Inversión Inicial 900000Vida Útil 20Costos Variables 60%Costos Fijos 172000Impuesto 35%Amortización 45000Costo del Capital 14%Política deprecios unitarios Gaseosasprecio en $ prob_cola prob_lima prob_naranja

20 0.12 0.10 0.3030 0.63 0.60 0.4540 0.25 0.30 0.25

Pronóstico de Ventas en unidades Cola Lima NaranjaMedia 16000 8000 6500Sigma 1500 750 610

Cola Lima NaranjaProbacum Probacum Probacum

0.00 0.00 0.000.12 0.10 0.300.75 0.70 0.75

Promedio 31.30 32.00 29.50Desvío 5.94 6.00 7.40Precio 40.00 30.00 30.00Cantidad 15187 8487 6438

1 2 3 4 5 6cantidad cola 15187 15187 15187 15187 15187 15187precio cola 40 40 40 40 40 40ingreso cola 607480 607480 607480 607480 607480 607480cantidad lima 8487 8487 8487 8487 8487 8487precio lima 30 30 30 30 30 30ingreso lima 254610 254610 254610 254610 254610 254610cantidad naranja 6438 6438 6438 6438 6438 6438

30 30 30 30 30 30ingreso naranja 193140 193140 193140 193140 193140 193140Ingresos 1055230 1055230 1055230 1055230 1055230 1055230costo variable total 633138 633138 633138 633138 633138 633138amortización 45000 45000 45000 45000 45000 45000costos fijos 172000 172000 172000 172000 172000 172000ganancia operativa 205092 205092 205092 205092 205092 205092impuestos 71782.2 71782.2 71782.2 71782.2 71782.2 71782.2ganancia neta 133309.8 133309.8 133309.8 133309.8 133309.8 133309.8flujo neto 178309.8 178309.8 178309.8 178309.8 178309.8 178309.8

VAN 280,969.08

 años sobre las Vtas supuestas e iguales a las ganancias lineal para los 20 años

precio  naranja

7 8 9 10 11 12 1315187 15187 15187 15187 15187 15187 15187

40 40 40 40 40 40 40607480 607480 607480 607480 607480 607480 607480

8487 8487 8487 8487 8487 8487 848730 30 30 30 30 30 30

254610 254610 254610 254610 254610 254610 2546106438 6438 6438 6438 6438 6438 6438

30 30 30 30 30 30 30193140 193140 193140 193140 193140 193140 193140

1055230 1055230 1055230 1055230 1055230 1055230 1055230633138 633138 633138 633138 633138 633138 633138

45000 45000 45000 45000 45000 45000 45000172000 172000 172000 172000 172000 172000 172000205092 205092 205092 205092 205092 205092 205092

71782.2 71782.2 71782.2 71782.2 71782.2 71782.2 71782.2133309.8 133309.8 133309.8 133309.8 133309.8 133309.8 133309.8178309.8 178309.8 178309.8 178309.8 178309.8 178309.8 178309.8

14 15 16 17 18 19 2015187 15187 15187 15187 15187 15187 15187

40 40 40 40 40 40 40607480 607480 607480 607480 607480 607480 607480

8487 8487 8487 8487 8487 8487 848730 30 30 30 30 30 30

254610 254610 254610 254610 254610 254610 2546106438 6438 6438 6438 6438 6438 6438

30 30 30 30 30 30 30193140 193140 193140 193140 193140 193140 193140

1055230 1055230 1055230 1055230 1055230 1055230 1055230633138 633138 633138 633138 633138 633138 633138

45000 45000 45000 45000 45000 45000 45000172000 172000 172000 172000 172000 172000 172000205092 205092 205092 205092 205092 205092 205092

71782.2 71782.2 71782.2 71782.2 71782.2 71782.2 71782.2133309.8 133309.8 133309.8 133309.8 133309.8 133309.8 133309.8178309.8 178309.8 178309.8 178309.8 178309.8 178309.8 178309.8

Fila Juego VAN PROMEDIO DESVÍO1 563155.509 563155.509 #DIV/0! Promedio 918632 66974.4113 315064.96 350853.019 Desvío 2256033 168314.932 266148.284 262159.196 Mínimo -6200064 168848.756 241823.402 219511.037 Máximo 7323615 435571.496 280573.021 208917.415 Confianza 0,95 139836 366983.681 294974.797 190162.184 - 778807 118979.232 269832.574 185902.214 + 1058468 79562.3332 246048.794 184791.4739 222644.472 243448.314 173032.554

10 103549.987 229458.481 169028.76411 -226198.463 188035.122 211159.87212 -317706.284 145890.005 248695.64413 -253389.063 115176.231 262600.00714 27919.135 108943.581 253373.41215 -43165.6005 98802.969 247295.34716 -41288.6053 90047.2456 241463.43917 -35726.5003 82648.79 235777.62218 384978.726 99444.8975 239580.86119 -907.378366 94163.1988 233966.20920 283534.885 103631.783 231629.45921 430474.335 119195.714 236762.64722 109490.936 118754.588 231065.94823 269793.214 125321.485 227939.55824 282983.84 131890.749 225240.29925 64873.5543 129210.062 220904.8726 -191844.284 116861.818 225413.97627 233734.242 121190.426 222178.01128 290784.564 127247.359 220367.93629 289544.713 132843.82 218485.60530 -116333.973 124537.893 219452.8331 -37172.992 119321.413 217710.3332 228189.357 122723.536 215033.04233 -6641.6848 118803.378 212841.17634 570009.124 132074.135 223419.87235 -274879.797 120446.88 230608.03536 18999.1028 117628.886 227917.78137 -265115.978 107284.431 233372.75638 -123893.614 101200.798 233232.23839 334885.341 107192.709 233165.14940 499044.93 116989.015 238349.93441 -117349.961 111273.43 238180.20142 -35003.2544 107790.652 236337.90143 25491.0954 105876.709 233844.44644 433263.997 113317.329 236320.72845 423689.6 120214.49 238157.32846 216669.083 122311.329 235925.2947 305163.38 126201.799 234866.14648 185810.594 127443.648 232513.37649 -129610.7 122197.641 232990.72450 358270.29 126919.094 233005.22151 504452.054 134321.701 236643.89352 470941.662 140795.162 238917.10453 39318.8674 138880.515 237018.892

