Cruceros Simulacion Monte Carlo
Cruceros Simulacion Monte Carlo
Cruceros Simulacion Monte Carlo
SIMULACION
INGRESOS
Dia 1 2 3 4 5
1 $ 15,000.00 $ 7,500.00 $ - $ 7,500.00 $ -
2 $ 5,000.00 $ 5,000.00 $10,000.00 $ 7,500.00 $ 5,000.00
3 $ 15,000.00 $ 10,000.00 $ 5,000.00 $ - $ 10,000.00
4 $ 2,500.00 $ 15,000.00 $ - $ - $ 10,000.00
5 $ 5,000.00 $ 2,500.00 $20,000.00 $ 5,000.00 $ 10,000.00
6 $ - $ 7,500.00 $ 2,500.00 $ 5,000.00 $ 10,000.00
7 $ 15,000.00 $ 2,500.00 $10,000.00 $ 5,000.00 $ 22,500.00
TOTAL $ 57,500.00 $ 50,000.00 $47,500.00 $ 30,000.00 $ 67,500.00
SIMULACION
6 7 8 9 10 11 12 13
$ 5,000.00 $ 5,000.00 $ 7,500.00 $ 5,000.00 $ 5,000.00 $22,500.00 $15,000.00 $ 2,500.00
$ 15,000.00 $ 7,500.00 $ 7,500.00 $ - $ - $ 5,000.00 $ 7,500.00 $ 7,500.00
$ - $ 7,500.00 $ 5,000.00 $22,500.00 $ - $ 2,500.00 $ - $ 7,500.00
$ 15,000.00 $ 5,000.00 $20,000.00 $ 7,500.00 $10,000.00 $ 7,500.00 $ - $ 2,500.00
$ - $ 7,500.00 $ 5,000.00 $ 5,000.00 $ - $ 2,500.00 $ - $ -
$ 7,500.00 $15,000.00 $15,000.00 $10,000.00 $ 7,500.00 $ 5,000.00 $22,500.00 $10,000.00
$ 7,500.00 $ 7,500.00 $10,000.00 $15,000.00 $10,000.00 $ - $ 5,000.00 $ 7,500.00
$ 50,000.00 $55,000.00 $70,000.00 $65,000.00 $32,500.00 $45,000.00 $50,000.00 $37,500.00
14 15 16 17 18 19 20 21
$ - $15,000.00 $ 5,000.00 $ 7,500.00 $ 2,500.00 $ 2,500.00 $ 7,500.00 $ -
$ 7,500.00 $15,000.00 $ - $ 5,000.00 $22,500.00 $20,000.00 $15,000.00 $ 7,500.00
$ 5,000.00 $ 5,000.00 $ 7,500.00 $ - $ - $ 7,500.00 $ 5,000.00 $10,000.00
$ - $ - $15,000.00 $20,000.00 $15,000.00 $ 7,500.00 $ - $10,000.00
$ 5,000.00 $15,000.00 $15,000.00 $ - $ - $ 7,500.00 $22,500.00 $22,500.00
$ - $ - $ 5,000.00 $ 2,500.00 $ 7,500.00 $ 7,500.00 $15,000.00 $15,000.00
$ 2,500.00 $15,000.00 $15,000.00 $ 7,500.00 $ 2,500.00 $ 7,500.00 $ 5,000.00 $ 7,500.00
$20,000.00 $65,000.00 $62,500.00 $42,500.00 $50,000.00 $60,000.00 $70,000.00 $72,500.00
22 23 24 25 26 27 28 29
$ 2,500.00 $ 5,000.00 $ 7,500.00 $ 5,000.00 $ - $10,000.00 $ 5,000.00 $ 7,500.00
$22,500.00 $ 7,500.00 $ 7,500.00 $ 5,000.00 $10,000.00 $15,000.00 $15,000.00 $ 7,500.00
$20,000.00 $ - $ 7,500.00 $ 7,500.00 $ - $ 7,500.00 $15,000.00 $ 7,500.00
$15,000.00 $20,000.00 $15,000.00 $ 7,500.00 $15,000.00 $20,000.00 $ 5,000.00 $10,000.00
$10,000.00 $ - $ - $22,500.00 $ 2,500.00 $22,500.00 $ 7,500.00 $ 7,500.00
$ - $ - $10,000.00 $22,500.00 $ 7,500.00 $ - $ 5,000.00 $10,000.00
$15,000.00 $ 5,000.00 $10,000.00 $30,000.00 $ 5,000.00 $ 7,500.00 $22,500.00 $10,000.00
$85,000.00 $37,500.00 $57,500.00 ### $40,000.00 $82,500.00 $75,000.00 $60,000.00
30 31 32 33 34 35 36 37
$22,500.00 $ 2,500.00 $ 5,000.00 $ - $ - $15,000.00 $ 5,000.00 $ -
$ 5,000.00 $ - $ 7,500.00 $22,500.00 $22,500.00 $ - $ 5,000.00 $22,500.00
$15,000.00 $ 7,500.00 $15,000.00 $ - $ 5,000.00 $ 2,500.00 $ 7,500.00 $ 5,000.00
