Está en la página 1de 33

SIMULACIÓN DE MONTECARLO - VENDEDOR DE PERIÓDICOS

Un distribuidor local de periódicos compra cada mañana una cantidad fija de periódicos Q a $70
para su posterior venta a $1,400/unidad.
Los periódicos que no son vendidos el mismo día, se venden para reciclaje a un valor de salvam
$50/unidad.

De acuerdo con las anotaciones históricas del vendedor de periódicos, la demanda diaria de peri
dada por la siguiente tabla de probabilidades:

Demanda P(x) ¿Qué cantidad de periódicos (Q) debe comprar el vendedor diariamen
10 0.08 para obtener una buena utilidad promedio en el año?
25 0.1
40 0.15
55 0.24
70 0.21
85 0.15
100 0.07
DICOS

d fija de periódicos Q a $700/unidad,

iclaje a un valor de salvamento de

s, la demanda diaria de periódicos está

mprar el vendedor diariamente


promedio en el año?
Distribución de demanda Distribución probabilidad acumulada demanda
Demanda (Und) P(x) Demanda (Und) LI
10 0.08 10 0
25 0.1 25 0.08
40 0.15 40 0.18
55 0.24 55 0.33
70 0.21 70 0.57
85 0.15 85 0.78
100 0.07 100 0.93

