EJEMPLO DE SIMULACION DE MONTECARLO EN LA EVALUACION DE

UN PROYECTO DE INVERSION
El flujo de efectivo neto de un proyecto se estima que una distribucion de
probabilidad normal con media de 10,000 Dlls con una desviacion estandar de
2,000 Dlls.
La vida del proyecto es una variable aleatoria uniformemente distribuida, con
media de 0.0005 del flujo neto de efectivo anual (redondeado al entero mas
proximo), y un intervalo de 6 anos.

Media=
10,000
Desv. Est.= 2,000

No

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

0.304
2.291
-1.198
0.549
0.165
0.515
-1.731
0.574
1.677
-1.102
0.907
0.850
1.645
1.171
0.547
0.275
-3.386
0.325
-0.452
-1.323
1.589
-0.114
0.824
-0.006
0.447

Flujo de efectivo
Neto anual
x=+z*
$10,608.00
$14,582.00
$7,604.00
$11,098.00
$10,330.00
$11,030.00
$6,538.00
$11,148.00
$13,354.00
$7,796.00
$11,814.00
$11,700.00
$13,290.00
$12,342.00
$11,094.00
$10,550.00
$3,228.00
$10,650.00
$9,096.00
$7,354.00
$13,178.00
$9,772.00
$11,648.00
$9,988.00
$10,894.00

i= 0.10

Numero
aleatorio
entre 0 y 1
0.8169
0.364
0.56
0.2204
0.5023
0.8184
0.8257
0.0535
0.9421
0.7642
0.7074
0.2788
0.2802
0.0327
0.5063
0.4589
0.3869
0.442
0.7677
0.0372
0.0691
0.0446
0.8793
0.997
0.5087

7.2054
6.4750
4.1620
3.8714
5.1788
7.4254
5.2232
2.8950
9.3296
5.4832
7.1514
4.5228
5.3262
3.3672
5.5848
5.0284
0.9354
4.9770
6.1542
0.9002
4.0036
2.1536
8.0998
7.9760
5.4992

Vida del
proyecto
(n)
7
6
4
4
5
7
5
3
9
5
7
5
5
3
6
5
1
5
6
1
4
2
8
8
5

VP
$208,117.30
$230,723.93
$55,048.02
$71,628.26
$107,997.87
$230,407.38
$69,390.44
$46,677.69
$465,687.23
$90,244.92
$228,205.10
$97,030.02
$146,027.14
$64,375.72
$132,771.50
$104,755.89
$3,290.73
$103,881.41
$130,460.09
$7,178.40
$89,670.74
$27,337.88
$293,430.40
$243,238.61
$126,772.75

26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72

1.756
-0.706
1.772
0.02
-0.038
-1.067
-0.723
0.405
2.461
0.736
-1.110
-0.167
0.715
0.73
-0.272
-0.635
-1.943
-0.197
1.712
1.969
-1.134
-0.147
-0.763
0.282
0.116
0.096
0.358
-1.429
0.144
-0.005
0.866
0.416
0.122
0.42
-0.103
-0.676
-0.905
-0.126
0.817
-1.099
0.032
-0.055
-0.416
0.836
-0.352
-1.461
-0.356

$13,512.00
$8,588.00
$13,544.00
$10,040.00
$9,924.00
$7,866.00
$8,554.00
$10,810.00
$14,922.00
$11,472.00
$7,780.00
$9,666.00
$11,430.00
$11,460.00
$9,456.00
$8,730.00
$6,114.00
$9,606.00
$13,424.00
$13,938.00
$7,732.00
$9,706.00
$8,474.00
$10,564.00
$10,232.00
$10,192.00
$10,716.00
$7,142.00
$10,288.00
$9,990.00
$11,732.00
$10,832.00
$10,244.00
$10,840.00
$9,794.00
$8,648.00
$8,190.00
$9,748.00
$11,634.00
$7,802.00
$10,064.00
$9,890.00
$9,168.00
$11,672.00
$9,296.00
$7,078.00
$9,288.00

0.5888
0.1799
0.5251
0.4636
0.8479
0.5314
0.1616
0.5203
0.8264
0.9999
0.0972
0.8668
0.7639
0.7498
0.9183
0.4185
0.9583
0.6261
0.1892
0.7811
0.6572
0.3871
0.9211
0.7714
0.3889
0.5933
0.4951
0.1788
0.4819
0.8049
0.8584
0.9717
0.14
0.8109
0.6538
0.2513
0.7476
0.5241
0.1611
0.7339
0.6236
0.938
0.2141
0.349
0.5448
0.1507
0.0987

7.2888
2.3734
6.9226
4.8016
7.0494
4.1214
2.2466
5.5268
9.4194
8.7354
1.4732
7.0338
7.2984
7.2288
7.2378
3.8760
5.8068
5.5596
4.8472
8.6556
4.8092
4.1756
6.7636
6.9104
4.4494
5.6558
5.3286
1.6438
5.0354
6.8244
8.0164
8.2462
2.9620
7.2854
5.8198
2.8318
5.5806
5.0186
3.7836
5.3044
5.7736
7.5730
2.8686
4.9300
4.9168
1.4432
2.2362

