Professional Documents
Culture Documents
ACTIVO A
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.
100.00%
ACTIVO B
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.
100.00%
100.00%
ACTIVO D
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.
100.00%
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
1.86%
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
1.84%
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
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
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.
100.00%
ACTIVO B
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.
100.00%
100.00%
ACTIVO D
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.
100.00%
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
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
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
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
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.
100.00%
ACTIVO B
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.
100.00%
100.00%
ACTIVO D
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.
100.00%
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
4.84%
D. E. = 2.20%
C. V. = D. E = 2.20% =
R. PROM. 9.00%
2.40%
D. E. = 1.55%
C. V. = D. E = 1.55% =
R. PROM. 9.25%
2.54%
D. E. = 1.59%
C. V. = D. E = 1.59% =
R. PROM. 11.75%
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.
100.00%
ACTIVO B
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.
90.00%
100.00%
ACTIVO D
ESCENARIOS R. E. = Kj Probabildad = Prj R. PROM.
100.00%
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
5.32%
D. E. = 2.31%
C. V. = D. E = 2.31% =
R. PROM. 9.00%
4.26%
D. E. = 2.06%
C. V. = D. E = 2.06% =
R. PROM. 10.00%
1.21%
D. E. = 1.10%
C. V. = D. E = 1.10% =
R. PROM. 11.50%
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