Cant. Periódicos
Día Aleatorio Demanda Q compra
vendidos
1 0.110996492 25 60 25
2 0.690312711 70 60 60
3 0.751476742 70 60 60
4 0.329358845 40 60 40
5 0.631600954 70 60 60
6 0.631600954 70 60 60
7 0.15551855 25 60 25
8 0.826274864 85 60 60
9 0.903571757 85 60 60
10 0.947019126 100 60 60
11 0.135810513 25 60 25
12 0.329309138 40 60 40
13 0.042581732 10 60 10
14 0.626720798 70 60 60
15 0.361227883 55 60 55
16 0.372613183 55 60 55
17 0.011328322 10 60 10
18 0.814217547 85 60 60
19 0.839017038 85 60 60
20 0.208868566 40 60 40
21 0.752683734 70 60 60
22 0.046920147 10 60 10
23 0.169776958 25 60 25
24 0.133780587 25 60 25
25 0.131477681 25 60 25
26 0.045983872 10 60 10
27 0.40730642 55 60 55
28 0.131477681 25 60 25
29 0.346085894 55 60 55
30 0.673704312 70 60 60
31 0.251822055 40 60 40
32 0.891264387 85 60 60
33 0.723642552 70 60 60
34 0.143221713 25 60 25
35 0.107393026 25 60 25
36 0.110112949 25 60 25
37 0.213642168 40 60 40
38 0.931637107 100 60 60
39 0.517200724 55 60 55
40 0.633427584 70 60 60
41 0.625791527 70 60 60
42 0.011256454 10 60 10
43 0.137188264 25 60 25
44 0.446822895 55 60 55
45 0.042822261 10 60 10
46 0.369317384 55 60 55
47 0.970690658 100 60 60
48 0.415724721 55 60 55
49 0.270715603 40 60 40
50 0.52975581 55 60 55
51 0.668929466 70 60 60
52 0.270715603 40 60 40
53 0.971325193 100 60 60
54 0.668929466 70 60 60
55 0.076816839 10 60 10
56 0.560730101 55 60 55
57 0.405617817 55 60 55
58 0.878421414 85 60 60
59 0.161379989 25 60 25
60 0.721076749 70 60 60
61 0.514098914 55 60 55
62 0.620336721 70 60 60
63 0.400029307 55 60 55
64 0.104222474 25 60 25
65 0.901597316 85 60 60
66 0.043714436 10 60 10
67 0.114824924 25 60 25
68 0.197379627 40 60 40
69 0.524890154 55 60 55
70 0.597371844 70 60 60
71 0.597371844 70 60 60
72 0.10446595 25 60 25
73 0.581755419 70 60 60
74 0.5994092 70 60 60
75 0.5994092 70 60 60
76 0.479200395 55 60 55
77 0.614524742 70 60 60
78 0.438057032 55 60 55
79 0.396477422 55 60 55
80 0.581154247 70 60 60
81 0.105989926 25 60 25
82 0.042942026 10 60 10
83 0.605745864 70 60 60
84 0.319352623 40 60 40
85 0.98315529 100 60 60
86 0.133556309 25 60 25
87 0.594223046 70 60 60
88 0.665771824 70 60 60
89 0.873063426 85 60 60
90 0.53858401 55 60 55
91 0.133556309 25 60 25
92 0.914264647 85 60 60
93 0.839669541 85 60 60
94 0.445897418 55 60 55
95 0.743921389 70 60 60
96 0.002248391 10 60 10
97 0.53858401 55 60 55
98 0.834832346 85 60 60
99 0.226115912 40 60 40
100 0.219698638 40 60 40
101 0.374266363 55 60 55
102 0.977670194 100 60 60
103 0.513845973 55 60 55
104 0.334356559 55 60 55
105 0.204956463 40 60 40
106 0.547395603 55 60 55
107 0.559298165 55 60 55
108 0.860969511 85 60 60
109 0.16569195 25 60 25
110 0.820809202 85 60 60
111 0.309917344 40 60 40
112 0.442661065 55 60 55
113 0.103782881 25 60 25
114 0.91161461 85 60 60
115 0.65134007 70 60 60
116 0.054838548 10 60 10
117 0.857784999 85 60 60
118 0.421012105 55 60 55
119 0.526822503 55 60 55
120 0.60405645 70 60 60
121 0.448624161 55 60 55
122 0.071537322 10 60 10
123 0.821002862 85 60 60
124 0.228633936 40 60 40
125 0.608112184 70 60 60
126 0.291574484 40 60 40