7
2
7
5
7
4
2
6
9
9
1
7
7
7
7
4
6
6
5
9
5
4
7
7
4
6
5
2
5
7
8
8
3
7
6
3
6
5
4
5
6
8
3
5
5
1
2

$271,498.61
$27,333.17
$244,806.04
$92,080.77
$186,125.91
$56,055.77
$25,301.88
$126,941.00
$532,499.19
$342,693.21
$13,496.06
$180,468.04
$230,295.12
$226,347.33
$187,248.62
$56,449.63
$78,608.38
$114,020.94
$125,119.63
$407,662.67
$71,104.61
$70,634.96
$146,165.53
$190,262.19
$82,586.60
$124,824.96
$117,839.30
$14,168.18
$102,401.72
$175,435.88
$288,890.89
$283,936.51
$44,314.19
$217,598.27
$126,446.43
$35,096.08
$97,882.59
$96,464.98
$72,450.98
$85,102.41
$128,026.42
$215,372.60
$37,891.72
$112,000.08
$88,789.97
$11,976.38
$27,304.69

73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119

1.589
0.083
-0.272
-0.226
-0.212
0.844
-1.111
1.268
0.177
-0.409
0.589
0.443
-1.337
0.267
0.387
1.720
1.331
-1.910
0.799
-0.157
-0.198
1.042
-0.568
-1.116
0.777
-1.112
-1.618
1.459
-1.241
-1.235
1.607
-0.173
-0.695
-0.790
-0.544
-0.339
1.644
-1.940
-1.414
1.824
0.534
-1.336
-0.751
1.359
-0.292
-1.132
0.290

$13,178.00
$10,166.00
$9,456.00
$9,548.00
$9,576.00
$11,688.00
$7,778.00
$12,536.00
$10,354.00
$9,182.00
$11,178.00
$10,886.00
$7,326.00
$10,534.00
$10,774.00
$13,440.00
$12,662.00
$6,180.00
$11,598.00
$9,686.00
$9,604.00
$12,084.00
$8,864.00
$7,768.00
$11,554.00
$7,776.00
$6,764.00
$12,918.00
$7,518.00
$7,530.00
$13,214.00
$9,654.00
$8,610.00
$8,420.00
$8,912.00
$9,322.00
$13,288.00
$6,120.00
$7,172.00
$13,648.00
$11,068.00
$7,328.00
$8,498.00
$12,718.00
$9,416.00
$7,736.00
$10,580.00

0.3386
0.7637
0.505
0.0434
0.841
0.498
0.5763
0.9267
0.9009
0.623
0.2612
0.8771
0.4879
0.3534
0.361
0.8399
0.9058
0.5997
0.8406
0.4841
0.7512
0.2972
0.1474
0.1758
0.3508
0.3519
0.8776
0.806
0.1744
0.9467
0.6301
0.5241
0.934
0.7174
0.0158
0.3524
0.8266
0.3208
0.2545
0.0691
0.4028
0.1252
0.8099
0.1524
0.1794
0.8212
0.8195

5.6206
6.6652
4.7580
2.0344
6.8340
5.8320
4.3468
8.8282
7.5824
5.3290
4.1562
7.7056
3.5904
4.3874
4.5530
8.7594
8.7658
3.6882
7.8426
4.7476
6.3092
4.8252
2.3164
1.9388
4.8818
2.9994
5.6476
8.2950
1.8054
6.4452
7.3876
4.9716
6.9090
5.5144
1.5508
3.7754
8.6036
1.9848
2.1130
4.2386
4.9508
1.4152
6.1084
4.2734
2.7844
5.7952
7.2070

6
7
5
2
7
6
4
9
8
5
4
8
4
4
5
9
9
4
8
5
6
5
2
2
5
3
6
8
2
6
7
5
7
6
2
4
9
2
2
4
5
1
6
4
3
6
7

$159,562.08
$170,300.76
$85,389.76
$24,801.74
$168,641.72
$151,487.52
$60,418.09
$383,743.85
$226,072.59
$100,984.07
$80,740.24
$246,016.44
$42,091.12
$83,082.37
$90,345.70
$404,031.82
$381,286.48
$36,997.53
$272,261.16
$87,142.61
$144,484.61
$111,757.79
$27,307.84
$18,966.07
$109,010.50
$34,248.19
$82,621.14
$343,108.66
$16,766.65
$118,073.93
$273,086.64
$93,989.64
$155,006.24
$98,473.76
$16,457.10
$57,857.92
$383,326.30
$15,398.88
$19,570.72
$101,753.77
$106,978.32
$12,109.89
$120,161.22
$96,086.13
$37,315.71
$99,094.41
$207,663.36

120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166

0.462
0.286
0.509
-0.832
0.013
0.977
1.532
-0.211
-0.125
0.054
-1.679
-0.708
-0.098
-0.235
-0.683
-0.693
-0.430
-0.081
1.510
0.111
0.866
0.067
-0.129
0.370
-0.369
2.302
-1.749
-0.693
1.501
-1.460
-1.224
-0.804
1.464
0.436
0.160
0.924
0.681
-1.298
1.579
-0.800
0.426
-0.591
-1.979
1.017
0.596
0.562
0.014

