Documentos de Académico
Documentos de Profesional
Documentos de Cultura
CÓDIGO DESCRIPCIÓN
11034 OXITOCINA SINTETICA
11028 VITAMINA B12 CIANOCOBALAMINA
11013 VITAMINA D3 CRISTALES
11081 BETAMETASONA SODIO FOSFATO
11044 ZERANOL
11041 NOVATROPINA
11082 BIOTINA USP
2G020 GARRAFA PLASTICA X 4 L.
2CE55 CAJA 24 JERINGAS X 10 ML MASTIDRY
11024 BOLDENONA UNDECILENATE
2CP67 CAJA X 250 ML DORAKILL
2G002 GARRAFA PLASTICA X 2 L.
2P056 ENVASE EXTRUIDO X 1 L. BLANCO
2G003 GARRAFA PLASTICA X 1 L. BLANCA
2D338 JERINGA DOSIFICADORA X 25 ML. FEBENZOL 10%
2CQ67 CAJA X 500 ML DORAKILL
2D363 JERINGA DOSIFICADORA X 30 ML GENZURIL
2CD27 CAJA 24 JERINGAS X 10 ML ALBENDAZOL25% CO.
2CGMO CAJA 10 FRASCOS X 20 ML. MOSGAVET
2P057 ENVASE EXTRUIDO X 500 ML. BLANCO
2F020 FRASCO AMBAR X 500 ML AGRAFE 30 RF.2207 TIPO II
2P076 FRASCO PEAD X 500 ML. BOCA AGRAFE NATURAL 70 G
2D135 JERINGA DOSIFICADORA X 10 ML. IVERHORSE GEL ORAL
2F041 FRASCO AMBAR X 500 ML. AGRAFE 30 RF. 2207
2P014 FRASCO REDONDO BLANCO X 1.000 ML
2P061 ENVASE INYECTABLE TIPO VIAL X 500 ML.
2CPXP CAJA X 250 ML. SERVIOX 200 L.A. PERU
2CQ41 CAJA X 500 ML. VITASEL
2G004 GARRAFA PLASTICA X 500 ML.
2CQ08 CAJA X 500 ML. FOSFOTON
2CQ29 CAJA X 500 ML SERVIOX 200 LA
11079 TOLTRAZURIL
2CQ28 CAJA X 500 ML. BOLDENONA 50
2CJ32 CAJA 10 FRASCOS X 33 ML. GARRABAÑO
2CQ64 CAJA X 500 ML HYDROHEALTH
2CQ50 CAJA X 500 ML. SERVIMEC
2CQ05 CAJA X 500 ML. COMPLEBET INYECTABLE
2CQ19 CAJA X 500 ML. SERVIGAN INYECTABLE
2CQ43 CAJA X 500 ML. SERVIMEC GOLD
2CC02 CAJA 30 SOBRES X 6 G. AZUL DE METILENO
Page 1
Costo Unitario Pareto
Page 2
Costo Unitario Pareto
11048 FEBANTEL
2J307 JERINGA DESECHABLE X 20 ML EQUINTEL
11089 L-TRIPTOFANO
12089 GALATO DE PROPILO
2CP19 CAJA X 250 ML. SERVIGAN INYECTABLE
2D139 JERINGA INTRAMAMARIA X 10 ML. SERVIMAST
2CP25 CAJA X 250 ML. CRECEDOR
12061 COLOR ROJO FDC # 3 ERITROSINA
2HP70 ETIQUETA X 300 G PIOFF
2HR32 ETIQUETA ADHESIVA X 1.000 ML. GARRABAÑO
2HR31 ETIQUETA ADHESIVA X 1.000 ML. GARRAMOS
2CD06 CAJA 10 SOBRES X 10 G. DIARREVET
11050 CEFTIOFUR HCL
2F023 FRASCO AMBAR X 50 ML AGRAFE 20 RF 2139 TIPO II
2CM52 CAJA X 100 ML SANAXIN
2CMXP CAJA X 100 ML. SERVIOX 200 L.A. PERU
2D155 JERINGA INTRAMAMARIA X 10 ML. MASTIDRY
2CL51 CAJA X 50 ML. SERVIMEC L.A.
2CP30 CAJA X 250 ML. HEMOPAR B12
2CB22 CAJA X 10 SOBRES X 5 G. VERMICERDOS
2P067 FRASCO PEAD X 250 ML BOCA AGRAFE
11059 CLORURO DE ZINC
2FG30 FRASCO AMBAR X 20 ML. SIN PIROGRABADO
2P026 FRASCO PEBD MONODOSIS X 5 ML CON TAPA Y GOTERO
2J300 JERINGA DESECHABLE X 20 ML CON ESCALA
12083 CLOROBUTANOL R.A.
2CM25 CAJA X 100 ML. CRECEDOR
2CG43 CAJA X 20 ML. SERVIMEC GOLD
2CL67 CAJA X 50 ML DORAKILL
2V033 TERMOFORMADO EN PET CALIBRE 15
2CM41 CAJA X 100 ML. VITASEL
2F022 FRASCO AMBAR X 100 ML AGRAFE 20 RF 2270 TIPO II
11046 CLOXACILINA BENZATINICA
2J148 JERINGA DESECHABLE X 10 ML. PRACAN GOLD
2F026 FRASCO AMBAR X 100 ML. AGRAFE 20 RF. 2270
2HQ31 ETIQUETA ADHESIVA X 500 ML. GARRAMOS
2CM50 CAJA X 100 ML. SERVIMEC
2HP67 ETIQUETA ADHESIVA X 250 ML DORAKILL
2J137 JERINGA DESECHABLE X 10 ML. PRACAN
2P007 POTE PLASTICO X 200 ML.