127 0.78384875 85 60 60
128 0.689905218 70 60 60
129 0.750195775 70 60 60
130 0.602324062 70 60 60
131 0.37510525 55 60 55
132 0.968632274 100 60 60
133 0.60405645 70 60 60
134 0.293158419 40 60 40
135 0.728284467 70 60 60
136 0.463298937 55 60 55
137 0.791452173 85 60 60
138 0.372083262 55 60 55
139 0.091774536 25 60 25
140 0.891601996 85 60 60
141 0.324523982 40 60 40
142 0.153961839 25 60 25
143 0.795228703 85 60 60
144 0.111778957 25 60 25
145 0.238636296 40 60 40
146 0.803034264 85 60 60
147 0.472458985 55 60 55
148 0.507528314 55 60 55
149 0.720331136 70 60 60
150 0.578755962 70 60 60
151 0.194632644 40 60 40
152 0.199536302 40 60 40
153 0.463298937 55 60 55
154 0.584511819 70 60 60
155 0.372083262 55 60 55
156 0.989143677 100 60 60
157 0.399802924 55 60 55
158 0.859974249 85 60 60
159 0.799666472 85 60 60
160 0.516768769 55 60 55
161 0.284748846 40 60 40
162 0.324421983 40 60 40
163 0.143498137 25 60 25
164 0.803704529 85 60 60
165 0.942202598 100 60 60
166 0.793005652 85 60 60
167 0.807964281 85 60 60
168 0.79251936 85 60 60
169 0.614690941 70 60 60
170 0.716302527 70 60 60
171 0.445226311 55 60 55
172 0.473965352 55 60 55
173 0.199536302 40 60 40
174 0.915608137 85 60 60
175 0.727647795 70 60 60
176 0.265881926 40 60 40
177 0.148574384 25 60 25
178 0.316419183 40 60 40
179 0.288209249 40 60 40
180 0.320934429 40 60 40
181 0.252268074 40 60 40
182 0.472585817 55 60 55
183 0.239935267 40 60 40
184 0.133441785 25 60 25
185 0.927455707 85 60 60
186 0.623506579 70 60 60
187 0.567455293 55 60 55
188 0.068222109 10 60 10
189 0.585453315 70 60 60
190 0.181625961 40 60 40
191 0.793005652 85 60 60
192 0.464628009 55 60 55
193 0.224432816 40 60 40
194 0.117629843 25 60 25
195 0.676076912 70 60 60
196 0.064695949 10 60 10
197 0.360211023 55 60 55
198 0.482129086 55 60 55
199 0.895323033 85 60 60
200 0.528069191 55 60 55
201 0.477847938 55 60 55
202 0.697806674 70 60 60
203 0.407978641 55 60 55
204 0.230783029 40 60 40
205 0.381174526 55 60 55
206 0.855155371 85 60 60
207 0.136872762 25 60 25
208 0.218116537 40 60 40
209 0.068222109 10 60 10
210 0.068433914 10 60 10
211 0.181625961 40 60 40
212 0.893463789 85 60 60
213 0.71215324 70 60 60
214 0.986148292 100 60 60
215 0.383633404 55 60 55
216 0.728411203 70 60 60
217 0.3293169 40 60 40
218 0.215499448 40 60 40
219 0.861290894 85 60 60
220 0.759383917 70 60 60
221 0.306961594 40 60 40
222 0.491402504 55 60 55
223 0.61235362 70 60 60
224 0.976191675 100 60 60
225 0.528069191 55 60 55
226 0.390657382 55 60 55
227 0.92926772 85 60 60
228 0.026651171 10 60 10
229 0.652861487 70 60 60
230 0.056759317 10 60 10
231 0.148159338 25 60 25
232 0.134957753 25 60 25
233 0.599770898 70 60 60
234 0.374731271 55 60 55
235 0.048583816 10 60 10
236 0.508334611 55 60 55
237 0.668647577 70 60 60
238 0.67713695 70 60 60
239 0.408264867 55 60 55
240 0.095951055 25 60 25
241 0.498711811 55 60 55
242 0.192427549 40 60 40
243 0.542840977 55 60 55
244 0.754068281 70 60 60
245 0.77220459 70 60 60
246 0.28216236 40 60 40
247 0.980139959 100 60 60
248 0.335357768 55 60 55
249 0.522717233 55 60 55
