Rango Total de la Demanda

15000 19999
20000 24999
25000 29999
30000 34999
35000 39999
40000 44999
45000 49999
50000 54999
55000 59999
60000 64999

TMAR = 10.00%
Precio de Venta = S/300.00
Costo Total = S/100.00
Periodo = 10.00
Inversión = S/4,000,000.00

PERIODO 0 1
DEMANDA 15000
EGRESOS S/4,000,000.00 S/1,500,000.00
Inversión S/4,000,000.00
Costo S/1,500,000.00

INGRESOS S/0.00 S/4,500,000.00

Ventas S/4,500,000.00

FLUJOS -S/4,000,000.00 S/3,000,000.00

VAN S/15,874,852.85

PERIODO 0 1
DEMANDA 20000
EGRESOS S/4,000,000.00 S/2,000,000.00
Inversión S/4,000,000.00
Costo S/2,000,000.00

INGRESOS S/0.00 S/6,000,000.00

Ventas S/6,000,000.00

FLUJOS -S/4,000,000.00 S/4,000,000.00

VAN S/39,796,000.00

PERIODO 0 1
DEMANDA 25000
EGRESOS S/4,000,000.00 S/2,500,000.00
Inversión S/4,000,000.00
Costo S/2,500,000.00

INGRESOS S/0.00 S/7,500,000.00

Ventas S/7,500,000.00

FLUJOS -S/4,000,000.00 S/5,000,000.00

VAN S/50,747,000.00

PERIODO 0 1
DEMANDA 30000
EGRESOS S/4,000,000.00 S/3,000,000.00
Inversión S/4,000,000.00
Costo S/3,000,000.00

INGRESOS S/0.00 S/9,000,000.00

Ventas S/9,000,000.00

FLUJOS -S/4,000,000.00 S/6,000,000.00

VAN S/61,695,600.00
Observaciónes del Rango Distribución de Probabilidad Probabilidad Acumulada

6 6% 6%
26 26% 32%
22 22% 54%
13 13% 67%
19 19% 86%
5 5% 91%
5 5% 96%
0 0% 96%
3 3% 99%
1 1% 100%

2 3 4 5
15300 15606 15918 16236
S/1,530,000.00 S/1,560,600.00 S/1,591,800.00 S/1,623,600.00

S/1,530,000.00 S/1,560,600.00 S/1,591,800.00 S/1,623,600.00

S/4,590,000.00 S/4,681,800.00 S/4,775,400.00 S/4,870,800.00

S/4,590,000.00 S/4,681,800.00 S/4,775,400.00 S/4,870,800.00

S/3,060,000.00 S/3,121,200.00 S/3,183,600.00 S/3,247,200.00

2 3 4 5
20400 20808 21224 21648
S/2,040,000.00 S/2,080,800.00 S/2,122,400.00 S/2,164,800.00

S/2,040,000.00 S/2,080,800.00 S/2,122,400.00 S/2,164,800.00

S/6,120,000.00 S/6,242,400.00 S/6,367,200.00 S/6,494,400.00

S/6,120,000.00 S/6,242,400.00 S/6,367,200.00 S/6,494,400.00

S/4,080,000.00 S/4,161,600.00 S/4,244,800.00 S/4,329,600.00

 2 3 4 5
25500 26010 26530 27060
S/2,550,000.00 S/2,601,000.00 S/2,653,000.00 S/2,706,000.00

S/2,550,000.00 S/2,601,000.00 S/2,653,000.00 S/2,706,000.00

S/7,650,000.00 S/7,803,000.00 S/7,959,000.00 S/8,118,000.00

S/7,650,000.00 S/7,803,000.00 S/7,959,000.00 S/8,118,000.00

S/5,100,000.00 S/5,202,000.00 S/5,306,000.00 S/5,412,000.00

2 3 4 5
30600 31212 31836 32472
S/3,060,000.00 S/3,121,200.00 S/3,183,600.00 S/3,247,200.00

S/3,060,000.00 S/3,121,200.00 S/3,183,600.00 S/3,247,200.00

S/9,180,000.00 S/9,363,600.00 S/9,550,800.00 S/9,741,600.00

S/9,180,000.00 S/9,363,600.00 S/9,550,800.00 S/9,741,600.00

S/6,120,000.00 S/6,242,400.00 S/6,367,200.00 S/6,494,400.00

 6 7 8 9 10
16560 16891 17228 17572 17923
S/1,656,000.00 S/1,689,100.00 S/1,722,800.00 S/1,757,200.00 S/1,792,300.00

S/1,656,000.00 S/1,689,100.00 S/1,722,800.00 S/1,757,200.00 S/1,792,300.00

S/4,968,000.00 S/5,067,300.00 S/5,168,400.00 S/5,271,600.00 S/5,376,900.00

S/4,968,000.00 S/5,067,300.00 S/5,168,400.00 S/5,271,600.00 S/5,376,900.00

S/3,312,000.00 S/3,378,200.00 S/3,445,600.00 S/3,514,400.00 S/3,584,600.00

6 7 8 9 10
22080 22521 22971 23430 23898
S/2,208,000.00 S/2,252,100.00 S/2,297,100.00 S/2,343,000.00 S/2,389,800.00

S/2,208,000.00 S/2,252,100.00 S/2,297,100.00 S/2,343,000.00 S/2,389,800.00

S/6,624,000.00 S/6,756,300.00 S/6,891,300.00 S/7,029,000.00 S/7,169,400.00

S/6,624,000.00 S/6,756,300.00 S/6,891,300.00 S/7,029,000.00 S/7,169,400.00

S/4,416,000.00 S/4,504,200.00 S/4,594,200.00 S/4,686,000.00 S/4,779,600.00

 6 7 8 9 10
27601 28153 28716 29290 29875
S/2,760,100.00 S/2,815,300.00 S/2,871,600.00 S/2,929,000.00 S/2,987,500.00

S/2,760,100.00 S/2,815,300.00 S/2,871,600.00 S/2,929,000.00 S/2,987,500.00

S/8,280,300.00 S/8,445,900.00 S/8,614,800.00 S/8,787,000.00 S/8,962,500.00

S/8,280,300.00 S/8,445,900.00 S/8,614,800.00 S/8,787,000.00 S/8,962,500.00

S/5,520,200.00 S/5,630,600.00 S/5,743,200.00 S/5,858,000.00 S/5,975,000.00

6 7 8 9 10
33121 33783 34458 35147 35849
S/3,312,100.00 S/3,378,300.00 S/3,445,800.00 S/3,514,700.00 S/3,584,900.00

S/3,312,100.00 S/3,378,300.00 S/3,445,800.00 S/3,514,700.00 S/3,584,900.00

S/9,936,300.00 S/10,134,900.00 S/10,337,400.00 S/10,544,100.00 S/10,754,700.00

S/9,936,300.00 S/10,134,900.00 S/10,337,400.00 S/10,544,100.00 S/10,754,700.00

S/6,624,200.00 S/6,756,600.00 S/6,891,600.00 S/7,029,400.00 S/7,169,800.00