aos

2
3
3
4
5

probabilidad
0.15
0.1
0.3
0.25
0.2

prob.acum
0.15
0.25
0.55
0.8
1

simualciones
1
2
3
4
5

N.aleatorio
12
27
48
62
81

Duracion
2
3
3
4
5

aos
2014

flujo
1289770.66

probabil
0.15

prob.acum
0.15

2015

1289770.66

0.25

0.4

2016

1289770.66

0.35

0.75

2017

1289770.66

0.15

0.9

2018

1289770.66

0.1

simulaciones
82
41
27
65
89
95
5
33
62
83
96
3
18
56
69
24
13

-3892696.41
1289770.66
1289770.66
1289770.66
1289770.66
1289770.66
1289770.66
1289770.66
1289770.66
1289770.66
1289770.66
1289770.66
1289770.66
1289770.66
1289770.66
1289770.66
1289770.66
1289770.66

VAN MEDIO

-366490.9266 S/. 807,090,743,498.24 S/. 898,382.29

VAN
-S/. 1,654,251.46
S/. -685,227.68

S/. -685,227.68

S/. 195,703.04

S/. 996,549.14

9,050,455,373 2,706,992,783
9,307,488,306 378978989.6
9,571,820,974
9,843,660,689
1,012,322,065
1,041,072,012
1,070,638,457
1,101,044,589
1,132,314,256
116,447,198
1,197,542,985
1,231,553,205
1,266,529,317
1,302,498,749
1,339,489,714
1,377,531,221
1,416,653,108
1,456,886,056
149,826,162
154,081,225