$ 5,000.00 $ - $ 2,500.00 $ - $ 7,500.00 $10,000.00 $ 7,500.00 $22,500.00
$ 5,000.00 $ 5,000.00 $ 5,000.00 $ 2,500.00 $ 7,500.00 $10,000.00 $ 5,000.00 $15,000.00
$ - $22,500.00 $ 7,500.00 $10,000.00 $ - $10,000.00 $15,000.00 $ -
$ - $ 2,500.00 $ 5,000.00 $22,500.00 $ 7,500.00 $ 5,000.00 $15,000.00 $ 7,500.00
$52,500.00 $40,000.00 $47,500.00 $57,500.00 $50,000.00 $52,500.00 $60,000.00 $72,500.00
38 39 40 41 42 43 44 45
$15,000.00 $30,000.00 $ 7,500.00 $ 5,000.00 $ - $ 7,500.00 $15,000.00 $ -
$22,500.00 $10,000.00 $ 7,500.00 $ - $ - $ 5,000.00 $ 7,500.00 $ 7,500.00
$ 2,500.00 $ 7,500.00 $ 5,000.00 $10,000.00 $ 5,000.00 $ 5,000.00 $10,000.00 $ 7,500.00
$10,000.00 $ 5,000.00 $22,500.00 $10,000.00 $ - $15,000.00 $ 5,000.00 $ 7,500.00
$ 7,500.00 $ - $10,000.00 $ - $15,000.00 $ 5,000.00 $ 2,500.00 $ -
$ 7,500.00 $ 7,500.00 $ 5,000.00 $ 5,000.00 $ 2,500.00 $ - $10,000.00 $ 7,500.00
$ 5,000.00 $ 7,500.00 $ 5,000.00 $ 5,000.00 $ - $ 5,000.00 $ 7,500.00 $10,000.00
$70,000.00 $67,500.00 $62,500.00 $35,000.00 $22,500.00 $42,500.00 $57,500.00 $40,000.00
46 47 48 49 50 51 52 53
$ 2,500.00 $ 5,000.00 $ 2,500.00 $ 7,500.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00
$10,000.00 $ 5,000.00 $ - $ - $15,000.00 $ 2,500.00 $ 5,000.00 $ -
$22,500.00 $ 7,500.00 $15,000.00 $ 7,500.00 $ 7,500.00 $ 5,000.00 $ 5,000.00 $ 7,500.00
$10,000.00 $15,000.00 $10,000.00 $ 7,500.00 $ - $ 5,000.00 $22,500.00 $10,000.00
$ 7,500.00 $10,000.00 $22,500.00 $ 5,000.00 $10,000.00 $15,000.00 $15,000.00 $ 7,500.00
$22,500.00 $ - $10,000.00 $ - $ - $10,000.00 $15,000.00 $ -
$ - $ 7,500.00 $ - $ 5,000.00 $15,000.00 $ 7,500.00 $15,000.00 $15,000.00
$75,000.00 $50,000.00 $60,000.00 $32,500.00 $52,500.00 $50,000.00 $82,500.00 $45,000.00
54 55 56 57 58 59 60 61
$22,500.00 $10,000.00 $ 5,000.00 $ - $ - $22,500.00 $ 5,000.00 $ -
$ 5,000.00 $ - $ 2,500.00 $ - $ 5,000.00 $ 2,500.00 $20,000.00 $15,000.00
$ - $22,500.00 $ 7,500.00 $ 5,000.00 $ - $ 5,000.00 $ 5,000.00 $15,000.00
$ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $22,500.00 $20,000.00 $10,000.00 $30,000.00
$ - $15,000.00 $ 5,000.00 $ 5,000.00 $10,000.00 $ 5,000.00 $ - $ 5,000.00
$ 5,000.00 $ - $22,500.00 $ - $ - $10,000.00 $20,000.00 $ 5,000.00
$ - $ 7,500.00 $10,000.00 $ 5,000.00 $30,000.00 $ 7,500.00 $ 7,500.00 $ 5,000.00
$37,500.00 $60,000.00 $57,500.00 $15,000.00 $67,500.00 $72,500.00 $67,500.00 $75,000.00
62 63 64 65 66 67 68 69
$ 5,000.00 $ 7,500.00 $10,000.00 $ 5,000.00 $ 7,500.00 $ 5,000.00 $ 7,500.00 $ 7,500.00
$ - $10,000.00 $ - $ - $ 5,000.00 $10,000.00 $ 2,500.00 $15,000.00
$ - $15,000.00 $ 5,000.00 $ - $20,000.00 $ 5,000.00 $ 7,500.00 $15,000.00
$ 7,500.00 $10,000.00 $ - $ - $ 7,500.00 $ 7,500.00 $ 7,500.00 $10,000.00
$ 7,500.00 $22,500.00 $10,000.00 $ 5,000.00 $ 7,500.00 $ 5,000.00 $ 5,000.00 $ 7,500.00
