368 0.6352255231 38.54% $ 1,517,8140.61930505 $ 119,032 0.0546007833 36.22% $ 1,352,787

0.2711949 $ 131,924 0.1165852679 36.47% $ 1,568,0590.70215031 $ 115,964 0.6740403108 38.70% $ 1,302,1160.62922497 $ 118,665 0.6944423615 38.78% $ 1,519,1290.36806874 $ 128,337 0.7946414873 39.18% $ 2,658,9080.32649825 $ 129,876 0.9587643967 39.84% $ 944,6640.48406603 $ 124,041 0.3845971692 37.54% -$ 139,9390.77071772 $ 113,424 0.7317169402 38.93% -$ 130,3450.21876799 $ 133,866 0.6953061293 38.78% $ 2,672,8940.50301848 $ 123,339 0.5805356775 38.32% -$ 137,7510.72840431 $ 114,992 0.3268292331 37.31% $ 2,968,5040.78632786 $ 112,846 0.7219664169 38.89% $ 2,894,9760.36626189 $ 128,403 0.6498536858 38.60% $ 2,192,9810.41035915 $ 126,770 0.9028315468 39.61% $ 2,906,6460.37375334 $ 128,126 0.7414776256 38.97% $ 1,447,6520.90064519 $ 108,613 0.7682325095 39.07% $ 1,487,4660.01463455 $ 141,426 0.1523435849 36.61% $ 2,984,7950.03867995 $ 140,535 0.1710970142 36.68% $ 2,127,0660.92580673 $ 107,681 0.0532280986 36.21% $ 1,557,8840.16226689 $ 135,958 0.1908304873 36.76% $ 2,253,7810.03501685 $ 140,671 0.35948759 37.44% $ 2,101,6650.47693805 $ 124,305 0.5695739464 38.28% $ 1,836,6500.13654292 $ 136,911 0.3838768975 37.54% $ 3,100,1680.96332962 $ 106,291 0.2934154104 37.17% $ 2,132,1430.34359206 $ 129,243 0.8785376585 39.51% $ 2,643,6890.15840967 $ 136,101 0.2288475757 36.92% $ 2,122,1020.77269649 $ 113,351 0.876050863 39.50% $ 2,587,193

0.2623619 $ 132,251 0.9175641756 39.67% $ 945,8190.74392676 $ 114,417 0.9595908918 39.84% $ 2,849,0040.21545251 $ 133,989 0.1964806526 36.79% $ 421,0130.67837873 $ 116,844 0.7223991218 38.89% $ 2,892,4510.97463099 $ 105,873 0.9800078287 39.92% $ 1,468,4310.55717115 $ 121,333 0.8395407293 39.36% $ 411,5560.67845606 $ 116,841 0.6830284108 38.73% $ 3,604,4870.94639286 $ 106,918 0.9974772522 39.99% $ 2,036,1910.07033981 $ 139,363 0.6164280194 38.47% -$ 147,290

0.3355871 $ 129,540 0.5848495276 38.34% $ 3,619,7610.00283292 $ 141,863 0.1041440298 36.42% $ 2,135,2180.48584296 $ 123,975 0.6333066661 38.53% $ 968,7320.58174288 $ 120,423 0.7320288427 38.93% $ 1,514,324

Page 139: Simulación de Proyectos

0.45747184 $ 125,026 0.4927730031 37.97% $ 976,9390.39814633 $ 127,223 0.3043079569 37.22% $ 422,3880.79842243 $ 112,398 0.8393700781 39.36% $ 1,508,5440.46474166 $ 124,756 0.1603836615 36.64% $ 237,7490.65449357 $ 117,729 0.3380158176 37.35% $ 3,685,1220.53104574 $ 122,301 0.7298871241 38.92% $ 2,063,1140.47636609 $ 124,326 0.8554483146 39.42% $ 1,499,7190.02740076 $ 140,953 0.1708765962 36.68% $ 3,139,8950.11566604 $ 137,684 0.0983961682 36.39% $ 1,566,191

0.7738287 $ 113,309 0.7386882355 38.95% $ 785,4640.13824591 $ 136,848 0.2017438009 36.81% $ 3,035,2570.27782328 $ 131,679 0.8448546599 39.38% $ 768,8640.44582837 $ 125,457 0.4353303125 37.74% $ 1,478,3590.62081449 $ 118,976 0.7368551732 38.95% $ 2,607,5700.78211285 $ 113,002 0.8586275911 39.43% $ 1,475,9790.12979726 $ 137,161 0.4210836252 37.68% $ 2,220,207

0.4708624 $ 124,530 0.0456523191 36.18% $ 3,749,5720.66626881 $ 117,293 0.4585183024 37.83% $ 2,102,8910.40552873 $ 126,949 0.8992479856 39.60% $ 1,493,797