-800000 -600000 -400000 -200000 0 200000 400000 600000 800000 10000000

50

100

150

200

250

300

350

400

12

3

45

6

7

Frecuencia

VAN

54 241965.468 140789.496 235190.94655 98039.5428 140012.224 233074.36956 211589.142 141290.383 231143.77657 -6693.34522 138694.177 229907.76458 638235.317 147306.956 237134.33159 156243.614 147458.424 235084.0660 53422.1615 145891.153 233399.24861 173291.552 146340.34 231472.6762 193990.16 147108.886 229647.25963 55230.2762 145650.495 228081.6764 228086.036 146938.55 226498.77665 -137463.084 142563.141 227474.13166 -312884.644 135662.417 232575.4367 98780.0088 135111.933 230850.74968 487231.914 140290.168 233066.56669 269896.534 142168.521 231872.04870 5653.49476 140218.306 230763.26171 -24722.8312 137895.192 229943.73672 -39136.0879 135436.424 229269.91673 291163.407 137569.67 228400.59874 58570.9832 136502.12 227016.63875 -147829.608 132711.031 227855.30876 -19091.8456 130713.624 227000.02877 -40944.2026 128484.302 226348.58178 126125.59 128454.062 224874.1479 123904.192 128396.469 223428.57680 -36036.4628 126341.057 222769.84381 -3145.99649 124742.452 221840.19482 161048.033 125185.203 220503.00983 271928.511 126953.194 219745.47184 15572.2951 125627.231 218755.51485 565049.724 130796.908 222611.67386 113933.732 130600.824 221305.78987 -87231.9373 128096.999 221251.38688 -142887.428 125017.631 221864.75289 34462.788 124000.161 220809.28890 194713.406 124785.863 219691.76891 217237.348 125801.814 218682.70992 -317293 120985.566 222330.07893 245926.1 122329.012 221497.68694 228619.86 123459.766 220576.23195 -43372.2422 121703.64 220066.48396 144826.662 121944.505 218917.89697 153298.97 122267.746 217797.98298 34066.7248 121367.736 216855.5199 446781.807 124654.747 218211.117

100 86605.3702 124274.253 217139.583101 -301037.189 120063.249 220156.968102 289148.65 121720.949 219703.19103 98280.6248 121493.373 218635.76104 137370.341 121646.036 217577.403105 -384003.82 116830.323 222080.615106 427787.993 119763.886 223074.653107 28900.683 118914.697 222193.621

108 70590.6406 118467.252 221201.776109 548638.931 122413.781 223997.44110 -173711.478 119721.733 224748.118111 -57888.8198 118121.638 224358.448112 82076.4736 117799.807 223371.506113 353861.934 119888.852 223478.152114 103067.824 119741.299 222492.691115 99623.7957 119566.364 221522.64116 -24826.152 118321.601 220964.475117 100622.564 118170.327 220016.065118 -248532.983 115062.672 221659.47119 -20589.9977 113922.734 221068.26120 150096.024 114224.178 220162.208121 491502.509 117342.181 221909.496122 -353334.752 113484.173 225061.604123 -140958.772 111415.531 225308.435124 127313.78 111543.743 224395.219125 -103418.868 109824.042 224314.091126 93372.885 109693.477 223419.84127 115500.764 109739.204 222532.084128 112194.497 109758.386 221654.348129 -144781.643 107785.207 221921.315130 -36139.7836 106678.092 221419.592131 -123463.111 104921.289 221480.971132 -67497.6576 103615.085 221143.795133 167540.026 104095.723 220374.258134 311638.152 105644.548 220275.081135 101707.433 105615.384 219451.882136 102981.723 105596.019 218637.703137 273736.625 106823.322 218305.557138 -361565.979 103429.197 221131.691139 569854.143 106784.772 223852.644140 122922.644 106900.043 223050.135141 330304.784 108484.473 223047.003142 36546.4249 107977.867 222336.621143 159326.019 108336.945 221593.969144 572988.209 111563.69 224187.008145 -215986.92 109304.721 225057.137146 60275.777 108968.906 224316.438147 217719.512 109708.706 223726.787148 356393.295 111375.494 223884.668149 92339.6767 111247.736 223132.469150 -106260.191 109797.684 223090.449151 300376.181 111059.793 222885.808152 -11911.0475 110250.774 222370.356153 46861.2884 109836.464 221696.907154 188806.898 110349.259 221062.832155 -65172.9387 109216.858 220794.492156 -280200.82 106720.59 222278.61157 -204828.27 104736.203 222955.82158 -95549.2647 103468.573 222815.093159 -86353.7102 102274.722 222618.433160 -248601.864 100081.744 223644.226161 311672.593 101395.973 223567.023