2CM29 CAJA X 100 ML. SERVIOX 200 L.A.
2CM08 CAJA X 100 ML. FOSFOTON
11018 RIBOFLAVINA 5 FOSFATO SODICA (VITAMINA B2)
11022 FLUNIXIN MEGLUMINA
Page 3
Costo Unitario Pareto
Page 4
Costo Unitario Pareto
Page 5
Costo Unitario Pareto
Page 6
Costo Unitario Pareto
Page 7
Costo Unitario Pareto
Page 8
Costo Unitario Pareto
Page 9
Costo Unitario Pareto
Page 10
Costo Unitario Pareto
Page 11
Costo Unitario Pareto
11077 ETION
12073 SILICONA 1520 DOW (ANTIESPUMANTE)
12096 SULFATO DE MAGNESIO HEPTAHIDRATADO
12038 GELATINA EN POLVO
2I0MO INSERTOS MOSGAVET
11043 HIERRO DEXTRAN 10%
2I031 INSERTOS GARRAMOS
11011 SULFAGUANIDINA
12023 METILPARABENO PURO
11083 SULFATO DE ZINC MONOHIDRATO
12036 BUTILHIDROXITOLUENO U.S.P. (B.H.T )
2S106 SOBRES X 10 G. DIARREVET
12095 HIDROXIDO DE SODIO ANHIDRO 95% MIN.
2V013 STICKER HUELLAS PET'S KINGDOM
2T008 TAPA PLASTICA BLANCA GOTERO X 30 ML
12078 ORGAMUL P
2V010 STICKER NEGRO SERVIMEC
12008 CARBOXIMETIL CELULOSA
12077 ORGAMUL N
2S522 SOBRES X 5 G. VERMICERDOS
11054 ALCANFOR
11056 CLORURO DE MAGNESIO HEXAHIDRATADO
2M313 MANGUERA ATOXICA TRANSPARENTE X 30 ML. LEVAMISOL 3.2% ORAL
12076 ORGAMUL A
2T009 SUBTAPA PLASTICA GOTERO X 30 ML
12087 GLICEROL FORMAL ULTRA PURO
12039 ALCOHOL BENCILICO
11023 GLUCONATO DE CALCIO
11095 MONOGLUTAMATO DE SODIO
11068 SALICILATO DE METILO
11074 ACEITE DE CANOLA
12047 TWEEN 80
12090 N-METIL 2- PIRROLIDONA
11069 TREMENTINA
12055 COLOR CARAMELO
12054 ACIDO BORICO
11073 ACEITE DE LINAZA
12071 2 - PIRROLIDONA
12057 ACIDO LACTICO
12049 BENZOATO DE SODIO
12001 ACEITE VEGETAL (GIRASOL)
12093 POLIETILENGLICOL PEG 400
11057 CLORURO DE POTASIO
12009 CITRATO DE SODIO
Page 12
Costo Unitario Pareto
Page 13
Costo Unitario Pareto
Page 14
Costo Unitario Pareto
Page 15
Costo Unitario Pareto
EM _ 900457030-8_ $ 779.00 0.07613993% 89.2968882%
EM _ 860511399-6_ $ 767.62 0.07502811% 89.3719163%
EM _ 860511399-6_ $ 760.19 0.07430149% 89.4462178%
EM _ 900457030-8_ $ 755.58 0.07385071% 89.5200685%
EN _ 890917018-8_ $ 749.05 0.07321224% 89.5932807%
EM _ 860511399-6_ $ 747.98 0.07310781% 89.6663885%
EN _ 890917018-8_ $ 745.56 0.07287110% 89.7392596%
EN _ 860513290-1_ $ 739.85 0.07231299% 89.8115726%
EM _ 900457030-8_ $ 738.47 0.07217804% 89.8837507%
EM _ 900457030-8_ $ 733.00 0.07164386% 89.9553945%
EN _ 860516715-3_ $ 727.00 0.07105742% 90.0264520%
EM _ 900457030-8_ $ 727.00 0.07105742% 90.0975094%
EM _ 900457030-8_ $ 716.00 0.06998227% 90.1674916%
EM _ 900457030-8_ $ 708.18 0.06921755% 90.2367092%
EN _ 860047379-9_ $ 691.74 0.06761116% 90.3043203%
EM _ 860511399-6_ $ 685.52 0.06700310% 90.3713234%
EN _ 830035402-1_ $ 685.00 0.06695231% 90.4382757%
EM _ 900457030-8_ $ 683.76 0.06683159% 90.5051073%
EM _ 860511399-6_ $ 680.16 0.06647968% 90.5715870%
EM _ 860511399-6_ $ 678.00 0.06626813% 90.6378551%
EM _ 860511399-6_ $ 664.18 0.06491733% 90.7027725%
EM _ 860511399-6_ $ 663.22 0.06482384% 90.7675963%
EM _ 900457030-8_ $ 658.25 0.06433774% 90.8319341%
EN _ 830035402-1_ $ 657.00 0.06421557% 90.8961496%
EM _ 860511399-6_ $ 652.41 0.06376650% 90.9599161%
EM _ 900457030-8_ $ 651.66 0.06369329% 91.0236094%
EM _ 860511399-6_ $ 643.13 0.06285944% 91.0864688%
EM _ 860511399-6_ $ 642.46 0.06279473% 91.1492636%
EM _ 900457030-8_ $ 642.03 0.06275214% 91.2120157%
EM _ 900457030-8_ $ 642.00 0.06274946% 91.2747652%
EM _ 900457030-8_ $ 641.98 0.06274782% 91.3375130%