250 0.88272253 85 60 60
251 0.256370663 40 60 40
252 0.013422448 10 60 10
253 0.573843764 70 60 60
254 0.560915204 55 60 55
255 0.329652827 40 60 40
256 0.385588357 55 60 55
257 0.976191675 100 60 60
258 0.752312868 70 60 60
259 0.808890953 85 60 60
260 0.302606329 40 60 40
261 0.026651171 10 60 10
262 0.588697611 70 60 60
263 0.636284141 70 60 60
264 0.77981455 70 60 60
265 0.09679866 25 60 25
266 0.383414091 55 60 55
267 0.134957753 25 60 25
268 0.117458342 25 60 25
269 0.15506552 25 60 25
270 0.810711926 85 60 60
271 0.225195728 40 60 40
272 0.190064574 40 60 40
273 0.934856779 100 60 60
274 0.295070857 40 60 40
275 0.24537712 40 60 40
276 0.012421536 10 60 10
277 0.650908261 70 60 60
278 0.30170018 40 60 40
279 0.095951055 25 60 25
280 0.297702137 40 60 40
281 0.680819153 70 60 60
282 0.470943114 55 60 55
283 0.162669772 25 60 25
284 0.497592157 55 60 55
285 0.313958808 40 60 40
286 0.089501142 25 60 25
287 0.720946543 70 60 60
288 0.14148629 25 60 25
289 0.567224121 55 60 55
290 0.374469103 55 60 55
291 0.922218176 85 60 60
292 0.88251612 85 60 60
293 0.88272253 85 60 60
294 0.31048371 40 60 40
295 0.827899656 85 60 60
296 0.839028353 85 60 60
297 0.031648403 10 60 10
298 0.757554332 70 60 60
299 0.060035444 10 60 10
300 0.293270616 40 60 40
301 0.634823138 70 60 60
302 0.131150823 25 60 25
303 0.509998044 55 60 55
304 0.825298424 85 60 60
305 0.236567432 40 60 40
306 0.60959335 70 60 60
307 0.999038088 100 60 60
308 0.363798109 55 60 55
309 0.302606329 40 60 40
310 0.828713592 85 60 60
311 0.024197727 10 60 10
312 0.516469275 55 60 55
313 0.653502627 70 60 60
314 0.996545521 100 60 60
315 0.129782829 25 60 25
316 0.543527327 55 60 55
317 0.319864562 40 60 40
318 0.685591231 70 60 60
319 0.05733382 10 60 10
320 0.333667515 55 60 55
321 0.117458342 25 60 25
322 0.26387411 40 60 40
323 0.367581575 55 60 55
324 0.106186243 25 60 25
325 0.881479175 85 60 60
326 0.343481329 55 60 55
327 0.622423816 70 60 60
328 0.773712478 70 60 60
329 0.298282956 40 60 40
330 0.621581906 70 60 60
331 0.755108676 70 60 60
332 0.687823587 70 60 60
333 0.910582918 85 60 60
334 0.506843336 55 60 55
335 0.919454601 85 60 60
336 0.943772646 100 60 60
337 0.307274846 40 60 40
338 0.076335967 10 60 10
339 0.693793258 70 60 60
340 0.569279494 55 60 55
341 0.681787224 70 60 60
342 0.658667701 70 60 60
343 0.225983122 40 60 40
344 0.723392457 70 60 60
345 0.089501142 25 60 25
346 0.354136458 55 60 55
347 0.434792079 55 60 55
348 0.452134508 55 60 55
349 0.677904689 70 60 60
350 0.678641108 70 60 60
351 0.465958804 55 60 55
352 0.385791853 55 60 55
353 0.245402747 40 60 40
354 0.426085299 55 60 55
355 0.412378506 55 60 55
356 0.451237757 55 60 55
357 0.013223833 10 60 10
358 0.698476646 70 60 60
359 0.703282483 70 60 60
360 0.441925749 55 60 55
361 0.80334131 85 60 60
362 0.865956997 85 60 60
363 0.293270616 40 60 40
364 0.765639031 70 60 60
365 0.131150823 25 60 25
Tabla de valores compra/venta
LS $ Compra /unidad $ 700
0.08 $ Venta regular/unidad $ 1,400
0.18 $ Salvamento/unidad $ 50
0.33
0.57 Q compra 60
0.78 Utilidad promedio ($) $ 24,886
0.93
1