162 277077.333 102480.425 223298.642163 185276.769 102988.378 222702.825164 -16198.8622 102261.627 222213.624165 646742.066 105561.508 225553.818166 341876.717 106985.094 225616.066167 -173453.175 105305.823 225979.864168 107269.538 105317.512 225302.312169 190597.792 105822.129 224726.537170 149166.137 106077.094 224085.338171 276612.389 107074.376 223805.569172 40162.6542 106685.354 223208.524173 55729.6602 106390.813 222592.432174 327721.763 107662.83 222581.505175 219062.683 108299.4 222100.682176 273340.562 109237.134 221814.335177 -181494.981 107594.58 222260.181178 467445.974 109616.217 223266.619179 201825.323 110131.352 222745.233180 -58405.4239 109195.036 222477.102181 361955.4 110591.502 222652.317182 124041.953 110665.406 222038.642183 61429.5264 110396.357 221457.715184 358132.529 111742.75 221605.669185 -83288.5254 110688.526 221467.338186 11095.0588 110153.078 220988.655187 58192.1402 109875.212 220426.552188 -63244.2831 108954.363 220198.668189 449537.029 110756.388 221005.158190 295778.404 111730.188 220828.043191 161237.455 111989.388 220275.279192 -196424.842 110383.064 220822.495193 346526.155 111606.604 220901.636194 -281440.67 109580.587 222128.378195 253296.32 110317.591 221794.049196 -115145.783 109167.267 221810.023197 286634.51 110068.116 221604.464198 170691.311 110374.294 221083.283199 325431.484 111454.983 221050.606200 490555.401 113350.485 222118.013201 89188.3912 113230.276 221568.576202 331510.193 114310.87 221549.687203 463502.562 116031.026 222355.429204 218339.437 116532.538 221922.71205 316029.288 117505.692 221816.164206 96472.5101 117403.59 221279.34207 -471017.185 114560.977 224498.344208 11026.1783 114063.214 224070.45209 390558.051 115386.156 224347.878210 149235.017 115547.341 223822.706211 211451.381 116001.862 223386.747212 -220309.175 114415.489 224050.559213 387251.785 115696.411 224301.914214 -57217.2343 114888.403 224086.726215 121148.97 114917.522 223562.953

216 -42373.4741 114189.323 223299.051217 341256.792 115235.717 223314.181218 352759.845 116325.277 223379.069219 690274.578 118946.05 226215.623220 463072.059 120510.259 226887.911221 -94447.1758 119537.601 226833.007222 372011.961 120674.873 226952.693223 -5505.15559 120109.043 226598.556224 -108567.69 119088.165 226605.608225 -350407.328 117001.518 228255.408226 439273.826 118427.502 228754.297227 7547.7101 117939.045 228366.254228 190769.994 118258.479 227913.734229 409345.224 119529.6 228225.435230 342513.862 120499.097 228200.741231 -436094.742 118089.6 230630.167232 136096.051 118167.214 230133.462233 -36914.6899 117501.626 229861.587234 -163431.054 116301.059 230101.852235 -198835.661 114960.052 230528.077236 269999.855 115617 230258.346237 372890.188 116702.541 230376.931238 -50139.757 116001.523 230144.63239 64546.3716 115786.229 229684.741240 159790.963 115969.583 229221.325241 -366404.838 113968.029 230844.076242 -44663.7527 113312.526 230590.232243 256688.687 113902.551 230297.052244 -224373.128 112516.175 230840.749245 310243.321 113323.225 230713.319246 112883.303 113321.437 230241.996247 401458.4 114487.983 230503.814248 124679.099 114529.076 230037.645249 204391.124 114889.968 229644.012250 -182252.667 113701.397 229951.635251 213638.339 114099.553 229577.947252 48015.0378 113837.312 229157.98253 34135.6054 113522.286 228757.735254 88895.6488 113425.331 228310.426255 31535.3643 113104.194 227918.252256 -33591.203 112531.165 227655.612257 248405.8 113059.86 227368.565258 390885.234 114136.702 227584.017259 116258.45 114144.894 227142.573260 44863.7523 113878.428 226744.362261 443802.723 115142.506 227227.449262 77668.1179 114999.474 226803.546263 58880.9457 114786.096 226396.749264 390816.353 115831.665 226603.638265 -296956.016 114273.975 227591.079266 170605.21 114485.747 227187.512267 313670.129 115231.756 227087.473268 314393.375 115974.896 226988.071269 -1217.34088 115539.237 226676.836

270 167316.164 115731.004 226277.052271 -184939.008 114621.52 226594.921272 5791.25587 114221.409 226272.704273 -237012.71 112934.837 226854.561274 -85148.3005 112211.906 226754.676275 29055.6642 111909.52 226396.053276 10027.4102 111540.382 226067.244277 123645.89 111584.084 225658.502278 184880.706 111847.741 225293.701279 -183096.454 110790.593 225580.299280 170674.091 111004.463 225204.107281 137077.599 111097.25 224806.978282 104324.894 111073.234 224406.971283 -329157.676 109517.648 225532.104284 232132.769 109949.391 225250.825285 369704.463 110860.813 225379.736286 -321167.532 109350.224 226429.704287 -6486.70354 108946.611 226136.899288 84280.6514 108860.965 225747.268289 -147726.287 107973.12 225859.885290 -63468.1449 107381.944 225693.432291 46138.0426 107171.483 225332.572292 343099.347 107979.455 225368.382293 215790.856 108347.412 225070.291294 -69081.9104 107743.911 224924.043295 321057.569 108467.009 224884.402296 91151.487 108408.51 224505.174297 -2612.17217 108034.703 224218.185298 111281.83 108045.6 223840.474299 620360.812 109759.028 225420.135300 232184.429 110167.113 225153.836301 -56080.7051 109614.795 224982.424302 112177.277 109623.28 224608.436303 160100.925 109789.873 224255.01304 -16870.4476 109373.227 224002.471305 339689.76 110128.363 224022.256306 153746.694 110270.907 223668.604307 -62641.5782 109707.674 223520.795308 303561.907 110337.071 223429.666309 -159332.661 109464.353 223593.561310 -153374.493 108616.486 223730.06311 -238717.504 107499.656 224235.556312 -93379.5271 106855.813 224163.427313 -134174.037 106085.749 224218.187314 634687.968 107769.196 225838.548315 46172.4828 107573.651 225505.354316 -150963.673 106755.495 225616.381317 274580.412 107284.911 225456.239318 233889.223 107683.038 225212.282319 278454.944 108218.373 225061.088320 70745.6218 108101.27 224717.815321 63117.1001 107961.133 224380.466322 -125133.464 107237.236 224406.967323 24492.3273 106981.06 224105.537