EM _ 900457030-8_ $ 641.62 0.06271258% 91.4002256%
EM _ 900457030-8_ $ 639.98 0.06255193% 91.4627775%
EM _ 900457030-8_ $ 639.71 0.06252607% 91.5253036%
EM _ 900311030-0_ $ 629.97 0.06157403% 91.5868776%
EN _ 890907406-1_ $ 624.94 0.06108197% 91.6479596%
EM _ 900457030-8_ $ 614.74 0.06008512% 91.7080447%
EM _ 900457030-8_ $ 609.89 0.05961124% 91.7676560%
EM _ 900457030-8_ $ 609.82 0.05960459% 91.8272605%
EM _ 900457030-8_ $ 607.23 0.05935137% 91.8866119%
EM _ 900457030-8_ $ 606.69 0.05929783% 91.9459097%
MP _ 860000580-0_ $ 600.00 0.05864436% 92.0045541%
EN _ 860516715-3_ $ 597.00 0.05835114% 92.0629052%
EN _ 800064847-8_ $ 595.34 0.05818899% 92.1210942%
Page 16
Costo Unitario Pareto
MP _ 830086936-9_ $ 590.19 0.05768543% 92.1787797%
EN _ 860516715-3_ $ 589.00 0.05756921% 92.2363489%
MP _ 830500313-7_ $ 575.71 0.05627050% 92.2926194%
MP _ 900941092-1_ $ 574.38 0.05614052% 92.3487599%
EM _ 900457030-8_ $ 572.84 0.05598934% 92.4047492%
EN _ 860516715-3_ $ 549.00 0.05365959% 92.4584088%
EM _ 860511399-6_ $ 547.48 0.05351114% 92.5119200%
MP _ 860512699-5_ $ 547.28 0.05349101% 92.5654110%
EM _ 900457030-8_ $ 545.00 0.05326863% 92.6186796%
EM _ 900457030-8_ $ 538.75 0.05265751% 92.6713371%
EM _ 900457030-8_ $ 536.05 0.05239367% 92.7237308%
EM _ 900457030-8_ $ 536.00 0.05238896% 92.7761197%
MP _ 830042086-4_ $ 518.83 0.05071046% 92.8268302%
EN _ 890917018-8_ $ 517.53 0.05058364% 92.8774138%
EM _ 900457030-8_ $ 501.00 0.04896804% 92.9263819%
EM _ 860511399-6_ $ 499.32 0.04880383% 92.9751857%
EN _ 860516715-3_ $ 496.25 0.04850377% 93.0236895%
EM _ 900457030-8_ $ 494.98 0.04837922% 93.0720687%
EM _ 860511399-6_ $ 492.28 0.04811612% 93.1201848%
EM _ 900457030-8_ $ 488.70 0.04776600% 93.1679508%
EN _ 860520471-7_ $ 488.00 0.04769740% 93.2156482%
MP _ 860000580-0_ $ 484.26 0.04733228% 93.2629805%
EN _ 800095606-2_ $ 483.68 0.04727512% 93.3102556%
EN _ 900368553-6_ $ 480.00 0.04691549% 93.3571711%
EN _ 900311030-0_ $ 477.11 0.04663313% 93.4038042%
MP _ 800016163-4_ $ 475.50 0.04647601% 93.4502802%
EM _ 860511399-6_ $ 474.60 0.04638780% 93.4966680%
EM _ 860511399-6_ $ 459.36 0.04489772% 93.5415658%
EM _ 900457030-8_ $ 459.00 0.04486293% 93.5864287%
EM _ 900311030-0_ $ 453.00 0.04427649% 93.6307052%
EM _ 900457030-8_ $ 445.80 0.04357281% 93.6742780%
EN _ 890917018-8_ $ 441.29 0.04313184% 93.7174098%
MP _ 830086936-9_ $ 439.95 0.04300141% 93.7604112%
EN _ 860516715-3_ $ 429.00 0.04193072% 93.8023420%
EN _ 890917018-8_ $ 426.17 0.04165427% 93.8439962%
EM _ 900457030-8_ $ 426.01 0.04163861% 93.8856348%
EM _ 900457030-8_ $ 413.83 0.04044796% 93.9260828%
EM _ 900457030-8_ $ 411.00 0.04017139% 93.9662542%
EN _ 860516715-3_ $ 405.43 0.03962683% 94.0058810%
EN _ 830062441-1_ $ 404.53 0.03953870% 94.0454197%
EM _ 900457030-8_ $ 402.98 0.03938738% 94.0848071%
EM _ 900457030-8_ $ 402.84 0.03937390% 94.1241810%
MP _ 830017648-8_ $ 401.83 0.03927520% 94.1634562%
MP _ 830086936-9_ $ 400.84 0.03917836% 94.2026346%
Page 17
Costo Unitario Pareto
EM _ 900457030-8_ $ 400.02 0.03909843% 94.2417330%
EM _ 900406158-3_ $ 398.63 0.03896241% 94.2806954%
EM _ 900457030-8_ $ 397.60 0.03886205% 94.3195575%
EM _ 900457030-8_ $ 397.25 0.03882743% 94.3583849%
EN _ 860516715-3_ $ 397.00 0.03880302% 94.3971879%
EN _ 860520471-7_ $ 395.95 0.03870041% 94.4358883%
EM _ 900457030-8_ $ 390.61 0.03817878% 94.4740671%
