You are on page 1of 34

CASO 1

ACTIVO A
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.

1 6.00% 15.00% 8.25%

2 8.00% 25.00% 8.25%

3 10.00% 30.00% 8.25%

4 9.00% 30.00% 8.25%

100.00%

R. PROM. = 33.00% = 8.25%


4

ACTIVO B
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.

1 7.00% 20.00% 9.25%

2 9.00% 25.00% 9.25%

3 11.00% 20.00% 9.25%

4 10.00% 35.00% 9.25%

100.00%

R. PROM. = 37.00% = 9.25%


4
ACTIVO C
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.

1 15.00% 25.00% 14.50%

2 17.00% 25.00% 14.50%

3 14.00% 20.00% 14.50%

4 12.00% 30.00% 14.50%

100.00%

R. PROM. = 58.00% = 14.50%


4

ACTIVO D
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.

1 15.00% 20.00% 11.25%

2 12.00% 35.00% 11.25%

3 10.00% 25.00% 11.25%


4 8.00% 20.00% 11.25%

100.00%

R. PROM. = 45.00% = 11.25%


4

ACTIVO FINANCIERO CON MAS RIESGO

ACTIVOS D. E. C. V.

A 1.36% 0.17

B 1.36% 0.15

C 1.88% 0.13

D 2.35% 0.21
VALORES
R. E. - R. PROM. (R,E. - R. PROM.)2 ((R.E. - R. PROM.)2)*Prj ESCENARIO
1
-2.25% 5.06% 0.76% 2
3
-0.25% 0.06% 0.02% 4

1.75% 3.06% 0.92%

0.75% 0.56% 0.17%

1.86%

D. E. = 1.36%

C. V. = D. E = 1.36% = 0.17
R. PROM. 8.25%

VALORES
R. E. - R. PROM. (R,E. - R. PROM.)2 ((R.E. - R. PROM.)2)*Prj ESCENARIO
1
-2.25% 5.06% 1.01% 2
3
-0.25% 0.06% 0.02% 4

1.75% 3.06% 0.61%

0.75% 0.56% 0.20%

1.84%

D. E. = 1.36%
C. V. = D. E = 1.36% = 0.15
R. PROM. 9.25%

VALORES
R. E. - R. PROM. (R,E. - R. PROM.)2 ((R.E. - R. PROM.)2)*Prj ESCENARIO
1
0.50% 0.25% 0.06% 2
3
2.50% 6.25% 1.56% 4

-0.50% 0.25% 0.05%

-2.50% 6.25% 1.88%

3.55%

D. E. = 1.88%

C. V. = D. E = 1.88% = 0.13
R. PROM. 14.50%

VALORES
R. E. - R. PROM. (R,E. - R. PROM.)2 ((R.E. - R. PROM.)2)*Prj ESCENARIO
1
3.75% 14.06% 2.81% 2
3
0.75% 0.56% 0.20% 4

-1.25% 1.56% 0.39%


-3.25% 10.56% 2.11%

5.51%

D. E. = 2.35%

C. V. = D. E = 2.35% = 0.21
R. PROM. 11.25%
A
R. E. Pr.
6.00% 15.00%
8.00% 25.00%
10.00% 30.00%
9.00%

B
R. E. Pr.
7.00% 20.00%
9.00% 25.00%
11.00%
10.00% 35.00%
C
R. E. Pr.
15.00% 25.00%
17.00%
14.00% 20.00%
12.00% 30.00%

D
R. E. Pr.
15.00%
12.00% 35.00%
10.00% 25.00%
8.00% 20.00%
CASO 2

ACTIVO A
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.

1 13.00% 18.00% 11.50%

2 12.00% 21.00% 11.50%

3 11.00% 29.00% 11.50%

4 10.00% 32.00% 11.50%

100.00%

R. PROM. = 46.00% = 11.50%


4

ACTIVO B
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.

1 10.00% 39.00% 12.00%

2 11.00% 28.00% 12.00%

3 13.00% 14.00% 12.00%

4 14.00% 19.00% 12.00%

100.00%

R. PROM. = 48.00% = 12.00%


4
ACTIVO C
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.

1 14.00% 27.00% 15.50%

2 15.00% 23.00% 15.50%

3 16.00% 19.00% 15.50%

4 17.00% 31.00% 15.50%

100.00%

R. PROM. = 62.00% = 15.50%


4

ACTIVO D
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.

1 18.00% 22.00% 14.75%

2 15.00% 31.00% 14.75%

3 12.00% 21.00% 14.75%


4 14.00% 26.00% 14.75%

100.00%

R. PROM. = 59.00% = 14.75%


4

ACTIVO FINANCIERO CON MAS RIESGO

ACTIVOS D. E. C. V.