324 409396.884 107914.442 224388.215325 107889.463 107914.366 224041.669326 351537.215 108661.675 224103.293327 227328.35 109024.57 223855.519328 21323.8216 108757.19 223565.421329 -46110.2444 108286.468 223387.587330 241259.442 108689.416 223167.914331 -36260.3246 108251.502 222971.909332 307160.916 108850.626 222902.317333 -123635.312 108152.47 222930.706334 -217123.449 107178.59 223306.148335 432867.934 108150.797 223680.52336 263628.404 108613.528 223507.42337 276991.232 109113.166 223362.972338 -221876.208 108133.907 223756.781339 110386.383 108140.552 223425.568340 457854.356 109169.122 223900.505341 141916.458 109265.155 223578.03342 164027.117 109425.277 223269.6343 -92621.841 108836.219 223209.708344 -96840.7752 108238.321 223159.791345 331699.615 108886.034 223159.725346 5.2890241 108571.35 222912.937347 84900.5764 108503.135 222594.202348 128674.171 108561.098 222275.86349 149631.081 108678.777 221967.155350 228757.621 109021.859 221741.836351 180214.048 109224.686 221457.439352 305834.965 109783.238 221389.904353 -326643.536 108546.901 222292.189354 -19780.6512 108184.394 222081.864355 -366973.102 106845.922 223197.259356 205613.754 107123.36 222944.138357 -292461.559 106004.074 223633.003358 30347.1747 105792.742 223355.367359 -183354.756 104987.317 223564.656360 -79345.1135 104475.283 223464.352361 -109841.98 103881.606 223438.671362 -232793.776 102951.564 223829.548363 -47642.8368 102536.703 223659.887364 -11859.387 102222.428 223432.071365 188738.017 102459.457 223170.897366 99950.9783 102452.603 222865.012367 -150464.289 101763.457 222951.572368 -411642.144 100368.333 224250.363369 280745.222 100857.159 224142.244370 -44922.0548 100463.161 223966.585371 203667.878 100741.341 223727.893372 195660.513 100996.5 223480.363373 400184.109 101798.612 223716.781374 438550.58 102699.018 224094.247375 177079.983 102897.367 223827.415376 -40065.9754 102517.145 223650.336377 -241593.267 101604.386 224054.753

378 49564.8503 101466.715 223773.409379 557834.486 102670.852 224703.35380 505347.501 103730.527 225355.45381 478587.404 104714.403 225876.618382 -59696.9344 104284.007 225736.788383 28211.8774 104085.385 225474.636384 -16457.1643 103771.473 225264.096385 145153.844 103878.959 224980.478386 155468.708 104012.611 224703.448387 40593.1577 103848.737 224435.347388 -344466.38 102693.286 225297.744389 323778.351 103261.628 225286.269390 -204070.583 102473.596 225534.072391 -9655.2092 102186.822 225316.108392 65527.9196 102093.304 225035.413393 88878.4286 102059.679 224749.183394 418403.017 102862.58 225028.128395 -319927.682 101792.225 225746.92396 448848.223 102668.629 226134.509397 -45266.4575 102295.997 225970.813398 160893.052 102443.226 225705.148399 -240611.719 101583.439 226074.702400 23441.8988 101388.085 225825.024401 462193.831 102287.85 226261.109402 271067.504 102707.7 226135.547403 -18833.5435 102406.109 225935.243404 283328.243 102853.936 225834.207405 -72560.3786 102420.814 225722.893406 -56752.2906 102028.762 225582.411407 182969.271 102227.633 225340.148408 -4730.24932 101965.481 225125.431409 -20331.6956 101666.466 224930.676410 135166.163 101748.173 224661.623411 195712.174 101976.796 224435.342412 51011.342 101853.093 224176.202413 -55254.1384 101472.688 224037.398414 459593.59 102337.715 224457.14415 330907.488 102888.485 224466.487416 -68720.2875 102475.964 224353.708417 379950.446 103141.37 224495.485418 -77433.678 102709.373 224400.026419 -442.434601 102463.187 224188.088420 196900.363 102688.037 223967.81421 65941.2029 102600.753 223708.192422 -69409.093 102193.147 223599.184423 197985.232 102419.605 223382.659424 -45094.2562 102071.695 223233.438425 460334.056 102914.666 223646.241426 313497.927 103408.992 223615.853427 105099.8 103412.952 223353.253428 227380.01 103702.595 223172.022429 219906.47 103973.466 222981.746430 -578092.012 102387.268 225137.405431 153453.952 102505.752 224888.918

432 230565.736 102802.187 224712.357433 20428.3744 102611.947 224487.029434 3328.77593 102383.184 224278.296435 133513.03 102454.747 224024.734436 254570.61 102803.637 223885.641437 177923.77 102975.536 223657.614438 613128.354 104140.269 224727.505439 81697.6305 104089.146 224473.376440 19808.4494 103897.599 224253.563441 230720.717 104185.18 224079.98442 -91003.1479 103743.578 224018.245443 419866.729 104457.174 224268.187444 -30061.0744 104154.205 224105.866445 95043.2386 104133.731 223853.769446 165335.848 104270.955 223620.885447 -394800.848 103154.464 224613.864448 -55305.7988 102800.758 224487.349449 254725.592 103139.12 224351.259450 -91898.5951 102705.703 224289.81451 -348943.616 101704.263 225047.612452 -98528.3488 101261.271 224995.18453 -18213.6185 100997.529 224816.245454 259598.891 101346.872 224691.294455 444956.472 102102.058 225021.03456 -203020.155 101432.93 225227.319457 -75918.3057 101044.853 225133.131458 -114491.418 100574.25 225112.085459 243274.199 100885.143 224964.82460 -227972.137 100170.236 225242.121461 514060.891 101068.046 225821.428462 13127.0353 100877.698 225613.47463 -135190.026 100367.832 225636.044464 225485.795 100637.483 225467.075465 138317.449 100718.515 225230.762466 9665.78725 100523.123 225027.982467 702259.795 101811.638 226504.471468 -188193.615 101191.969 226658.606469 230669.057 101468.04 226495.242470 -183027.573 100862.73 226633.891471 429303.365 101560.056 226897.925472 -318911.693 100669.226 227481.718473 385150.928 101270.667 227616.773474 448882.664 102004.026 227935.926475 358408.051 102543.824 227999.086476 198036.893 102744.439 227801.013477 68007.6196 102671.616 227567.159478 -131298.274 102182.139 227580.243479 -62348.8359 101838.651 227466.323480 81336.0076 101795.937 227230.688481 172843.829 101943.646 227016.98482 88430.705 101915.61 226781.708483 -232466.593 101223.308 227056.68484 -68479.2055 100872.683 226952.636485 -30767.1001 100601.26 226796.845