EN _ 830035402-1_ $ 390.00 0.03811883% 94.5121859%
EM _ 860511399-6_ $ 382.93 0.03742770% 94.5496136%
EM _ 900457030-8_ $ 382.40 0.03737579% 94.5869894%
EM _ 900457030-8_ $ 379.76 0.03711784% 94.6241073%
EM _ 860511399-6_ $ 378.27 0.03697279% 94.6610801%
EN _ 800095606-2_ $ 370.60 0.03622267% 94.6973027%
EN _ 800095606-2_ $ 370.60 0.03622267% 94.7335254%
EN _ 800095606-2_ $ 370.60 0.03622267% 94.7697480%
EN _ 800095606-2_ $ 370.60 0.03622267% 94.8059707%
EN _ 800095606-2_ $ 370.60 0.03622267% 94.8421934%
MP _ 830086936-9_ $ 369.44 0.03610944% 94.8783028%
EM _ 900457030-8_ $ 367.02 0.03587246% 94.9141753%
MP _ 830086936-9_ $ 360.14 0.03520020% 94.9493755%
EM _ 860511399-6_ $ 356.41 0.03483540% 94.9842109%
EM _ 860511399-6_ $ 355.00 0.03469791% 95.0189088%
EN _ 800064847-8_ $ 353.74 0.03457454% 95.0534833%
EM _ 900457030-8_ $ 353.69 0.03456941% 95.0880527%
EM _ 900457030-8_ $ 352.52 0.03445514% 95.1225079%
EM _ 900457030-8_ $ 352.18 0.03442271% 95.1569306%
MP _ 830086936-9_ $ 349.79 0.03418887% 95.1911195%
EM _ 900457030-8_ $ 348.99 0.03411036% 95.2252298%
EM _ 860511399-6_ $ 347.05 0.03392077% 95.2591506%
EM _ 900457030-8_ $ 346.41 0.03385786% 95.2930084%
EM _ 900457030-8_ $ 345.00 0.03372051% 95.3267290%
EN _ 890917018-8_ $ 344.20 0.03364256% 95.3603715%
EM _ 900457030-8_ $ 342.84 0.03350892% 95.3938804%
EM _ 900457030-8_ $ 338.00 0.03303632% 95.4269168%
EM _ 900457030-8_ $ 334.94 0.03273685% 95.4596536%
MP _ 800016163-4_ $ 333.07 0.03255417% 95.4922078%
EM _ 900457030-8_ $ 327.84 0.03204305% 95.5242508%
EN _ 860516715-3_ $ 327.00 0.03196118% 95.5562120%
EN _ 860516715-3_ $ 325.00 0.03176569% 95.5879777%
EM _ 900457030-8_ $ 322.97 0.03156687% 95.6195446%
EM _ 900457030-8_ $ 322.93 0.03156291% 95.6511075%
EM _ 900457030-8_ $ 322.68 0.03153929% 95.6826468%
EM _ 900457030-8_ $ 322.32 0.03150404% 95.7141508%
EM _ 900457030-8_ $ 321.58 0.03143101% 95.7455818%
Page 18
Costo Unitario Pareto
EN _ 830062441-1_ $ 320.00 0.03127699% 95.7768588%
EN _ 860516715-3_ $ 319.00 0.03117925% 95.8080381%
EM _ 900457030-8_ $ 317.48 0.03103087% 95.8390689%
EN _ 800064847-8_ $ 315.93 0.03087898% 95.8699479%
EM _ 900457030-8_ $ 315.88 0.03087477% 95.9008227%
EM _ 860070968-3_ $ 315.00 0.03078829% 95.9316110%
EM _ 860511399-6_ $ 314.00 0.03069055% 95.9623015%
EM _ 900457030-8_ $ 314.00 0.03069045% 95.9929920%
EN _ 830035402-1_ $ 313.00 0.03059281% 96.0235848%
EM _ 900457030-8_ $ 309.40 0.03024068% 96.0538255%
EM _ 900457030-8_ $ 307.36 0.03004166% 96.0838671%
EM _ 860511399-6_ $ 307.16 0.03002216% 96.1138893%
EM _ 860070968-3_ $ 307.06 0.03001192% 96.1439012%
EN _ 860516715-3_ $ 305.00 0.02981088% 96.1737121%
EM _ 900457030-8_ $ 302.84 0.02959933% 96.2033114%
EN _ 860516715-3_ $ 302.75 0.02959097% 96.2329024%
EN _ 800064847-8_ $ 300.65 0.02938606% 96.2622884%
MP _ 830086936-9_ $ 300.00 0.02932218% 96.2916106%
EM _ 900457030-8_ $ 299.92 0.02931409% 96.3209247%
EN _ 860516715-3_ $ 299.25 0.02924887% 96.3501736%
EM _ 860070968-3_ $ 298.64 0.02918955% 96.3793631%
EM _ 860511399-6_ $ 298.48 0.02917402% 96.4085372%
MP _ 860000580-0_ $ 296.33 0.02896336% 96.4375005%
EM _ 900457030-8_ $ 295.78 0.02890945% 96.4664100%
MP _ 830500313-7_ $ 294.27 0.02876165% 96.4951716%
EM _ 900457030-8_ $ 293.09 0.02864658% 96.5238182%
MP _ 800047305-6_ $ 291.74 0.02851459% 96.5523328%
EM _ 860070968-3_ $ 291.13 0.02845533% 96.5807881%