$10,924.00
$10,572.00
$11,018.00
$8,336.00
$10,026.00
$11,954.00
$13,064.00
$9,578.00
$9,750.00
$10,108.00
$6,642.00
$8,584.00
$9,804.00
$9,530.00
$8,634.00
$8,614.00
$9,140.00
$9,838.00
$13,020.00
$10,222.00
$11,732.00
$10,134.00
$9,742.00
$10,740.00
$9,262.00
$14,604.00
$6,502.00
$8,614.00
$13,002.00
$7,080.00
$7,552.00
$8,392.00
$12,928.00
$10,872.00
$10,320.00
$11,848.00
$11,362.00
$7,404.00
$13,158.00
$8,400.00
$10,852.00
$8,818.00
$6,042.00
$12,034.00
$11,192.00
$11,124.00
$10,028.00

0.4061
0.9073
0.8681
0.452
0.6895
0.565
0.7433
0.2924
0.6706
0.817
0.071
0.0536
0.6377
0.269
0.1333
0.8194
0.8346
0.9677
0.1207
0.2888
0.7297
0.6939
0.6421
0.1355
0.5947
0.2968
0.1769
0.1162
0.9585
0.6407
0.1716
0.0566
0.1533
0.1014
0.0099
0.2449
0.4508
0.1906
0.2217
0.0426
0.8708
0.3097
0.0276
0.5915
0.93
0.8313
0.6732

4.8986
7.7298
7.7176
3.8800
6.1500
6.3670
7.9918
3.5434
5.8986
6.9560
0.7470
1.6136
5.7282
3.3790
2.1168
6.2234
6.5776
7.7252
4.2342
3.8438
7.2442
6.2304
5.7236
3.1830
5.1992
6.0828
1.3124
2.0042
9.2520
4.3842
1.8056
1.5356
4.3838
3.0444
2.2194
4.3934
5.3858
1.8456
4.9092
1.4556
7.6508
3.2672
0.1866
6.5660
8.1760
7.5498
6.0532

5
8
8
4
6
6
8
4
6
7
1
2
6
3
2
6
7
8
4
4
7
6
6
3
5
6
1
2
9
4
2
2
4
3
2
4
5
2
5
1
8
3
0
7
8
8
6

$103,676.34
$240,534.93
$249,832.88
$53,989.09
$143,611.50
$183,042.39
$319,530.04
$53,938.95
$129,073.05
$184,493.12
$5,262.97
$16,643.31
$122,913.48
$49,968.28
$23,615.52
$126,219.01
$149,155.23
$223,548.68
$96,908.55
$65,240.87
$232,744.57
$148,811.97
$121,955.45
$51,555.35
$97,505.32
$204,858.98
$9,817.96
$21,947.45
$444,440.50
$55,773.59
$16,844.83
$15,311.38
$101,826.70
$48,921.16
$30,037.54
$93,655.93
$127,350.64
$16,978.31
$125,343.49
$14,361.03
$241,527.38
$43,984.09
$1,103.63
$195,699.90
$287,846.57
$240,671.68
$139,374.22

167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213

-1.756
0.443
1.150
-1.934
-0.403
1.212
0.248
-0.116
0.770
-0.905
-1.284
-1.488
1.114
0.759
1.818
-1.976
-0.433
-0.615
1.795
-0.682
1.761
-0.002
1.664
0.864
0.209
-0.097
-0.140
0.836
1.920
-2.499
0.432
0.318
-0.642
0.099
-1.504
1.590
0.779
0.479
-1.143
0.018
-1.411
1.039
1.632
-0.427
-1.185
0.763
0.478

$6,488.00
$10,886.00
$12,300.00
$6,132.00
$9,194.00
$12,424.00
$10,496.00
$9,768.00
$11,540.00
$8,190.00
$7,432.00
$7,024.00
$12,228.00
$11,518.00
$13,636.00
$6,048.00
$9,134.00
$8,770.00
$13,590.00
$8,636.00
$13,522.00
$9,996.00
$13,328.00
$11,728.00
$10,418.00
$9,806.00
$9,720.00
$11,672.00
$13,840.00
$5,002.00
$10,864.00
$10,636.00
$8,716.00
$10,198.00
$6,992.00
$13,180.00
$11,558.00
$10,958.00
$7,714.00
$10,036.00
$7,178.00
$12,078.00
$13,264.00
$9,146.00
$7,630.00
$11,526.00
$10,956.00

0.9857
0.2882
0.9326
0.1691
0.0954
0.0723
0.9519
0.9616
0.8973
0.8889
0.8618
0.7946
0.788
0.0955
0.5524
0.465
0.9344
0.2321
0.318
0.1582
0.6742
0.6001
0.0035
0.6786
0.0598
0.9375
0.7226
0.7803
0.6266
0.2751
0.1217
0.2077
0.2416
0.0223
0.1279
0.5311
0.3556
0.045
0.6116
0.8051
0.1767
0.1956
0.3643
0.8636
0.0916
0.9012
0.8941