Cant. Periódicos no Costo total Ingresos por


Ingresos por ventas regulares
vendidos compra salvamento
35 $ 42,000 $ 35,000 $ 1,750
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
35 $ 42,000 $ 35,000 $ 1,750
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
35 $ 42,000 $ 35,000 $ 1,750
20 $ 42,000 $ 56,000 $ 1,000
50 $ 42,000 $ 14,000 $ 2,500
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
5 $ 42,000 $ 77,000 $ 250
50 $ 42,000 $ 14,000 $ 2,500
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
50 $ 42,000 $ 14,000 $ 2,500
35 $ 42,000 $ 35,000 $ 1,750
35 $ 42,000 $ 35,000 $ 1,750
35 $ 42,000 $ 35,000 $ 1,750
50 $ 42,000 $ 14,000 $ 2,500
5 $ 42,000 $ 77,000 $ 250
35 $ 42,000 $ 35,000 $ 1,750
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
35 $ 42,000 $ 35,000 $ 1,750
35 $ 42,000 $ 35,000 $ 1,750
35 $ 42,000 $ 35,000 $ 1,750
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
50 $ 42,000 $ 14,000 $ 2,500
35 $ 42,000 $ 35,000 $ 1,750
5 $ 42,000 $ 77,000 $ 250
50 $ 42,000 $ 14,000 $ 2,500
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
20 $ 42,000 $ 56,000 $ 1,000
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
50 $ 42,000 $ 14,000 $ 2,500
5 $ 42,000 $ 77,000 $ 250
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
35 $ 42,000 $ 35,000 $ 1,750
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
35 $ 42,000 $ 35,000 $ 1,750
0 $ 42,000 $ 84,000 $ -
50 $ 42,000 $ 14,000 $ 2,500
35 $ 42,000 $ 35,000 $ 1,750
20 $ 42,000 $ 56,000 $ 1,000
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
35 $ 42,000 $ 35,000 $ 1,750
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
35 $ 42,000 $ 35,000 $ 1,750
50 $ 42,000 $ 14,000 $ 2,500
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
35 $ 42,000 $ 35,000 $ 1,750
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
35 $ 42,000 $ 35,000 $ 1,750
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
50 $ 42,000 $ 14,000 $ 2,500
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
20 $ 42,000 $ 56,000 $ 1,000
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
5 $ 42,000 $ 77,000 $ 250
20 $ 42,000 $ 56,000 $ 1,000
5 $ 42,000 $ 77,000 $ 250
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
35 $ 42,000 $ 35,000 $ 1,750
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
5 $ 42,000 $ 77,000 $ 250
35 $ 42,000 $ 35,000 $ 1,750
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
50 $ 42,000 $ 14,000 $ 2,500
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
50 $ 42,000 $ 14,000 $ 2,500
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
35 $ 42,000 $ 35,000 $ 1,750
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
35 $ 42,000 $ 35,000 $ 1,750
0 $ 42,000 $ 84,000 $ -
35 $ 42,000 $ 35,000 $ 1,750
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
20 $ 42,000 $ 56,000 $ 1,000
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
20 $ 42,000 $ 56,000 $ 1,000
20 $ 42,000 $ 56,000 $ 1,000
35 $ 42,000 $ 35,000 $ 1,750
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
5 $ 42,000 $ 77,000 $ 250
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
35 $ 42,000 $ 35,000 $ 1,750
20 $ 42,000 $ 56,000 $ 1,000
20 $ 42,000 $ 56,000 $ 1,000
20 $ 42,000 $ 56,000 $ 1,000
20 $ 42,000 $ 56,000 $ 1,000