EM _ 900457030-8_ $ 289.00 0.02824703% 96.6090351%
EM _ 900457030-8_ $ 287.00 0.02805155% 96.6370867%
EM _ 900457030-8_ $ 284.95 0.02785094% 96.6649376%
EN _ 860520471-7_ $ 276.00 0.02697637% 96.6919140%
EN _ 860520471-7_ $ 275.03 0.02688116% 96.7187952%
MP _ 830086936-9_ $ 272.21 0.02660588% 96.7454010%
EM _ 900457030-8_ $ 270.53 0.02644129% 96.7718423%
EM _ 900457030-8_ $ 269.13 0.02630511% 96.7981474%
EN _ 800183643-2_ $ 266.21 0.02601996% 96.8241674%
EM _ 860070968-3_ $ 266.00 0.02599900% 96.8501664%
EM _ 900457030-8_ $ 264.41 0.02584376% 96.8760102%
EM _ 860070968-3_ $ 260.87 0.02549776% 96.9015079%
EM _ 860070968-3_ $ 258.40 0.02525607% 96.9267640%
EM _ 800064847-8_ $ 255.52 0.02497432% 96.9517383%
EN _ 860029949-0_ $ 252.00 0.02463053% 96.9763688%
EM _ 900457030-8_ $ 250.98 0.02453116% 97.0009000%
Page 19
Costo Unitario Pareto
EN _ 800171338-9_ $ 250.50 0.02448448% 97.0253845%
MP _ 830086936-9_ $ 244.66 0.02391327% 97.0492978%
EN _ 800064847-8_ $ 243.23 0.02377299% 97.0730707%
EM _ 900457030-8_ $ 239.00 0.02336000% 97.0964307%
EM _ 860070968-3_ $ 238.12 0.02327361% 97.1197044%
MP _ 830086936-9_ $ 237.68 0.02323118% 97.1429355%
EM _ 860511399-6_ $ 234.85 0.02295391% 97.1658894%
EM _ 860070968-3_ $ 233.55 0.02282710% 97.1887165%
EN _ 830035402-1_ $ 230.29 0.02250820% 97.2112247%
EN _ 860520471-7_ $ 228.98 0.02238107% 97.2336058%
EM _ 860070968-3_ $ 228.97 0.02237942% 97.2559852%
EN _ 860520471-7_ $ 228.87 0.02236946% 97.2783547%
EM _ 900457030-8_ $ 222.07 0.02170569% 97.3000604%
EN _ 860520471-7_ $ 220.29 0.02153144% 97.3215918%
EM _ 860070968-3_ $ 219.70 0.02147359% 97.3430654%
EM _ 900457030-8_ $ 217.54 0.02126294% 97.3643283%
EM _ 860070968-3_ $ 208.33 0.02036231% 97.3846907%
MP _ 830086936-9_ $ 205.13 0.02004933% 97.4047400%
MP _ 830500313-7_ $ 204.18 0.01995644% 97.4246964%
EM _ 900457030-8_ $ 204.00 0.01993908% 97.4446355%
MP _ 830108573-5_ $ 203.72 0.01991132% 97.4645468%
EM _ 900457030-8_ $ 203.54 0.01989443% 97.4844413%
EM _ 900457030-8_ $ 203.42 0.01988288% 97.5043241%
EN _ 860047379-9_ $ 200.78 0.01962459% 97.5239487%
EM _ 900457030-8_ $ 200.00 0.01954812% 97.5434969%
EN _ 800064847-8_ $ 200.00 0.01954812% 97.5630450%
EM _ 860070968-3_ $ 198.00 0.01935264% 97.5823976%
MP _ 800134597-2_ $ 196.14 0.01917036% 97.6015680%
MP _ 860000580-0_ $ 192.98 0.01886200% 97.6204300%
EN _ 800064847-8_ $ 192.92 0.01885646% 97.6392864%
MP _ 830086936-9_ $ 190.31 0.01860089% 97.6578873%
EN _ 890907406-1_ $ 190.10 0.01858012% 97.6764674%
EM _ 900457030-8_ $ 190.00 0.01857071% 97.6950381%
EM _ 900457030-8_ $ 190.00 0.01857071% 97.7136089%
EM _ 900457030-8_ $ 190.00 0.01857071% 97.7321796%
EM _ 900457030-8_ $ 189.58 0.01852956% 97.7507091%
MP _ 800137224-4_ $ 189.09 0.01848186% 97.7691910%
EM _ 900457030-8_ $ 188.93 0.01846649% 97.7876575%
EM _ 860070968-3_ $ 186.57 0.01823545% 97.8058929%
MP _ 830500313-7_ $ 184.57 0.01804018% 97.8239331%
EM _ 900457030-8_ $ 184.00 0.01798427% 97.8419174%
EM _ 900457030-8_ $ 183.41 0.01792619% 97.8598436%
MP _ 830041711-5_ $ 182.72 0.01785871% 97.8777023%
EM _ 900457030-8_ $ 182.15 0.01780357% 97.8955059%
Page 20
Costo Unitario Pareto
EM _ 900457030-8_ $ 182.00 0.01778879% 97.9132947%
MP _ 830086936-9_ $ 180.09 0.01760229% 97.9308969%
MP _ 830500313-7_ $ 180.03 0.01759641% 97.9484934%
EN _ 900311030-0_ $ 180.00 0.01759331% 97.9660867%
EN _ 830035402-1_ $ 177.22 0.01732203% 97.9834087%