486 49099.9066 100495.291 226574.957487 129948.461 100555.769 226345.67488 -9138.60502 100330.986 226167.681489 -469846.215 99164.9793 227402.355490 448917.104 99878.7591 227718.525491 329977.601 100347.392 227722.925492 16381.6416 100176.73 227522.403493 248336.92 100477.258 227388.992494 -177224.386 99915.1088 227501.612495 -167873.85 99374.121 227589.725496 334317.076 99847.7963 227604.326497 53387.7213 99754.3153 227384.321498 -186127.198 99180.256 227516.397499 -48107.7806 98885.0896 227383.469500 277146.213 99241.6119 227295.364501 -222995.517 98598.424 227523.878502 -207066.888 97989.529 227705.743503 -279959.738 97238.1388 228102.184504 89412.253 97222.6112 227875.596505 378727.816 97780.0473 227993.811506 2140.58631 97591.0365 227807.642507 142364.182 97679.3464 227591.111508 60275.777 97605.7173 227372.608509 138437.99 97685.9379 227155.916510 -145194.927 97209.7009 227187.376511 -57113.9135 96907.6978 227067.184512 -31128.7231 96657.6266 226915.458513 185121.788 96830.0714 226727.397514 177458.826 96986.9367 226534.225515 507672.22 97784.3838 227036.154516 -115765.708 97370.5271 227010.365517 267313.513 97699.2369 226913.412518 134959.522 97771.1679 226699.765519 -169458.103 97256.2753 226784.399520 -146865.28 96786.8108 226818.592521 135441.686 96861.0044 226606.72522 79028.5089 96826.8425 226390.488523 -302053.177 96064.1656 226845.067524 -72663.6994 95742.1659 226747.93525 356789.358 96239.3986 226817.78526 272582.876 96574.6524 226732.071527 -30457.1376 96333.6054 226584.024528 133134.187 96403.3034 226374.612529 274270.45 96739.5362 226292.32530 391884.002 97296.4126 226441.54531 229170.905 97544.7638 226300.189532 25577.1961 97409.4864 226108.529533 24302.9058 97272.3258 225918.115534 -193428.537 96727.9422 226056.386535 27660.833 96598.8448 225864.362536 185638.392 96764.9634 225685.947537 290078.538 97124.9514 225629.588538 214206.603 97342.5753 225475.916539 249232.367 97624.3745 225361.252

540 -249703.953 96981.1739 225647.668541 -210183.733 96413.4014 225825.108542 167057.862 96543.7418 225636.705543 -178963.62 96036.3617 225738.292544 110937.427 96063.7534 225531.239545 -126373.314 95655.612 225525.22546 -84511.1553 95325.6362 225450.108547 -56011.8246 95048.9681 225336.483548 327876.744 95473.8363 225350.004549 32516.9123 95359.1607 225160.331550 375869.272 95869.1791 225272.936551 -260414.88 95222.5655 225579.265552 -272434.537 94556.5201 225917.084553 127520.422 94616.1293 225716.709554 225158.612 94851.7655 225580.724555 -429688.85 93906.6473 226474.199556 342444.982 94353.6587 226515.445557 -177878.751 93864.9111 226605.421558 -43527.2235 93618.6886 226476.612559 269431.591 93933.2019 226395.739560 361128.833 94410.3369 226474.786561 180489.57 94563.7759 226301.67562 -97357.3793 94222.2791 226244.775563 -24929.4729 94010.6419 226099.172564 408466.996 94568.1887 226286.012565 39852.6917 94471.3471 226097.033566 79200.7103 94444.3671 225897.77567 114467.556 94479.6814 225699.692568 346302.293 94923.0311 225747.989569 137232.58 94997.3888 225556.154570 -11446.1037 94810.6458 225401.961571 267950.659 95113.8683 225320.683572 -150636.491 94684.2348 225357.671573 -314968.281 93969.3089 225810.018574 71003.9239 93929.2995 225614.926575 -11997.1482 93745.0796 225461.591576 21805.9855 93620.1854 225285.394577 30312.7344 93510.4671 225105.177578 258565.683 93796.0297 225014.787579 -96065.8689 93468.1163 224958.473580 180196.828 93617.6485 224792.972581 141950.898 93700.8383 224608.052582 99210.5123 93710.3051 224414.791583 58140.4798 93649.2934 224226.751584 373182.931 94127.9469 224332.78585 732360.599 95218.9429 225688.573586 -25153.3347 95013.5294 225550.414587 81387.668 94990.3167 225358.584588 616469.061 95877.1853 226191.193589 -228729.823 95326.0698 226394.216590 -227025.029 94779.7121 226590.91591 -72577.5987 94496.5356 226503.443592 -143025.189 94095.3164 226522.183593 211778.564 94293.7705 226382.371