6.1582
4.1722
8.7456
1.0806
2.1694
3.6458
7.9594
7.6536
8.1538
6.4284
5.8868
5.2796
7.8420
3.3320
7.1324
2.8140
7.1734
2.7776
5.7030
2.2672
7.8062
5.5986
3.6850
6.9356
2.5678
7.5280
6.1956
7.5178
7.6796
1.1516
3.1622
3.5642
2.8076
2.2328
1.2634
6.7766
4.9126
2.7490
4.5266
6.8486
1.6492
4.2126
5.8178
6.7546
1.3646
8.1702
7.8426

6
4
9
1
2
4
8
8
8
6
6
5
8
3
7
3
7
3
6
2
8
6
4
7
3
8
6
8
8
1
3
4
3
2
1
7
5
3
5
7
2
4
6
7
1
8
8

$93,170.12
$79,118.54
$368,417.77
$7,373.81
$25,968.85
$73,070.23
$254,448.11
$217,571.49
$295,012.87
$127,770.62
$98,019.30
$75,980.54
$287,002.71
$59,146.01
$261,960.63
$24,327.34
$177,558.20
$34,636.54
$169,000.93
$25,855.60
$314,246.39
$120,170.22
$79,683.74
$212,789.65
$36,897.79
$210,859.39
$141,208.00
$250,264.46
$310,516.40
$6,475.96
$51,653.39
$60,431.53
$34,946.84
$29,919.59
$10,092.23
$228,213.72
$110,233.05
$42,654.96
$64,062.84
$177,503.73
$14,297.51
$89,156.70
$171,136.92
$157,336.96
$12,069.85
$295,970.37
$257,190.31

214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260

1.471
0.199
-1.041
0.722
0.194
1.679
0.672
0.200
-0.735
-1.801
-1.019
1.562
0.705
-0.659
0.462
0.278
-1.942
-0.916
-1.201
0.436
-0.075
-0.545
-0.484
1.082
-0.365
-1.711
-1.088
-0.136
1.349
1.053
-0.150
0.470
-0.791
0.006
0.012
0.793
-0.247
0.259
-1.265
-0.697
0.910
0.227
0.313
-0.458
-0.119
1.122
0.971

$12,942.00
$10,398.00
$7,918.00
$11,444.00
$10,388.00
$13,358.00
$11,344.00
$10,400.00
$8,530.00
$6,398.00
$7,962.00
$13,124.00
$11,410.00
$8,682.00
$10,924.00
$10,556.00
$6,116.00
$8,168.00
$7,598.00
$10,872.00
$9,850.00
$8,910.00
$9,032.00
$12,164.00
$9,270.00
$6,578.00
$7,824.00
$9,728.00
$12,698.00
$12,106.00
$9,700.00
$10,940.00
$8,418.00
$10,012.00
$10,024.00
$11,586.00
$9,506.00
$10,518.00
$7,470.00
$8,606.00
$11,820.00
$10,454.00
$10,626.00
$9,084.00
$9,762.00
$12,244.00
$11,942.00

0.0127
0.0097
0.5029
0.9559
0.1586
0.3727
0.7084
0.5267
0.0729
0.8869
0.2422
0.6514
0.6521
0.1978
0.5535
0.5083
0.1222
0.2709
0.6815
0.7384
0.2376
0.8069
0.2374
0.6545
0.965
0.8868
0.3183
0.9095
0.6634
0.5799
0.1115
0.8724
0.3067
0.1713
0.7114
0.1382
0.6379
0.5001
0.3487
0.0648
0.8065
0.2107
0.3145
0.8446
0.4063
0.4322
0.5005

3.5472
2.2572
3.9764
8.4574
3.1456
5.9152
6.9224
5.3602
1.7024
5.5204
2.4342
7.4704
6.6176
2.5278
5.7830
5.3278
0.7912
2.7094
4.8880
6.8664
3.3506
6.2964
2.9404
7.0090
7.4250
5.6098
2.8218
7.3210
7.3294
6.5324
2.5190
7.7044
3.0492
3.0338
6.2804
3.6222
5.5804
5.2596
2.8272
1.6918
7.7490
3.4912
4.2000
6.6096
4.3188
5.7152
5.9740

4
2
4
8
3
6
7
5
2
6
2
7
7
3
6
5
1
3
5
7
3
6
3
7
7
6
3
7
7
7
3
8
3
3
6
4
6
5
3
2
8
3
4
7
4
6
6

$73,002.03
$30,948.79
$53,300.55
$317,512.27
$49,012.55
$177,768.84
$205,029.32
$115,578.21
$17,673.66
$74,973.59
$26,219.74
$277,660.68
$188,443.32
$30,095.41
$139,385.81
$116,048.77
$5,165.60
$31,157.18
$71,842.48
$193,298.55
$51,000.86
$133,519.30
$38,664.87
$225,475.49
$193,620.54
$79,368.53
$31,594.05
$197,270.39
$258,115.02
$194,892.48
$33,464.47
$247,154.18
$37,964.99
$44,825.45
$149,477.59
$67,468.14
$113,603.31
$113,012.50
$30,245.98
$17,693.03
$270,368.70
$57,565.65
$78,059.92
$149,669.36
$75,033.12
$152,862.62
$161,901.99