EM _ 900457030-8_ $ 176.29 0.01723070% 98.0006394%
EM _ 900457030-8_ $ 175.00 0.01710460% 98.0177440%
EM _ 900457030-8_ $ 174.49 0.01705507% 98.0347991%
EM _ 860070968-3_ $ 170.00 0.01661590% 98.0514150%
EN _ 860047379-9_ $ 169.62 0.01657882% 98.0679938%
EM _ 900457030-8_ $ 168.30 0.01644937% 98.0844432%
EM _ 860070968-3_ $ 167.34 0.01635625% 98.1007994%
EM _ 900457030-8_ $ 167.00 0.01632268% 98.1171221%
EN _ 860520471-7_ $ 164.72 0.01609974% 98.1332218%
EM _ 900457030-8_ $ 164.53 0.01608155% 98.1493034%
EM _ 860070968-3_ $ 163.00 0.01593172% 98.1652351%
EM _ 900457030-8_ $ 162.53 0.01588602% 98.1811211%
EN _ 860402328-6_ $ 162.00 0.01583398% 98.1969551%
EM _ 830068853-1_ $ 161.91 0.01582509% 98.2127802%
MP _ 800134597-2_ $ 161.62 0.01579663% 98.2285768%
EN _ 860029949-0_ $ 161.00 0.01573624% 98.2443131%
EM _ 900457030-8_ $ 160.00 0.01563850% 98.2599516%
EM _ 900007209-9_ $ 159.55 0.01559496% 98.2755465%
EM _ 900457030-8_ $ 159.00 0.01554076% 98.2910873%
EM _ 900457030-8_ $ 158.01 0.01544442% 98.3065317%
EM _ 860070968-3_ $ 156.00 0.01524753% 98.3217792%
EM _ 830068853-1_ $ 154.77 0.01512753% 98.3369068%
EM _ 860070968-3_ $ 153.24 0.01497817% 98.3518849%
MP _ 830086936-9_ $ 151.32 0.01479059% 98.3666755%
EM _ 900457030-8_ $ 150.00 0.01466109% 98.3813366%
MP _ 830017648-8_ $ 148.09 0.01447475% 98.3958114%
MP _ 830500313-7_ $ 146.90 0.01435794% 98.4101693%
EM _ 900457030-8_ $ 146.84 0.01435193% 98.4245212%
EN _ 890939358-1_ $ 146.12 0.01428186% 98.4388031%
EM _ 900457030-8_ $ 145.77 0.01424797% 98.4530510%
EM _ 900457030-8_ $ 144.86 0.01415876% 98.4672098%
MP _ 860000580-0_ $ 144.45 0.01411899% 98.4813288%
EM _ 860070968-3_ $ 140.00 0.01368368% 98.4950125%
EM _ 900457030-8_ $ 139.09 0.01359448% 98.5086070%
EM _ 900457030-8_ $ 138.55 0.01354164% 98.5221486%
EM _ 900457030-8_ $ 138.10 0.01349765% 98.5356463%
MP _ 830017648-8_ $ 137.62 0.01345106% 98.5490973%
EM _ 900457030-8_ $ 137.55 0.01344392% 98.5625412%
EN _ 830035402-1_ $ 137.00 0.01339046% 98.5759317%
Page 21
Costo Unitario Pareto
EM _ 900457030-8_ $ 136.42 0.01333380% 98.5892655%
EM _ 900457030-8_ $ 136.13 0.01330587% 98.6025714%
EN _ 800171338-9_ $ 136.00 0.01329272% 98.6158641%
EM _ 900457030-8_ $ 134.45 0.01314122% 98.6290053%
EM _ 860070968-3_ $ 134.00 0.01309724% 98.6421025%
EM _ 860070968-3_ $ 133.31 0.01302948% 98.6551320%
EM _ 860070968-3_ $ 130.00 0.01270639% 98.6678384%
MP _ 800134597-2_ $ 129.89 0.01269518% 98.6805336%
EM _ 860070968-3_ $ 127.60 0.01247170% 98.6930053%
EN _ 830087275-3_ $ 126.52 0.01236596% 98.7053712%
EM _ 900457030-8_ $ 125.47 0.01226321% 98.7176345%
EM _ 860070968-3_ $ 123.79 0.01209926% 98.7297337%
EM _ 860070968-3_ $ 122.50 0.01197322% 98.7417069%
EM _ 860070968-3_ $ 122.50 0.01197322% 98.7536802%
EM _ 900457030-8_ $ 122.50 0.01197287% 98.7656530%
MP _ 830086936-9_ $ 122.31 0.01195445% 98.7776075%
EM _ 900457030-8_ $ 120.89 0.01181559% 98.7894231%
EM _ 900457030-8_ $ 120.85 0.01181200% 98.8012351%
MP _ 800134597-2_ $ 120.60 0.01178720% 98.8130223%
EN _ 800064847-8_ $ 120.39 0.01176709% 98.8247894%
EM _ 860070968-3_ $ 120.33 0.01176133% 98.8365507%
EM _ 900457030-8_ $ 119.00 0.01163113% 98.8481818%
EN _ 830090909-5_ $ 117.86 0.01151992% 98.8597018%
EM _ 900457030-8_ $ 117.07 0.01144250% 98.8711443%
EM _ 900457030-8_ $ 116.56 0.01139276% 98.8825370%