594 -44491.5513 94060.1251 226263.08595 492897.34 94730.4398 226663.056596 577706.527 95540.8024 227334.951597 29882.2309 95430.8215 227160.049598 -187039.866 94958.4625 227263.46599 33446.7998 94855.7719 227087.27600 -7106.62856 94685.8346 226935.815601 154383.839 94785.1657 226759.699602 326550.793 95170.1584 226767.792603 236902.747 95405.2042 226652.871604 160531.429 95513.0291 226480.359605 -61815.0115 95252.9827 226383.177606 251281.564 95510.4556 226284.79607 132428.161 95571.2756 226102.975608 -88402.9068 95268.6864 226039.824609 -79276.2329 94982.0774 225964.581610 -109704.219 94646.5261 225931.035611 510547.983 95327.2159 226371.934612 -30801.5404 95121.1231 226244.065613 291714.451 95441.83 226198.559614 -122722.645 95086.5133 226185.405615 -9465.78766 94916.5095 226040.46616 -12479.3121 94742.1657 225898.06617 112952.184 94771.6795 225715.817618 296501.65 95098.1034 225678.768619 168022.189 95215.9129 225515.155620 56108.5033 95152.8364 225338.394621 39129.4458 95062.6216 225167.819622 129896.801 95118.6251 224990.787623 -113992.034 94782.974 224965.905624 -109635.339 94455.3805 224934.189625 -59077.0094 94209.7287 224837.769626 -112769.404 93879.0911 224810.085627 49633.7309 93808.5244 224637.402628 -359723.424 93086.3397 225186.622629 17018.7868 92965.4056 225027.702630 -10309.5745 92801.4771 224886.398631 311827.574 93148.5866 224876.948632 115982.928 93184.7169 224700.522633 359510.14 93605.4521 224772.079634 219286.545 93803.6873 224649.922635 25439.435 93696.0271 224489.077636 16622.7236 93574.8426 224333.063637 -162656.148 93172.5962 224386.415638 -349787.403 92478.3015 224895.013639 3690.39886 92339.3533 224746.142640 212105.746 92526.4883 224620.111641 143483.491 92605.9844 224453.582642 -261620.289 92054.2301 224713.732643 -192894.713 91611.0746 224819.668644 442562.872 92156.0308 225070.056645 194196.801 92314.2336 224931.132646 275338.098 92597.5523 224872.026647 -51534.5883 92374.7823 224769.345

648 359975.084 92787.7458 224841.46649 57985.4985 92734.1213 224672.058650 -22535.8735 92556.7829 224544.423651 184570.743 92698.1254 224400.61652 -7003.30773 92545.2091 224262.187653 378452.293 92983.0453 224369.275654 169899.185 93100.6541 224217.584655 5997.89755 92967.6728 224071.947656 -93172.8855 92683.922 224018.751657 285773.503 92977.8178 223974.661658 221060.219 93172.4719 223859.836659 475918.283 93753.2698 224186.004660 334644.259 94118.2562 224211.998661 196091.017 94272.5266 224077.181662 352139.92 94662.0544 224131.81663 191217.717 94807.6889 223993.853664 82989.141 94789.8899 223825.335665 182418.226 94921.6618 223682.541666 292007.193 95217.586 223644.724667 150578.188 95300.5854 223487.04668 -161330.197 94916.4076 223540.078669 -276601.811 94361.0739 223834.04670 -289603.016 93787.9932 224158.046671 -31696.9877 93600.9813 224043.079672 -20331.6956 93431.4386 223919.207673 -53601.005 93212.9655 223824.308674 -129455.719 92882.5965 223822.351675 -249084.028 92375.9793 224043.219676 -159022.699 92004.0877 224085.907677 4361.9843 91874.6312 223945.434678 264076.127 92128.6157 223877.679679 365657.73 92531.4568 223958.654680 103291.685 92547.2806 223794.056681 95387.6414 92551.4515 223629.467682 30880.999 92461.0256 223477.692683 16140.5597 92349.2826 223332.886684 -8467.01958 92201.8904 223202.622685 464621.871 92745.5692 223492.845686 207249.667 92912.4848 223372.438687 258186.84 93153.0588 223298.619688 -113992.034 92851.9758 223275.752689 92856.2809 92851.9821 223113.428690 594737.245 93579.352 223768.651691 376747.5 93989.1467 223865.766692 194110.701 94133.8311 223736.096693 250713.299 94359.7755 223653.484694 454031.485 94878.0344 223908.695695 376385.877 95283.0817 224001.98696 409190.242 95734.0977 224156.791697 117033.357 95764.6562 223997.154698 122268.279 95802.627 223838.658699 227776.073 95991.4302 223733.949700 147547.444 96065.0816 223582.345701 14694.068 95949.0032 223443.723

702 -292719.861 95395.3438 223765.647703 113244.926 95420.7344 223607.227704 537755.803 96049.0513 224069.173705 -2043.90757 95909.9123 223940.452706 -215401.435 95468.9614 224088.075707 -43837.186 95271.923 223990.597708 -302655.882 94709.8781 224331.176709 30812.1185 94619.7543 224185.538710 -276326.288 94097.2951 224459.511711 109025.992 94118.2918 224302.084712 159274.359 94209.8032 224157.592713 -112166.699 93920.3551 224133.42714 -1165.68046 93787.1813 224004.455715 -156250.256 93437.4786 224042.758716 -34882.7135 93258.2605 223937.384717 155279.286 93344.7612 223792.935718 433246.777 93818.1623 223996.287719 -248532.983 93342.0133 224204.072720 3587.07803 93217.3537 224073.072721 318905.051 93530.3741 224075.104722 418161.935 93980.0023 224245.35723 290698.463 94252.0887 224209.396724 -86164.2887 94002.8948 224154.594725 -399605.267 93322.0559 224748.638726 223453.818 93501.3008 224645.508727 404678.566 93929.33 224787.2728 72019.9121 93899.2347 224634.015729 -90641.525 93646.0924 224583.708730 226484.563 93828.0629 224483.467731 213190.615 93991.3495 224373.096732 -257246.374 93511.5166 224595.085733 160841.391 93603.3718 224455.398734 -431651.946 92887.7651 225138.559735 528508.588 93480.4465 225558.193736 308676.288 93772.8321 225544.228737 74620.1532 93746.8448 225392.058738 121269.511 93784.1384 225241.372739 32361.931 93701.0231 225100.058740 -20125.054 93547.204 224986.62741 -248946.267 93084.9996 225186.316742 -215814.719 92668.6927 225319.864743 237970.396 92864.2536 225231.069744 -68858.0486 92646.8849 225157.527745 564050.956 93279.642 225668.023746 503074.442 93828.9648 226015.064747 -22759.7353 93672.8889 225903.807748 146479.795 93743.4864 225760.806749 464019.166 94237.8464 226015.159750 -358810.756 93633.7816 226469.25751 42384.0522 93565.5396 226325.947752 129276.876 93613.0281 226178.963753 176253.416 93722.7763 226048.59754 -124530.759 93433.3154 226038.231755 9390.26502 93322.0001 225908.995