A 1.12% 0.0972

B 1.66% 0.1379

C 1.19% 0.0766

D 2.02% 0.1369
VALORES
R. E. - R. PROM. (R,E. - R. PROM.)2 ((R.E. - R. PROM.)2)*Prj ESCENARIO
1
1.50% 2.25% 0.41% 2
3
0.50% 0.25% 0.05% 4

-0.50% 0.25% 0.07%

-1.50% 2.25% 0.72%

1.25%

D. E. = 1.12%

C. V. = D. E = 1.12% = 0.10
R. PROM. 11.50%

VALORES
R. E. - R. PROM. (R,E. - R. PROM.)2 ((R.E. - R. PROM.)2)*Prj ESCENARIO
1
-2.00% 4.00% 1.56% 2
3
-1.00% 1.00% 0.28% 4

1.00% 1.00% 0.14%

2.00% 4.00% 0.76%

2.74%

D. E. = 1.66%
C. V. = D. E = 1.66% = 0.14
R. PROM. 12.00%

VALORES
R. E. - R. PROM. (R,E. - R. PROM.)2 ((R.E. - R. PROM.)2)*Prj ESCENARIO
1
-1.50% 2.25% 0.61% 2
3
-0.50% 0.25% 0.06% 4

0.50% 0.25% 0.05%

1.50% 2.25% 0.70%

1.41%

D. E. = 1.19%

C. V. = D. E = 1.19% = 0.08
R. PROM. 15.50%

VALORES
R. E. - R. PROM. (R,E. - R. PROM.)2 ((R.E. - R. PROM.)2)*Prj ESCENARIO
1
3.25% 10.56% 2.32% 2
3
0.25% 0.06% 0.02% 4

-2.75% 7.56% 1.59%


-0.75% 0.56% 0.15%

4.08%

D. E. = 2.02%

C. V. = D. E = 2.02% = 0.14
R. PROM. 14.75%
A
R. E. Pr.
13.00% 18.00%
12.00% 21.00%
11.00% 29.00%
10.00%

B
R. E. Pr.
10.00%
11.00% 28.00%
13.00% 14.00%
14.00% 19.00%
C
R. E. Pr.
14.00% 27.00%
15.00% 23.00%
16.00% 19.00%
17.00%

D
R. E. Pr.
18.00% 22.00%
15.00% 31.00%
12.00%
14.00% 26.00%
CASO 3

ACTIVO A
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.

1 12.00% 25.00% 9.00%

2 10.00% 20.00% 9.00%

3 8.00% 32.00% 9.00%

4 6.00% 23.00% 9.00%

100.00%

R. PROM. = 36.00% 9.00%


4

ACTIVO B
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.

1 10.00% 18.00% 9.25%

2 11.00% 25.00% 9.25%

3 9.00% 27.00% 9.25%

4 7.00% 30.00% 9.25%

100.00%

R. PROM. = 37.00% = 9.25%


4
ACTIVO C
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.

1 14.00% 35.00% 11.75%

2 12.00% 20.00% 11.75%

3 11.00% 25.00% 11.75%

4 10.00% 20.00% 11.75%

100.00%

R. PROM. = 47.00% = 11.75%


4

ACTIVO D
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.

1 9.00% 30.00% 10.50%

2 10.00% 28.00% 10.50%

3 11.00% 23.00% 10.50%

4 12.00% 19.00% 10.50%

100.00%

R. PROM. = 42.00% = 10.50%


4
ACTIVO FINANCIERO CON MAS RIESGO

ACTIVOS D. E. C. V.

A 2.20% 0.24

B 1.55% 0.17

C 1.59% 0.14

D 1.11% 0.11
R. E. - R. PROM. (R,E. - R. PROM.)2 ((R.E. - R. PROM.)2)*Prj

3.00% 9.00% 2.25%

1.00% 1.00% 0.20%

-1.00% 1.00% 0.32%

-3.00% 9.00% 2.07%

4.84%

D. E. = 2.20%

C. V. = D. E = 2.20% =
R. PROM. 9.00%

R. E. - R. PROM. (R,E. - R. PROM.)2 ((R.E. - R. PROM.)2)*Prj

0.75% 0.56% 0.10%

1.75% 3.06% 0.77%

-0.25% 0.06% 0.02%

-2.25% 5.06% 1.52%

2.40%

D. E. = 1.55%

C. V. = D. E = 1.55% =
R. PROM. 9.25%

R. E. - R. PROM. (R,E. - R. PROM.)2 ((R.E. - R. PROM.)2)*Prj

2.25% 5.06% 1.77%

0.25% 0.06% 0.01%

-0.75% 0.56% 0.14%

-1.75% 3.06% 0.61%

2.54%

D. E. = 1.59%

C. V. = D. E = 1.59% =
R. PROM. 11.75%

R. E. - R. PROM. (R,E. - R. PROM.)2 ((R.E. - R. PROM.)2)*Prj

-1.50% 2.25% 0.68%

-0.50% 0.25% 0.07%

0.50% 0.25% 0.06%

1.50% 2.25% 0.43%

1.23%

D. E. = 1.11%
C. V. = D. E = 1.11% =
R. PROM. 10.50%
VALORES A
ESCENARIOS R. E. Pr.
1 12.00% 25.00%
2 10.00% 20.00%
3 8.00% 32.00%
4 6.00%