MP _ 800077828-4_ $ 115.46 0.01128524% 98.8938223%
EM _ 860070968-3_ $ 115.00 0.01124017% 98.9050624%
EM _ 900457030-8_ $ 114.67 0.01120759% 98.9162700%
EM _ 900457030-8_ $ 114.00 0.01114243% 98.9274124%
MP _ 800205150-1_ $ 113.54 0.01109793% 98.9385104%
MP _ 830086936-9_ $ 111.67 0.01091437% 98.9494247%
MP _ 830086936-9_ $ 110.48 0.01079884% 98.9602236%
EM _ 900311030-0_ $ 110.00 0.01075152% 98.9709751%
EN _ 800171338-9_ $ 109.54 0.01070648% 98.9816816%
MP _ 830039775-1_ $ 109.36 0.01068919% 98.9923708%
EM _ 830068853-1_ $ 109.00 0.01065373% 99.0030245%
EM _ 860070968-3_ $ 108.14 0.01057005% 99.0135945%
MP _ 800134597-2_ $ 107.45 0.01050214% 99.0240967%
EM _ 860070968-3_ $ 106.00 0.01036050% 99.0344572%
EM _ 900457030-8_ $ 105.16 0.01027835% 99.0447355%
EM _ 830068853-1_ $ 105.14 0.01027670% 99.0550122%
EM _ 860070968-3_ $ 104.00 0.01016500% 99.0651772%
EM _ 830068853-1_ $ 103.78 0.01014384% 99.0753211%
MP _ 830086936-9_ $ 103.37 0.01010316% 99.0854242%
Page 22
Costo Unitario Pareto
EM _ 860070968-3_ $ 102.60 0.01002819% 99.0954524%
MP _ 860000580-0_ $ 102.04 0.00997380% 99.1054262%
EN _ 830090909-5_ $ 101.65 0.00993533% 99.1153616%
EM _ 830068853-1_ $ 101.57 0.00992716% 99.1252887%
EM _ 860070968-3_ $ 101.30 0.00990086% 99.1351896%
EM _ 900457030-8_ $ 101.01 0.00987234% 99.1450619%
EN _ 800064847-8_ $ 100.64 0.00983632% 99.1548982%
EM _ 830068853-1_ $ 98.57 0.00963434% 99.1645326%
EM _ 860530492-4_ $ 98.50 0.00962792% 99.1741605%
MP _ 830086936-9_ $ 98.05 0.00958334% 99.1837438%
MP _ 900677390-8_ $ 97.80 0.00955893% 99.1933028%
EN _ 860520471-7_ $ 97.07 0.00948729% 99.2027901%
MP _ 900677390-8_ $ 96.02 0.00938531% 99.2121754%
EM _ 860070968-3_ $ 96.00 0.00938310% 99.2215585%
EM _ 830006911-3_ $ 95.75 0.00935866% 99.2309171%
EM _ 900457030-8_ $ 95.00 0.00928536% 99.2402025%
MP _ 860001978-2_ $ 93.73 0.00916075% 99.2493632%
EM _ 860070968-3_ $ 93.57 0.00914532% 99.2585086%
EM _ 860070968-3_ $ 93.00 0.00908988% 99.2675984%
MP _ 830086936-9_ $ 91.21 0.00891458% 99.2765130%
EN _ 800183643-2_ $ 91.16 0.00891019% 99.2854232%
EM _ 900457030-8_ $ 91.00 0.00889439% 99.2943176%
MP _ 890917295-1_ $ 89.00 0.00869891% 99.3030165%
EM _ 900457030-8_ $ 89.00 0.00869891% 99.3117154%
EM _ 900457030-8_ $ 88.51 0.00865070% 99.3203661%
EM _ 860070968-3_ $ 88.40 0.00864027% 99.3290064%
EM _ 860070968-3_ $ 88.40 0.00864027% 99.3376467%
MP _ 830017648-8_ $ 86.19 0.00842435% 99.3460710%
EM _ 860070968-3_ $ 84.37 0.00824675% 99.3543178%
EM _ 900457030-8_ $ 84.01 0.00821077% 99.3625285%
EM _ 860070968-3_ $ 83.77 0.00818737% 99.3707159%
EM _ 900457030-8_ $ 83.60 0.00817107% 99.3788870%
EM _ 860070968-3_ $ 83.49 0.00816061% 99.3870476%
MP _ 860512699-5_ $ 83.30 0.00814179% 99.3951894%
MP _ 830500313-7_ $ 82.80 0.00809275% 99.4032821%
EM _ 900457030-8_ $ 82.00 0.00801473% 99.4112969%
EM _ 900457030-8_ $ 81.82 0.00799734% 99.4192942%
MP _ 900677390-8_ $ 81.33 0.00794915% 99.4272433%
EN _ 860047379-9_ $ 81.13 0.00792983% 99.4351732%
EM _ 900457030-8_ $ 80.87 0.00790412% 99.4430773%
MP _ 800134597-2_ $ 80.80 0.00789727% 99.4509746%
MP _ 890917295-1_ $ 80.42 0.00786026% 99.4588348%
EN _ 830062441-1_ $ 80.00 0.00781925% 99.4666541%
EN _ 860047379-9_ $ 80.00 0.00781925% 99.4744733%
Page 23
Costo Unitario Pareto
EN _ 860047379-9_ $ 79.76 0.00779541% 99.4822687%
MP _ 800041075-1_ $ 79.50 0.00777038% 99.4900391%