756 -4144.76458 93193.0758 225787.165757 51424.6254 93137.8995 225642.893758 150733.169 93213.8827 225503.509759 -407492.091 92554.1911 226086.394760 -304326.235 92031.98 226395.6761 146497.015 92103.5503 226255.221762 -314434.457 91570.0359 226585.635763 91237.5877 91569.6002 226436.908764 -250892.143 91121.3518 226627.406765 364796.723 91479.0974 226695.087766 -412141.528 90821.6292 227276.483767 254140.107 91034.5607 227204.624768 -61401.7282 90836.076 227123.08769 -305910.488 90320.1507 227425.63770 -487135.235 89570.2086 228228.43771 172258.344 89677.4565 228099.621772 424912.23 90111.6984 228270.732773 168349.372 90212.9115 228140.196774 332026.797 90525.3325 228158.2775 -163172.752 90197.9802 228192.807776 55712.4401 90153.54 228048.898777 -16405.5039 90016.3984 227933.971778 53801.0046 89969.849 227790.949779 -2922.13468 89850.6039 227668.834780 138093.587 89912.4539 227529.216781 -5866.77852 89789.8172 227409.144782 218063.915 89953.8506 227309.797783 173257.112 90060.2404 227183.918784 -122980.947 89788.5042 227166.255785 500491.422 90311.6927 227494.088786 158447.792 90398.3798 227362.131787 147564.664 90471.018 227226.59788 -118899.774 90205.3191 227204.636789 -8604.78069 90080.0845 227087.673790 458250.42 90546.1229 227321.431791 -48727.7056 90370.0497 227231.476792 16812.1451 90277.1736 227102.837793 -70425.0813 90074.5226 227031.153794 163889.356 90167.4884 226903.082795 -103901.032 89923.377 226864.586796 168745.435 90022.3997 226739.072797 -43458.3429 89854.9207 226645.926798 -156267.476 89546.4967 226671.202799 371667.558 89899.5894 226748.898800 -9637.98906 89775.1674 226634.283801 131653.255 89827.4497 226497.426802 70625.0808 89803.5066 226357.013803 277921.119 90037.7751 226313.235804 353000.927 90364.8437 226362.329805 -121172.832 90102.0639 226344.341806 -169251.461 89780.2854 226388.103807 461401.705 90240.7828 226625.498808 -376943.563 89662.5843 227080.602809 204098.382 89804.0377 226975.699

810 252538.634 90004.9447 226907.43811 -89694.4173 89783.3671 226855.096812 303441.366 90046.4928 226839.144813 -181994.365 89711.8792 226900.102814 137749.184 89770.893 226766.765815 -51448.4876 89597.6177 226681.411816 106167.449 89617.9239 226543.042817 268088.42 89836.37 226490.269818 66423.3668 89807.7478 226353.096819 63513.1633 89775.6421 226216.562820 -71199.9875 89579.3303 226148.294821 513647.608 90095.8568 226494.423822 213603.899 90246.1099 226397.431823 -42941.7387 90084.2778 226307.304824 85382.7403 90078.5721 226169.832825 112762.762 90106.068 226033.931826 -77158.1558 89903.569 225971.857827 51149.1031 89856.7075 225839.049828 186309.978 89973.1969 225727.356829 136406.013 90029.2076 225596.771830 -300158.961 89559.1013 225867.087831 -71647.7112 89365.11 225800.24832 -49037.6681 89198.7605 225715.345833 -145969.833 88916.4453 225726.768834 -20744.979 88784.9567 225623.194835 275372.539 89008.4149 225580.323836 -256936.411 88594.6053 225762.476837 133151.407 88647.8393 225632.666838 571421.176 89223.9411 226113.693839 177372.725 89329.0052 225999.23840 -215849.159 88965.6979 226109.816841 19240.1848 88882.79 225987.977842 340240.804 89181.3149 226019.637843 117636.061 89215.0691 225887.507844 206061.477 89353.5127 225789.314845 247579.234 89540.7621 225721.152846 50305.3163 89494.3845 225591.583847 360681.109 89814.5577 225650.689848 212760.112 89959.5407 225556.96849 353379.77 90269.8119 225605.139850 237333.251 90442.8277 225528.652851 -37586.2754 90292.3822 225438.673852 -167891.07 89989.35 225479.738853 3690.39886 89888.1789 225366.747854 325242.063 90163.7689 225378.545855 160755.291 90246.3321 225259.489856 -72147.0952 90056.6201 225196.133857 291352.828 90291.5048 225169.57858 -111667.315 90056.1216 225143.757859 667268.472 90728.0801 225872.741860 -19264.047 90600.1823 225772.386861 266762.469 90804.7842 225720.939862 -148346.212 90527.3469 225736.83863 -277480.038 90100.9189 225953.38