261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307

-1.541
0.404
0.569
0.855
0.854
-1.019
0.553
0.213
-0.303
0.984
-0.005
-1.563
1.038
-0.280
-0.391
-0.695
2.340
-0.632
0.765
-0.837
2.319
2.322
0.246
1.884
-0.233
-0.764
-0.152
0.881
-0.389
0.302
-0.206
-0.389
0.875
-0.474
0.480
-2.917
1.446
-1.632
0.978
-0.271
-1.182
-0.875
0.147
-1.717
-1.032
0.952
0.156

$6,918.00
$10,808.00
$11,138.00
$11,710.00
$11,708.00
$7,962.00
$11,106.00
$10,426.00
$9,394.00
$11,968.00
$9,990.00
$6,874.00
$12,076.00
$9,440.00
$9,218.00
$8,610.00
$14,680.00
$8,736.00
$11,530.00
$8,326.00
$14,638.40
$14,644.00
$10,492.00
$13,768.00
$9,534.00
$8,472.00
$9,696.00
$11,762.00
$9,222.00
$10,604.00
$9,588.00
$9,222.00
$11,750.00
$9,052.00
$10,960.00
$4,166.00
$12,892.00
$6,736.00
$11,956.00
$9,458.00
$7,636.00
$8,250.00
$10,294.00
$6,566.00
$7,936.00
$11,904.00
$10,312.00

0.2631
0.7909
0.2661
0.8132
0.9006
0.5124
0.6729
0.7975
0.0883
0.4381
0.6377
0.9927
0.8429
0.2653
0.1176
0.2235
0.7164
0.5508
0.5212
0.9069
0.0999
0.4791
0.147
0.8686
0.3847
0.8226
0.8053
0.3597
0.2389
0.5841
0.6675
0.8126
0.7613
0.4454
0.5539
0.2952
0.2342
0.3414
0.9717
0.9135
0.2063
0.6414
0.4993
0.3487
0.1106
0.6922
0.1787

2.0376
7.1494
4.1656
7.7342
8.2576
4.0554
6.5904
6.9980
2.2268
5.6126
5.8212
6.3932
8.0954
3.3118
2.3146
2.6460
8.6384
4.6728
5.8922
6.6044
4.9186
7.1966
3.1280
9.0956
4.0752
6.1716
6.6798
5.0392
3.0444
5.8066
5.7990
6.4866
7.4428
4.1984
5.8034
0.8542
4.8512
2.4164
8.8082
7.2100
2.0558
4.9734
5.1428
2.3752
1.6316
7.1052
3.2282

2
7
4
8
8
4
7
7
2
6
6
6
8
3
2
3
9
5
6
7
5
7
3
9
4
6
7
5
3
6
6
6
7
4
6
1
5
2
9
7
2
5
5
2
2
7
3

$18,006.68
$208,652.41
$80,744.09
$266,753.00
$307,846.14
$55,295.67
$181,935.13
$192,641.74
$27,462.86
$144,534.58
$129,034.55
$106,099.36
$303,847.78
$48,040.03
$28,368.97
$31,781.19
$427,411.68
$76,514.21
$152,327.78
$136,967.11
$139,905.58
$286,573.88
$49,100.51
$451,953.26
$66,729.07
$122,167.24
$163,135.19
$117,226.91
$41,496.59
$136,328.09
$122,967.00
$146,427.55
$246,659.46
$66,456.25
$140,760.90
$3,833.31
$120,330.79
$21,963.50
$364,069.47
$185,800.80
$20,105.89
$80,370.84
$106,309.84
$20,919.01
$15,598.99
$226,897.95
$50,534.75

308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354

0.489
0.196
-0.528
1.509
-0.62
-0.926
-1.458
0.068
-0.633
-0.001
-0.784
-0.104
2.064
-0.434
-0.656
1.501
0.678
1.143
0.573
-0.813
1.076
0.201
-0.646
1.159
-1.365
-0.954
-0.579
-1.234
-0.929
-0.738
1.180
0.384
0.158
-1.043
1.236
-0.157
2.377
0.207
-0.323
-0.545
1.521
1.312
0.387
0.746
0.189
0.508
-1.527

$10,978.00
$10,392.00
$8,944.00
$13,018.00
$8,760.00
$8,148.00
$7,084.00
$10,136.00
$8,734.00
$9,998.00
$8,432.00
$9,792.00
$14,128.00
$9,132.00
$8,688.00
$13,002.00
$11,356.00
$12,286.00
$11,146.00
$8,374.00
$12,152.00
$10,402.00
$8,708.00
$12,318.00
$7,270.00
$8,092.00
$8,842.00
$7,532.00
$8,142.00
$8,524.00
$12,360.00
$10,768.00
$10,316.00
$7,914.00
$12,472.00
$9,686.00
$14,754.00
$10,414.00
$9,354.00
$8,910.00
$13,042.00
$12,624.00
$10,774.00
$11,492.00
$10,378.00
$11,016.00
$6,946.00