$ - $22,500.00 $ - $ - $10,000.00 $10,000.00 $ - $ -
$ 5,000.00 $ - $ 7,500.00 $ 2,500.00 $15,000.00 $ - $10,000.00 $ 5,000.00
$25,000.00 $87,500.00 $32,500.00 $12,500.00 $72,500.00 $42,500.00 $40,000.00 $60,000.00
70 71 72 73 74 75 76 77
$ 7,500.00 $ 2,500.00 $20,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $10,000.00
$10,000.00 $22,500.00 $ 2,500.00 $ - $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 5,000.00
$ 5,000.00 $10,000.00 $ 5,000.00 $ - $10,000.00 $ 7,500.00 $ - $ 7,500.00
$15,000.00 $ 5,000.00 $ 2,500.00 $10,000.00 $10,000.00 $ 7,500.00 $15,000.00 $ 5,000.00
$ 5,000.00 $ 2,500.00 $10,000.00 $20,000.00 $ - $ 7,500.00 $10,000.00 $15,000.00
$ 5,000.00 $ - $ - $ 5,000.00 $ 2,500.00 $15,000.00 $15,000.00 $10,000.00
$15,000.00 $10,000.00 $ - $ - $ - $ 7,500.00 $15,000.00 $ 5,000.00
$62,500.00 $52,500.00 $40,000.00 $40,000.00 $35,000.00 $57,500.00 $62,500.00 $57,500.00
78 79 80 81 82 83 84 85
$ - $ - $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 7,500.00 $15,000.00 $ 2,500.00
$15,000.00 $ 2,500.00 $ - $ - $ 7,500.00 $10,000.00 $ - $ 7,500.00
$ 7,500.00 $ 7,500.00 $ 5,000.00 $ 7,500.00 $10,000.00 $ 5,000.00 $ - $ 7,500.00
$ - $ - $15,000.00 $ 5,000.00 $ - $ - $15,000.00 $ 5,000.00
$ 5,000.00 $ 2,500.00 $ - $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $10,000.00
$ 2,500.00 $ 5,000.00 $ 7,500.00 $15,000.00 $ 2,500.00 $ 7,500.00 $ 2,500.00 $ 5,000.00
$ - $ 7,500.00 $ - $10,000.00 $15,000.00 $ - $10,000.00 $ 2,500.00
$30,000.00 $25,000.00 $32,500.00 $47,500.00 $45,000.00 $35,000.00 $42,500.00 $40,000.00
86 87 88 89 90 91 92 93
$ 7,500.00 $10,000.00 $ - $ 7,500.00 $ 7,500.00 $15,000.00 $ 5,000.00 $22,500.00
$ 5,000.00 $15,000.00 $ 7,500.00 $30,000.00 $ 5,000.00 $ 7,500.00 $ 5,000.00 $ 5,000.00
$10,000.00 $ 2,500.00 $10,000.00 $10,000.00 $22,500.00 $ 5,000.00 $10,000.00 $ -
$ - $15,000.00 $10,000.00 $ 2,500.00 $ 5,000.00 $ - $ 7,500.00 $ -
$ 7,500.00 $ - $ 7,500.00 $10,000.00 $ 7,500.00 $ 7,500.00 $ 2,500.00 $ 7,500.00
$15,000.00 $30,000.00 $ 5,000.00 $ 5,000.00 $ - $ 7,500.00 $ 7,500.00 $10,000.00
$ 7,500.00 $ 5,000.00 $ - $ - $15,000.00 $ 7,500.00 $ 5,000.00 $ 5,000.00
$52,500.00 $77,500.00 $40,000.00 $65,000.00 $62,500.00 $50,000.00 $42,500.00 $50,000.00
94 95 96 97 98 99 100
$ 7,500.00 $ - $ 5,000.00 $20,000.00 $ - $15,000.00 $10,000.00
$ - $ 5,000.00 $10,000.00 $ 5,000.00 $ 5,000.00 $10,000.00 $ 5,000.00
$ 7,500.00 $ - $15,000.00 $15,000.00 $10,000.00 $ 7,500.00 $ 5,000.00
$10,000.00 $ - $ 5,000.00 $10,000.00 $ 2,500.00 $10,000.00 $ -
$22,500.00 $ 7,500.00 $ 2,500.00 $ 5,000.00 $ 7,500.00 $ - $ 5,000.00
$ 7,500.00 $ 7,500.00 $15,000.00 $ 5,000.00 $ 5,000.00 $15,000.00 $15,000.00
$ - $ 5,000.00 $ - $15,000.00 $ - $ - $ 7,500.00
$55,000.00 $25,000.00 $52,500.00 $75,000.00 $30,000.00 $57,500.00 $47,500.00