864 547709.044 90630.5579 226358.427865 -76228.2683 90437.6575 226298.522866 -160486.411 90147.9069 226328.352867 -62521.0373 89971.8181 226257.056868 633999.163 90598.5777 226879.229869 106339.65 90616.6917 226749.129870 113089.945 90642.5231 226619.907871 157638.445 90719.4415 226501.004872 -95738.6862 90505.6133 226458.99873 258307.381 90697.8261 226400.345874 1572.32171 90595.8519 226290.722875 91771.4121 90597.1954 226161.231876 53422.1615 90554.7581 226035.449877 160187.026 90634.1564 225918.633878 75756.6824 90617.2116 225790.353879 235817.878 90782.4001 225714.872880 77048.1929 90766.793 225586.918881 243756.363 90940.4475 225517.618882 -200678.216 90609.8141 225603.384883 328100.606 90878.7731 225617.056884 118221.546 90909.7038 225491.139885 -116282.313 90675.5886 225471.156886 554080.495 91198.6189 225880.884887 -331224.093 90722.3814 226198.498888 200551.033 90846.0623 226100.995889 -57768.2788 90678.892 226028.614890 205441.552 90807.8389 225934.205891 265677.6 91004.1012 225883.222892 649703.93 91630.4463 226530.139893 -25790.4798 91498.9559 226437.22894 345510.167 91783.0848 226469.797895 79045.729 91768.8531 226343.501896 -59111.4497 91600.4599 226273.166897 259598.891 91787.7491 226216.418898 223264.397 91934.1596 226132.853899 -87249.1575 91734.8456 226085.905900 523669.729 92214.7733 226418.367901 436553.044 92596.9467 226583.124902 -194237.884 92278.948 226658.651903 58329.9013 92241.3522 226535.791904 -193704.059 91925.0409 226609.977905 183451.434 92026.175 226505.039906 30536.5962 91958.3057 226389.08907 -26582.6063 91827.6101 226298.341908 -286623.932 91410.8132 226521.996909 427805.213 91780.8841 226671.994910 -2612.17217 91677.1555 226568.887911 193284.134 91788.6889 226469.385912 26989.2475 91717.6369 226355.225913 447642.814 92107.4783 226537.55914 221852.345 92249.4311 226454.123915 -65276.2596 92077.2719 226390.111916 193232.474 92187.7033 226291.051917 -162931.67 91909.4924 226324.354

918 510668.524 92365.6569 226622.764919 -58095.4614 92201.9343 226553.67920 129139.115 92242.0834 226433.65921 22253.7092 92166.0917 226322.305922 29727.2497 92098.3706 226208.751923 155572.029 92167.1395 226095.698924 194799.506 92278.2134 225998.408925 19188.5244 92199.1976 225888.865926 210418.173 92326.8638 225800.153927 82438.0965 92316.1964 225678.432928 -8845.86265 92207.1855 225581.118929 -304550.097 91780.1056 225835.012930 383446.134 92093.7249 225915.97931 -81962.5747 91906.7687 225866.525932 242516.513 92068.3671 225799.089933 -620005.831 91305.1579 226878.789934 207180.787 91429.2217 226788.868935 532038.717 91900.4618 227124.978936 -1940.58673 91800.2043 227024.211937 184071.359 91898.6794 226922.926938 249060.166 92066.2289 226859.848939 59483.6506 92031.5297 226741.381940 193198.033 92139.1536 226644.635941 242843.695 92299.3072 226577.315942 184123.02 92396.7846 226476.653943 292041.634 92608.4971 226449.756944 -240818.361 92255.2907 226589.676945 191372.699 92360.1768 226492.58946 53387.7213 92318.9797 226376.257947 -159229.34 92053.3532 226404.188948 -150378.189 91797.6237 226421.566949 -210493.695 91479.087 226514.762950 136664.316 91526.6504 226400.133951 -85354.9422 91340.6551 226353.628952 441667.425 91708.6454 226519.327953 -80567.7434 91527.8727 226469.094954 274098.248 91719.2462 226427.41955 -46006.9235 91575.0304 226352.585956 117928.804 91602.5971 226235.65957 195763.834 91711.4385 226142.363958 583888.557 92225.1933 226582.851959 175340.749 92311.8623 226480.466960 -155544.23 92053.6789 226503.659961 -92019.1361 91862.1359 226463.515962 392090.644 92174.2237 226552.542963 -102764.503 91971.7951 226521.88964 256912.549 92142.8955 226466.553965 61463.9667 92111.1039 226351.215966 -192395.329 91816.5837 226419.02967 45156.4946 91768.3313 226306.77968 180902.854 91860.4124 226207.867969 46723.5273 91813.8315 226095.643970 269173.289 91996.6763 226050.69971 132944.765 92038.8474 225937.961

972 -29131.1869 91914.1869 225855.03973 -49933.1153 91768.4034 225784.618974 -235824.521 91432.0657 225912.555975 -312058.078 91018.2297 226166.006976 150526.528 91079.2013 226058.019977 -81893.6941 90902.1564 226009.94978 435898.679 91254.9135 226163.459979 -172316.646 90985.6882 226204.707980 -60127.4379 90831.4912 226140.675981 -52998.3002 90684.8757 226071.911982 -78570.2072 90512.5182 226021.201983 -73817.4487 90345.3463 225966.884984 -84648.9164 90167.5066 225920.803985 318595.089 90399.4128 225923.246986 140383.866 90450.1069 225814.145987 87414.7168 90447.0316 225699.627988 316339.25 90675.6674 225699.706989 -49003.2278 90534.435 225629.177990 329857.06 90776.175 225643.313991 173188.231 90859.3355 225544.516992 -109514.798 90657.3454 225520.443993 189771.226 90757.158 225428.688994 310897.686 90978.6273 225423.316995 476555.428 91366.1417 225641.232996 350572.888 91626.3894 225677.322997 379795.464 91915.4256 225748.555998 262061.371 92085.9126 225699.584999 -148690.615 91844.895 225715.066

1000 110024.76 91863.0749 225602.8

Clases Frecuencia-584945 1-359343 18-133740 138

91863 347317466 331543069 139768671 26

-800000 -600000 -400000 -200000 0 200000 400000 600000 800000 10000000

50

100

150

200

250

300

350

400

12

3

45

6

7

Frecuencia

VAN