0.5577
0.0622
0.9726
0.5776
0.4266
0.1479
0.6249
0.3952
0.9328
0.1192
0.5781
0.4809
0.735
0.0436
0.9332
0.4726
0.623
0.2929
0.1419
0.3039
0.2613
0.7047
0.0173
0.9565
0.3594
0.0917
0.4787
0.4028
0.1863
0.6217
0.6972
0.5319
0.1521
0.7621
0.0331
0.6488
0.3716
0.0747
0.6748
0.9882
0.1718
0.7736
0.2428
0.0091
0.3959
0.4066
0.4784

5.8352
2.5692
7.3076
6.9746
3.9396
1.9614
4.2914
4.4392
6.9638
2.7142
4.6846
4.7814
8.4740
1.8276
6.9432
6.3366
6.4160
4.9004
3.4244
3.0104
4.6438
6.4292
1.4578
8.8980
2.7914
1.5962
4.2932
3.1828
2.1888
4.9922
7.3632
5.5754
3.0706
5.5296
3.4346
5.7358
6.6066
2.6552
5.7258
7.3842
4.5518
7.9536
3.8438
2.8006
4.5644
4.9476
3.3434

6
3
7
7
4
2
4
4
7
3
5
5
8
2
7
6
6
5
3
3
5
6
1
9
3
2
4
3
2
5
7
6
3
6
3
6
7
3
6
7
5
8
4
3
5
5
3

$142,430.47
$36,833.24
$180,680.18
$238,899.96
$58,109.85
$20,191.57
$53,887.59
$81,502.47
$159,777.95
$38,231.96
$74,166.21
$89,164.05
$393,723.49
$20,682.79
$157,983.26
$197,251.10
$176,497.28
$116,676.31
$59,619.23
$37,076.43
$105,324.32
$162,318.99
$14,914.83
$384,041.10
$28,912.87
$15,481.31
$67,306.52
$36,152.63
$23,268.27
$83,584.27
$253,672.97
$128,475.22
$46,997.33
$93,018.89
$67,010.05
$121,731.40
$242,871.00
$38,625.24
$117,181.23
$183,960.53
$109,316.06
$305,548.86
$68,763.95
$45,915.68
$87,388.66
$106,356.95
$35,849.81

355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401

-0.074
1.829
-1.169
-0.352
0.200
2.253
-1.408
0.424
-1.579
1.77
-0.571
1.068
-0.723
-0.78
0.94
0.374
0.877
1.96
-0.675
-0.132
-1.692
0.511
-0.936
-0.427
0.586
2.288
0.915
0.874
0.558
0.409
-0.511
-1.104
0.394
-0.806
0.889
0.834
-0.799
0.519
1.545
1.424
0.131
-0.454
0.53
0.757
-0.094
-1.284
0.822

$9,852.00
$13,658.00
$7,662.00
$9,296.00
$10,400.00
$14,506.00
$7,184.00
$10,848.00
$6,842.00
$13,540.00
$8,858.00
$12,136.00
$8,554.00
$8,440.00
$11,880.00
$10,748.00
$11,754.00
$13,920.00
$8,650.00
$9,736.00
$6,616.00
$11,022.00
$8,128.00
$9,146.00
$11,172.00
$14,576.00
$11,830.00
$11,748.00
$11,116.00
$10,818.00
$8,978.00
$7,792.00
$10,788.00
$8,388.00
$11,778.00
$11,668.00
$8,402.00
$11,038.00
$13,090.00
$12,848.00
$10,262.00
$9,092.00
$11,060.00
$11,514.00
$9,812.00
$7,432.00
$11,644.00

0.1319
0.82
0.205
0.8152
0.1484
0.1081
0.3692
0.8097
0.9471
0.2012
0.1132
0.9251
0.7363
0.1035
0.2105
0.1388
0.6655
0.9409
0.607
0.5828
0.4479
0.1855
0.722
0.7895
0.5569
0.5624
0.2234
0.3974
0.4373
0.2603
0.7341
0.1849
0.2096
0.4646
0.8254
0.651
0.9361
0.6983
0.5135
0.5499
0.4627
0.7777
0.9493
0.8038
0.4743
0.6958
0.9869

2.7174
8.7490
2.0610
6.5392
3.0904
4.9016
2.8072
7.2822
6.1036
4.9772
2.1082
8.6186
5.6948
1.8410
4.2030
3.2068
6.8700
9.6054
4.9670
5.3648
2.9954
3.6240
5.3960
6.3100
5.9274
7.6624
4.2554
5.2584
5.1818
3.9708
5.8936
2.0054
3.6516
3.9816
7.8414
6.7400
6.8176
6.7088
6.6260
6.7234
4.9072
6.2122
8.2258
7.5798
4.7518
4.8908
8.7434

3
9
2
7
3
5
3
7
6
5
2
9
6
2
4
3
7
10
5
5
3
4
5
6
6
8
4
5
5
4
6
2
4
4
8
7
7
7
7
7
5
6
8
8
5
5
9