5 $ 42,000 $ 77,000 $ 250
20 $ 42,000 $ 56,000 $ 1,000
35 $ 42,000 $ 35,000 $ 1,750
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
50 $ 42,000 $ 14,000 $ 2,500
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
20 $ 42,000 $ 56,000 $ 1,000
35 $ 42,000 $ 35,000 $ 1,750
0 $ 42,000 $ 84,000 $ -
50 $ 42,000 $ 14,000 $ 2,500
5 $ 42,000 $ 77,000 $ 250
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
20 $ 42,000 $ 56,000 $ 1,000
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
35 $ 42,000 $ 35,000 $ 1,750
20 $ 42,000 $ 56,000 $ 1,000
50 $ 42,000 $ 14,000 $ 2,500
50 $ 42,000 $ 14,000 $ 2,500
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
50 $ 42,000 $ 14,000 $ 2,500
0 $ 42,000 $ 84,000 $ -
50 $ 42,000 $ 14,000 $ 2,500
35 $ 42,000 $ 35,000 $ 1,750
35 $ 42,000 $ 35,000 $ 1,750
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
50 $ 42,000 $ 14,000 $ 2,500
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
35 $ 42,000 $ 35,000 $ 1,750
5 $ 42,000 $ 77,000 $ 250
20 $ 42,000 $ 56,000 $ 1,000
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
50 $ 42,000 $ 14,000 $ 2,500
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
20 $ 42,000 $ 56,000 $ 1,000
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
50 $ 42,000 $ 14,000 $ 2,500
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
35 $ 42,000 $ 35,000 $ 1,750
5 $ 42,000 $ 77,000 $ 250
35 $ 42,000 $ 35,000 $ 1,750
35 $ 42,000 $ 35,000 $ 1,750
35 $ 42,000 $ 35,000 $ 1,750
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
20 $ 42,000 $ 56,000 $ 1,000
50 $ 42,000 $ 14,000 $ 2,500
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
35 $ 42,000 $ 35,000 $ 1,750
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
35 $ 42,000 $ 35,000 $ 1,750
5 $ 42,000 $ 77,000 $ 250
20 $ 42,000 $ 56,000 $ 1,000
35 $ 42,000 $ 35,000 $ 1,750
0 $ 42,000 $ 84,000 $ -
35 $ 42,000 $ 35,000 $ 1,750
5 $ 42,000 $ 77,000 $ 250
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
50 $ 42,000 $ 14,000 $ 2,500
0 $ 42,000 $ 84,000 $ -
50 $ 42,000 $ 14,000 $ 2,500
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
35 $ 42,000 $ 35,000 $ 1,750
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
50 $ 42,000 $ 14,000 $ 2,500
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
35 $ 42,000 $ 35,000 $ 1,750
5 $ 42,000 $ 77,000 $ 250
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
50 $ 42,000 $ 14,000 $ 2,500
5 $ 42,000 $ 77,000 $ 250
35 $ 42,000 $ 35,000 $ 1,750
20 $ 42,000 $ 56,000 $ 1,000
5 $ 42,000 $ 77,000 $ 250
35 $ 42,000 $ 35,000 $ 1,750
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
50 $ 42,000 $ 14,000 $ 2,500
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
35 $ 42,000 $ 35,000 $ 1,750
5 $ 42,000 $ 77,000 $ 250
5 $ 42,000 $ 77,000 $ 250
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
5 $ 42,000 $ 77,000 $ 250
20 $ 42,000 $ 56,000 $ 1,000
5 $ 42,000 $ 77,000 $ 250
5 $ 42,000 $ 77,000 $ 250
5 $ 42,000 $ 77,000 $ 250
50 $ 42,000 $ 14,000 $ 2,500
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
5 $ 42,000 $ 77,000 $ 250
0 $ 42,000 $ 84,000 $ -
0 $ 42,000 $ 84,000 $ -
20 $ 42,000 $ 56,000 $ 1,000
0 $ 42,000 $ 84,000 $ -
35 $ 42,000 $ 35,000 $ 1,750
Utilidad del día Q R1 R2 R3