0.24

VALORES B
ESCENARIOS R. E. Pr.
1 10.00% 18.00%
2 11.00% 25.00%
3 9.00%
4 7.00% 30.00%

0.17
VALORES C
ESCENARIOS R. E. Pr.
1 14.00% 35.00%
2 12.00%
3 11.00% 25.00%
4 10.00% 20.00%

0.14

VALORES D
ESCENARIOS R. E. Pr.
1 9.00%
2 10.00% 28.00%
3 11.00% 23.00%
4 12.00% 19.00%
0.11
CASO 4

ACTIVO A
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.

1 6.00% 23.00% 9.00%

2 8.00% 22.00% 9.00%

3 10.00% 24.00% 9.00%

4 12.00% 31.00% 9.00%

100.00%

R. PROM. = 36.00% = 9.00%


4

ACTIVO B
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.

1 7.00% 19.00% 10.00%

2 9.00% 27.00% 10.00%

3 11.00% 21.00% 10.00%

4 13.00% 23.00% 10.00%

90.00%

R. PROM. = 40.00% = 10.00%


4
ACTIVO C
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.

1 10.00% 27.00% 11.50%

2 11.00% 25.00% 11.50%

3 12.00% 27.00% 11.50%

4 13.00% 21.00% 11.50%

100.00%

R. PROM. = 46.00% = 11.50%


4

ACTIVO D
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.

1 11.00% 25.00% 11.50%

2 10.00% 29.00% 11.50%

3 12.00% 22.00% 11.50%

4 13.00% 24.00% 11.50%

100.00%

R. PROM. = 46.00% = 11.50%


4
ACTIVO FINANCIERO CON MAS RIESGO

ACTIVOS D. E. C. V.

A 2.31% 0.26

B 2.06% 0.21

C 1.10% 0.10

D 1.14% 0.10
R. E. - R. PROM. (R,E. - R. PROM.)2 ((R.E. - R. PROM.)2)*Prj

-3.00% 9.00% 2.07%

-1.00% 1.00% 0.22%

1.00% 1.00% 0.24%

3.00% 9.00% 2.79%

5.32%

D. E. = 2.31%

C. V. = D. E = 2.31% =
R. PROM. 9.00%

R. E. - R. PROM. (R,E. - R. PROM.)2 ((R.E. - R. PROM.)2)*Prj

-3.00% 9.00% 1.71%

-1.00% 1.00% 0.27%

1.00% 1.00% 0.21%

3.00% 9.00% 2.07%

4.26%

D. E. = 2.06%

C. V. = D. E = 2.06% =
R. PROM. 10.00%

R. E. - R. PROM. (R,E. - R. PROM.)2 ((R.E. - R. PROM.)2)*Prj

-1.50% 2.25% 0.61%

-0.50% 0.25% 0.06%

0.50% 0.25% 0.07%

1.50% 2.25% 0.47%

1.21%

D. E. = 1.10%

C. V. = D. E = 1.10% =
R. PROM. 11.50%

R. E. - R. PROM. (R,E. - R. PROM.)2 ((R.E. - R. PROM.)2)*Prj

-0.50% 0.25% 0.06%

-1.50% 2.25% 0.65%

0.50% 0.25% 0.05%

1.50% 2.25% 0.54%

1.31%

D. E. = 1.14%
C. V. = D. E = 1.14% =
R. PROM. 11.50%
VALORES A
ESCENARIOS R. E. Pr.
1 6.00%
2 8.00% 22.00%
3 10.00% 24.00%
4 12.00% 31.00%

0.26

VALORES B
ESCENARIOS R. E. Pr.
1 7.00% 19.00%
2 9.00%
3 11.00% 21.00%
4 13.00% 23.00%

0.21
VALORES C
ESCENARIOS R. E. Pr.
1 10.00% 27.00%
2 11.00% 25.00%
3 12.00%
4 13.00% 21.00%

0.10

VALORES D
ESCENARIOS R. E. Pr.
1 11.00% 25.00%
2 10.00% 29.00%
3 12.00% 22.00%
4 13.00%
0.10

You might also like