$37,735.59
$409,460.63
$20,240.58
$149,961.27
$47,822.92
$137,816.94
$28,798.50
$217,559.85
$96,601.01
$132,080.01
$24,099.79
$351,491.16
$106,093.70
$19,292.94
$87,372.60
$52,159.69
$209,201.15
$520,889.72
$84,080.19
$108,365.09
$29,083.39
$64,232.56
$91,411.97
$137,628.07
$149,252.30
$325,463.36
$88,766.82
$126,177.40
$116,333.89
$72,660.13
$118,664.88
$19,868.43
$63,602.97
$56,581.16
$276,394.95
$199,856.18
$147,253.39
$187,322.87
$216,733.17
$218,987.12
$97,687.62
$132,763.55
$288,317.30
$251,217.09
$88,408.69
$70,342.01
$348,566.42

402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448

0.69
0.473
1.536
-2.753
-0.601
-0.84
-1.396
-0.046
0.18
0.416
0.119
-0.691
-0.264
2.717
-0.625
0.499
0.359
-1.049
0.007
-0.519
-0.519
-0.844
0.871
0.091
0.175
0.408
-0.414
0.655
0.283
1.362
-1.788
-0.040
-0.774
-0.961
-1.431
0.552
0.55
-0.656
-0.424
0.213
-0.37
-0.587
-2.205
-0.834
-0.025
0.145
1.286

$11,380.00
$10,946.00
$13,072.00
$4,494.00
$8,798.00
$8,320.00
$7,208.00
$9,908.00
$10,360.00
$10,832.00
$10,238.00
$8,618.00
$9,472.00
$15,434.00
$8,750.00
$10,998.00
$10,718.00
$7,902.00
$10,014.00
$8,962.00
$8,962.00
$8,312.00
$11,742.00
$10,182.00
$10,350.00
$10,816.00
$9,172.00
$11,310.00
$10,566.00
$12,724.00
$6,424.00
$9,920.00
$8,452.00
$8,078.00
$7,138.00
$11,104.00
$11,100.00
$8,688.00
$9,152.00
$10,426.00
$9,260.00
$8,826.00
$5,590.00
$8,332.00
$9,950.00
$10,290.00
$12,572.00

0.3286
0.2735
0.4199
0.3993
0.7209
0.4118
0.8756
0.3484
0.0368
0.1022
0.4612
0.611
0.0878
0.8775
0.8721
0.9443
0.1321
0.8671
0.1215
0.8318
0.8773
0.8013
0.0596
0.5584
0.0225
0.8084
0.3587
0.2381
0.7636
0.0677
0.4564
0.3907
0.9222
0.1201
0.2357
0.102
0.3196
0.134
0.2011
0.604
0.5618
0.7836
0.5519
0.1129
0.6465
0.073
0.2643

4.6616
4.1140
6.0554
1.6428
5.7244
3.6308
5.8576
4.0444
2.4008
3.0292
4.8862
4.9750
2.2628
9.9820
6.6076
8.1648
3.1516
6.1536
2.7360
6.4718
6.7448
5.9638
3.2286
5.4414
2.3100
7.2584
3.7382
4.0836
6.8646
3.7682
2.9504
4.3042
6.7592
1.7596
1.9832
3.1640
4.4676
2.1480
2.7826
5.8370
5.0008
6.1146
3.1064
1.8434
5.8540
2.5830
4.8718

5
4
6
2
6
4
6
4
2
3
5
5
2
10
7
8
3
6
3
6
7
6
3
5
2
7
4
4
7
4
3
4
7
2
2
3
4
2
3
6
5
6
3
2
6
3
5

$99,269.77
$77,780.70
$181,806.30
$8,908.42
$110,166.34
$48,625.34
$94,187.23
$68,513.75
$33,486.17
$48,390.85
$96,743.67
$84,002.60
$28,285.48
$635,133.77
$144,080.07
$281,998.35
$50,710.21
$113,313.97
$38,722.94
$141,664.28
$153,724.78
$112,327.30
$57,553.05
$116,249.35
$31,768.31
$215,446.72
$56,061.11
$79,419.94
$187,758.72
$78,739.45
$27,633.96
$75,827.73
$145,596.34
$17,442.86
$17,941.70
$52,838.35
$90,198.95
$24,222.49
$36,236.57
$135,346.35
$91,072.58
$125,040.14
$25,898.04
$19,077.50
$129,868.24
$36,741.02
$118,198.77

449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495

0.611
-0.264
-1.281
1.233
-0.411
-0.212
-0.505
1.192
-0.333
0.344
-0.007
-0.001
0.418
0.097
0.349
0.657
0.539
-0.738
0.852
1.541
-0.779
-0.555
0.791
0.349
-0.872
1.775
0.894
-0.779
0.063
1.066
-0.261
0.477
0.821
-0.292
0.879
-1.120
0.848
1.263
0.037
-2.038
0.976
-0.009
0.368
1.751
0.778
2.619
-0.921

$11,222.00
$9,472.00
$7,438.00
$12,466.00
$9,178.00
$9,576.00
$8,990.00
$12,384.00
$9,334.00
$10,688.00
$9,986.00
$9,998.00
$10,836.00
$10,194.00
$10,698.00
$11,314.00
$11,078.00
$8,524.00
$11,704.00
$13,082.00
$8,442.00
$8,890.00
$11,582.00
$10,698.00
$8,256.00
$13,550.00
$11,788.00
$8,442.00
$10,126.00
$12,132.00
$9,478.00
$10,954.00
$11,642.00
$9,416.00
$11,758.00
$7,760.00
$11,696.00
$12,526.00
$10,074.00
$5,924.00
$11,952.00
$9,982.00
$10,736.00
$13,502.00
$11,556.00
$15,238.00
$8,158.00