$ (5,250) 15 $ 10,021.95 $ 9,849.86 $ 9,849.86


$ 42,000 25 $ 14,975.92 $ 16,352.69 $ 15,664.31
$ 42,000 35 $ 20,560.91 $ 20,924.22 $ 19,891.64
$ 15,000 45 $ 23,449.72 $ 24,118.98 $ 23,239.38
$ 42,000 55 $ 27,371.10 $ 25,707.51 $ 27,084.28
$ 42,000 65 $ 25,020.54 $ 24,236.54 $ 27,525.50
$ (5,250) 70 $ 24,046.03 $ 22,611.90 $ 27,201.13
$ 42,000
$ 42,000
$ 42,000 Utilidad prom.
$ (5,250) $30,000.00
$ 15,000
$ (25,500) $25,000.00
$ 42,000
$20,000.00
$ 35,250
$ 35,250 $15,000.00
$ (25,500)
$ 42,000 $10,000.00

$ 42,000
$5,000.00
$ 15,000
$ 42,000 $-
10 20 30 40 50 60
$ (25,500)
$ (5,250)
$ (5,250)
$ (5,250)
$ (25,500)
$ 35,250
$ (5,250)
$ 35,250
$ 42,000
$ 15,000
$ 42,000
$ 42,000
$ (5,250)
$ (5,250)
$ (5,250)
$ 15,000
$ 42,000
$ 35,250
$ 42,000
$ 42,000
$ (25,500)
$ (5,250)
$ 35,250
$ (25,500)
$ 35,250
$ 42,000
$ 35,250
$ 15,000
$ 35,250
$ 42,000
$ 15,000
$ 42,000
$ 42,000
$ (25,500)
$ 35,250
$ 35,250
$ 42,000
$ (5,250)
$ 42,000
$ 35,250
$ 42,000
$ 35,250
$ (5,250)
$ 42,000
$ (25,500)
$ (5,250)
$ 15,000
$ 35,250
$ 42,000
$ 42,000
$ (5,250)
$ 42,000
$ 42,000
$ 42,000
$ 35,250
$ 42,000
$ 35,250
$ 35,250
$ 42,000
$ (5,250)
$ (25,500)
$ 42,000
$ 15,000
$ 42,000
$ (5,250)
$ 42,000
$ 42,000
$ 42,000
$ 35,250
$ (5,250)
$ 42,000
$ 42,000
$ 35,250
$ 42,000
$ (25,500)
$ 35,250
$ 42,000
$ 15,000
$ 15,000
$ 35,250
$ 42,000
$ 35,250
$ 35,250
$ 15,000
$ 35,250
$ 35,250
$ 42,000
$ (5,250)
$ 42,000
$ 15,000
$ 35,250
$ (5,250)
$ 42,000
$ 42,000
$ (25,500)
$ 42,000
$ 35,250
$ 35,250
$ 42,000
$ 35,250
$ (25,500)
$ 42,000
$ 15,000
$ 42,000
$ 15,000
$ 42,000
$ 42,000
$ 42,000
$ 42,000
$ 35,250
$ 42,000
$ 42,000
$ 15,000
$ 42,000
$ 35,250
$ 42,000
$ 35,250
$ (5,250)
$ 42,000
$ 15,000
$ (5,250)
$ 42,000
$ (5,250)
$ 15,000
$ 42,000
$ 35,250
$ 35,250
$ 42,000
$ 42,000
$ 15,000
$ 15,000
$ 35,250
$ 42,000
$ 35,250
$ 42,000
$ 35,250
$ 42,000
$ 42,000
$ 35,250
$ 15,000
$ 15,000
$ (5,250)
$ 42,000
$ 42,000
$ 42,000
$ 42,000
$ 42,000
$ 42,000
$ 42,000
$ 35,250
$ 35,250
$ 15,000
$ 42,000
$ 42,000
$ 15,000
$ (5,250)
$ 15,000
$ 15,000
$ 15,000
$ 15,000
$ 35,250
$ 15,000
$ (5,250)
$ 42,000
$ 42,000
$ 35,250
$ (25,500)
$ 42,000
$ 15,000
$ 42,000
$ 35,250
$ 15,000
$ (5,250)
$ 42,000
$ (25,500)
$ 35,250
$ 35,250
$ 42,000
$ 35,250
$ 35,250
$ 42,000
$ 35,250
$ 15,000
$ 35,250
$ 42,000
$ (5,250)
$ 15,000
$ (25,500)
$ (25,500)
$ 15,000
$ 42,000
$ 42,000
$ 42,000
$ 35,250
$ 42,000
$ 15,000
$ 15,000
$ 42,000
$ 42,000
$ 15,000
$ 35,250
$ 42,000
$ 42,000
$ 35,250
$ 35,250
$ 42,000
$ (25,500)
$ 42,000
$ (25,500)
$ (5,250)
$ (5,250)
$ 42,000
$ 35,250
$ (25,500)
$ 35,250
$ 42,000
$ 42,000
$ 35,250
$ (5,250)
$ 35,250
$ 15,000
$ 35,250
$ 42,000
$ 42,000
$ 15,000
$ 42,000
$ 35,250
$ 35,250
$ 42,000
$ 15,000
$ (25,500)
$ 42,000
$ 35,250
$ 15,000
$ 35,250
$ 42,000
$ 42,000
$ 42,000
$ 15,000
$ (25,500)
$ 42,000
$ 42,000
$ 42,000
$ (5,250)
$ 35,250
$ (5,250)
$ (5,250)
$ (5,250)
$ 42,000
$ 15,000
$ 15,000
$ 42,000
$ 15,000
$ 15,000
$ (25,500)
$ 42,000
$ 15,000
$ (5,250)
$ 15,000
$ 42,000
$ 35,250
$ (5,250)
$ 35,250
$ 15,000
$ (5,250)
$ 42,000
$ (5,250)
$ 35,250
$ 35,250
$ 42,000
$ 42,000
$ 42,000
$ 15,000
$ 42,000
$ 42,000
$ (25,500)
$ 42,000
$ (25,500)
$ 15,000
$ 42,000
$ (5,250)
$ 35,250
$ 42,000
$ 15,000
$ 42,000
$ 42,000
$ 35,250
$ 15,000
$ 42,000
$ (25,500)
$ 35,250
$ 42,000
$ 42,000
$ (5,250)
$ 35,250
$ 15,000
$ 42,000
$ (25,500)
$ 35,250
$ (5,250)
$ 15,000
$ 35,250
$ (5,250)
$ 42,000
$ 35,250
$ 42,000
$ 42,000
$ 15,000
$ 42,000
$ 42,000
$ 42,000
$ 42,000
$ 35,250
$ 42,000
$ 42,000
$ 15,000
$ (25,500)
$ 42,000
$ 35,250
$ 42,000
$ 42,000
$ 15,000
$ 42,000
$ (5,250)
$ 35,250
$ 35,250
$ 35,250
$ 42,000
$ 42,000
$ 35,250
$ 35,250
$ 15,000
$ 35,250
$ 35,250
$ 35,250
$ (25,500)
$ 42,000
$ 42,000
$ 35,250
$ 42,000
$ 42,000
$ 15,000
$ 42,000
$ (5,250)
R4 Utilidad prom.

$ 9,926.35 $ 9,912.00
$ 16,180.59 $ 15,793.38
$ 20,312.32 $ 20,422.27
$ 24,214.59 $ 23,755.67
$ 25,994.33 $ 26,539.31
$ 24,599.86 $ 25,345.61
$ 27,258.50 $ 25,709.63

m.

50 60 70 80

También podría gustarte