0.3185988 $ 130,169 0.6950500806 38.78% $ 3,654,7190.54337764 $ 121,844 0.5832212675 38.33% $ 1,497,3740.25795744 $ 132,415 0.792750068 39.17% $ 2,048,4690.04864465 $ 140,166 0.4426010194 37.77% $ 846,2190.25124254 $ 132,663 0.7466349945 38.99% $ 956,2860.08506745 $ 138,818 0.7127406614 38.85% $ 404,3070.88054217 $ 109,357 0.1532985116 36.61% $ 1,578,7390.70388371 $ 115,900 0.5553318696 38.22% $ 3,696,8980.71713897 $ 115,409 0.150926886 36.60% -$ 136,5610.21780919 $ 133,901 0.3884406612 37.55% $ 1,539,9860.53202786 $ 122,264 0.5357682354 38.14% $ 1,501,7230.57257621 $ 120,763 0.0430933938 36.17% $ 1,007,9900.61102366 $ 119,339 0.9045071635 39.62% $ 1,280,4970.84354466 $ 110,727 0.8339249571 39.34% $ 2,056,0790.96700075 $ 106,155 0.4831951074 37.93% $ 1,547,8600.14016626 $ 136,777 0.4150358538 37.66% $ 2,938,216

0.0387753 $ 140,532 0.3024708933 37.21% $ 790,8210.42229253 $ 126,328 0.8435473828 39.37% $ 408,4190.42102231 $ 126,375 0.5256957198 38.10% $ 3,635,6100.84879684 $ 110,533 0.7981610813 39.19% $ 1,483,3750.86017304 $ 110,111 0.1601806193 36.64% $ 2,781,4020.70514265 $ 115,853 0.9114818747 39.65% $ 2,042,471

0.3002979 $ 130,846 0.4178882 37.67% $ 2,099,9410.66587678 $ 117,307 0.3030573861 37.21% $ 4,126,8470.73065266 $ 114,908 0.4525917269 37.81% $ 2,944,7360.64209506 $ 118,188 0.6356476482 38.54% $ 419,024

0.052606 $ 140,020 0.3392424169 37.36% $ 2,950,4740.11113161 $ 137,852 0.355340554 37.42% $ 2,103,9860.51909993 $ 122,743 0.2215468138 36.89% $ 427,443

Page 140: Simulación de Proyectos

0.58734471 $ 120,216 0.6131567245 38.45% $ 418,3890.6400966 $ 118,262 0.0781499155 36.31% $ 243,1190.9284403 $ 107,583 0.9085991427 39.63% $ 2,047,853

0.48833508 $ 123,883 0.0487432065 36.19% $ 1,350,1890.18027432 $ 135,292 0.0138481967 36.06% $ 2,279,4390.48693787 $ 123,934 0.1651268879 36.66% $ 2,138,3830.81804462 $ 111,672 0.8903458045 39.56% $ 3,619,2630.67274263 $ 117,053 0.1106599478 36.44% $ 878,9650.44209885 $ 125,595 0.0232818375 36.09% $ 3,754,149

0.929227 $ 107,554 0.7147414915 38.86% $ 4,024,5760.42120286 $ 126,369 0.2637843151 37.06% $ 1,525,551

0.0711209 $ 139,334 0.9060264194 39.62% $ 1,485,6490.55961028 $ 121,243 0.5853256578 38.34% $ 1,497,5400.50146863 $ 123,396 0.3332754514 37.33% $ 1,520,6770.76870182 $ 113,499 0.9842808428 39.94% -$ 128,2340.42294335 $ 126,304 0.0982126348 36.39% $ 1,000,9830.58175733 $ 120,423 0.6514117722 38.61% $ 3,609,7280.36680422 $ 128,383 0.0897080673 36.36% $ 872,9130.71134588 $ 115,623 0.614249356 38.46% $ 421,1860.39328769 $ 127,403 0.3703166536 37.48% $ 2,733,6930.35084231 $ 128,975 0.1473912711 36.59% $ 1,535,1830.13431504 $ 136,994 0.4801047624 37.92% $ 4,068,0790.83653867 $ 110,987 0.7231586227 38.89% $ 4,722,9960.19703005 $ 134,671 0.9464969691 39.79% $ 1,484,4740.88666305 $ 109,130 0.0020241368 36.01% $ 1,529,9630.71994425 $ 115,305 0.0630396701 36.25% $ 3,075,6390.15920047 $ 136,072 0.2942783868 37.18% $ 2,672,4400.44263565 $ 125,575 0.2205061538 36.88% $ 1,498,6890.19822095 $ 134,627 0.7960490201 39.18% $ 1,468,9290.82838901 $ 111,289 0.4594144376 37.84% $ 1,547,0410.09617521 $ 138,406 0.0574261493 36.23% $ 1,569,7660.24939118 $ 132,732 0.4794904897 37.92% $ 2,090,469

Page 141: Simulación de Proyectos

UTILIDAD NETACUARTIL VALOR

Media #NAME? 1 #NAME?Error típico $ 21,020.8 2 #NAME?Mediana $ 1,555,274.3 3 #NAME?Moda #N/A 4 #NAME?Desviación estándar #NAME?Varianza de la muestra $ 1,326,057,998,202.0Curtosis -0.41Coeficiente de asimetría 0.31 MEDIARango $ 5,099,880 DESV.ESTAND.Mínimo -$ 153,741Máximo $ 4,946,139 XSuma $ 5,438,138,967 ZCuenta 3,001Nivel de confianza(95,0%) $ 41,216.55 Probabilidad

MEDIADESV.ESTAND.

XZ

Probabilidad

Page 142: Simulación de Proyectos

#NAME?#NAME?

0#NAME?

#NAME?

#NAME?#NAME?

$ 3,000,000#NAME?

#NAME?