0.4898
0.4052
0.854
0.9875
0.1472
0.6689
0.5923
0.8785
0.2226
0.1017
0.1633
0.5294
0.3678
0.5034
0.3421
0.2548
0.5505
0.5874
0.1795
0.1978
0.4117
0.8853
0.4773
0.9207
0.2371
0.3976
0.2165
0.0667
0.8527
0.2828
0.9338
0.3235
0.5169
0.9625
0.0281
0.3227
0.4424
0.9937
0.9918
0.8909
0.9892
0.0089
0.5085
0.3253
0.7377
0.8274
0.0668

5.5498
4.1672
5.8430
9.1580
2.4722
5.8014
5.0488
8.4630
3.0026
2.9542
2.9728
5.1754
4.6248
5.1174
4.4016
4.1858
5.8420
4.7864
3.9290
4.7278
3.6912
6.7568
5.6548
7.8732
2.5506
6.1606
4.1930
1.6212
7.1792
4.7628
7.3418
4.4180
5.9224
7.4830
3.0476
2.8162
5.5024
9.2252
7.9878
5.3074
8.9112
2.0444
5.4190
5.7028
7.2042
9.5834
1.4798

6
4
6
9
2
6
5
8
3
3
3
5
5
5
4
4
6
5
4
5
4
7
6
8
3
6
4
2
7
5
7
4
6
7
3
3
6
9
8
5
9
2
5
6
7
10
1

$132,776.07
$68,708.99
$96,742.03
$415,889.87
$30,865.38
$122,907.37
$89,896.82
$344,107.54
$41,173.15
$46,060.93
$43,423.67
$104,406.11
$93,274.04
$104,367.18
$84,824.95
$82,661.35
$144,039.64
$77,756.02
$77,310.42
$116,865.17
$50,602.57
$153,032.68
$141,802.81
$253,264.69
$28,972.40
$194,727.90
$86,363.41
$16,463.11
$197,170.69
$109,742.32
$193,342.96
$87,387.81
$155,285.56
$199,921.52
$52,988.17
$31,248.02
$136,248.89
$425,218.04
$246,128.14
$64,682.68
$373,920.81
$26,094.22
$121,668.41
$167,895.76
$226,637.90
$567,027.70
$14,228.70

496
497
498
499
500

0.594
-1.546
-0.539
0.703
0.161

$11,188.00
$6,908.00
$8,922.00
$11,406.00
$10,322.00

0.7416
0.828
0.6882
0.9664
0.7671

7.0436
5.4220
5.5902
8.5014
6.7636

HISTOGRAMA

Media

128,367

D.S.

103,580.9

CV

80.69%

Mnimo

1103.63

Mximo

635133.77

Rango

634030.14

500

7
5
6
9
7

$209,479.54
$78,364.55
$106,965.52
$320,201.14
$178,041.14

Intervalo
#

desde

hasta

Intervalo

Pto. Medio

Frecuencia

Aux. Eje X

Aux.

1103.6

29923.18182

[1,104; 29,923]

15,513

72

15,513

SI

29923

58742.73364

(29,923; 58,743]

44,333

76

44,333

SI

58743

87562.28545

(58,743; 87,562]

73,153

64

73,153

SI

87562

116381.8373

(87,562; 116,382]

101,972

67

101,972

SI

116382

145201.3891

(116,382; 145,201]

130,792

59

130,792

SI

145201

174020.9409

(145,201; 174,021]

159,611

30

159,611

SI

174021

202840.4927

(174,021; 202,840]

188,431

32

188,431

SI

202840

231660.0445

(202,840; 231,660]

217,250

27

217,250

SI

231660

260479.5964

(231,660; 260,480]

246,070

20

246,070

SI

10

260480

289299.1482

(260,480; 289,299]

274,889

15

274,889

SI

11

289299

318118.7

(289,299; 318,119]

303,709

303,709

SI

12

318119

346938.2518

(318,119; 346,938]

332,528

332,528

SI

13

346938

375757.8036

(346,938; 375,758]

361,348

361,348

SI

14

375758

404577.3555

(375,758; 404,577]

390,168

390,168

SI

15

404577

433396.9073

(404,577; 433,397]

418,987

418,987

SI

16

433397

462216.4591

(433,397; 462,216]

447,807

447,807

SI

17

462216

491036.0109

(462,216; 491,036]

476,626

476,626

SI

18

491036

519855.5627

(491,036; 519,856]

505,446

505,446

SI

19

519856

548675.1145

(519,856; 548,675]

534,265

534,265

SI

20

548675

577494.6664

(548,675; 577,495]

563,085

563,085

SI

21

577495

606314.2182

(577,495; 606,314]

591,904

591,904

SI

22

606314

635133.77

(606,314; 635,134]

620,724

620,724

SI