MP _ 830017648-8_ $ 79.11 0.00773207% 99.4977712%
MP _ 800134597-2_ $ 79.03 0.00772426% 99.5054954%
MP _ 830086936-9_ $ 78.46 0.00766866% 99.5131641%
EM _ 860070968-3_ $ 76.96 0.00752226% 99.5206864%
EM _ 900457030-8_ $ 76.35 0.00746223% 99.5281486%
EM _ 860070968-3_ $ 76.10 0.00743806% 99.5355866%
MP _ 830086936-9_ $ 75.35 0.00736445% 99.5429511%
MP _ 860000580-0_ $ 72.75 0.00711072% 99.5500618%
EM _ 860070968-3_ $ 72.00 0.00703724% 99.5570991%
MP _ 830086936-9_ $ 71.43 0.00698154% 99.5640806%
MP _ 900677390-8_ $ 71.05 0.00694488% 99.5710255%
MP _ 900324597-0_ $ 70.87 0.00692711% 99.5779526%
EM _ 900457030-8_ $ 70.00 0.00684184% 99.5847944%
MP _ 860000580-0_ $ 68.07 0.00665353% 99.5914480%
EM _ 860070968-3_ $ 68.00 0.00664636% 99.5980943%
EN _ 860047379-9_ $ 67.45 0.00659279% 99.6046871%
MP _ 830018274-1_ $ 66.90 0.00653909% 99.6112262%
MP _ 860000580-0_ $ 66.89 0.00653801% 99.6177642%
EM _ 900457030-8_ $ 66.00 0.00645088% 99.6242151%
EN _ 860047379-9_ $ 65.98 0.00644917% 99.6306643%
MP _ 860600095-4_ $ 63.41 0.00619794% 99.6368622%
EM _ 860070968-3_ $ 63.38 0.00619492% 99.6430571%
MP _ 900677390-8_ $ 60.36 0.00589954% 99.6489567%
EM _ 900457030-8_ $ 60.00 0.00586444% 99.6548211%
EM _ 860070968-3_ $ 60.00 0.00586444% 99.6606855%
EM _ 860070968-3_ $ 60.00 0.00586444% 99.6665500%
EM _ 860070968-3_ $ 60.00 0.00586444% 99.6724144%
EM _ 860070968-3_ $ 60.00 0.00586444% 99.6782789%
EN _ 860047379-9_ $ 59.94 0.00585877% 99.6841376%
EM _ 900457030-8_ $ 59.00 0.00576670% 99.6899043%
EN _ 860520471-7_ $ 57.89 0.00565773% 99.6955621%
MP _ 800047305-6_ $ 57.74 0.00564349% 99.7012055%
EM _ 900457030-8_ $ 57.37 0.00560690% 99.7068124%
MP _ 830500313-7_ $ 57.28 0.00559812% 99.7124106%
MP _ 830039775-1_ $ 56.46 0.00551831% 99.7179289%
MP _ 900677390-8_ $ 55.61 0.00543499% 99.7233639%
MP _ 800134597-2_ $ 55.61 0.00543495% 99.7287988%
EM _ 900457030-8_ $ 54.88 0.00536416% 99.7341630%
MP _ 900677390-8_ $ 51.90 0.00507253% 99.7392355%
MP _ 830086936-9_ $ 51.07 0.00499143% 99.7442269%
MP _ 860512699-5_ $ 50.70 0.00495545% 99.7491824%
MP _ 860512699-5_ $ 50.55 0.00494091% 99.7541233%
Page 24
Costo Unitario Pareto
MP _ 860048867-6_ $ 49.74 0.00486129% 99.7589846%
EM _ 900457030-8_ $ 49.59 0.00484713% 99.7638317%
EN _ 830012971-1_ $ 49.00 0.00478929% 99.7686210%
EN _ 830013521-3_ $ 49.00 0.00478929% 99.7734103%
EM _ 901018965-1_ $ 48.04 0.00469550% 99.7781058%
EM _ 900457030-8_ $ 48.03 0.00469463% 99.7828004%
MP _ 900677390-8_ $ 48.00 0.00469155% 99.7874920%
EN _ 860520471-7_ $ 48.00 0.00469155% 99.7921835%
EM _ 901018965-1_ $ 47.72 0.00466373% 99.7968473%
EM _ 901018965-1_ $ 47.45 0.00463731% 99.8014846%
EM _ 901018965-1_ $ 47.40 0.00463290% 99.8061175%
EM _ 901018965-1_ $ 47.40 0.00463290% 99.8107504%
EM _ 901018965-1_ $ 47.39 0.00463178% 99.8153822%
EM _ 860070968-3_ $ 46.80 0.00457426% 99.8199564%
EM _ 830068853-1_ $ 45.34 0.00443117% 99.8243876%
MP _ 800137224-4_ $ 45.00 0.00439833% 99.8287859%
EM _ 900457030-8_ $ 44.85 0.00438328% 99.8331692%
EM _ 901018965-1_ $ 44.15 0.00431554% 99.8374847%
MP _ 830086936-9_ $ 44.00 0.00430059% 99.8417853%
MP _ 900324597-0_ $ 42.00 0.00410511% 99.8458904%
MP _ 860000580-0_ $ 41.58 0.00406395% 99.8499544%
MP _ 800047305-6_ $ 41.35 0.00404155% 99.8539959%
MP _ 830086936-9_ $ 41.09 0.00401613% 99.8580121%
EN _ 860402328-6_ $ 41.01 0.00400852% 99.8620206%
MP _ 900677390-8_ $ 40.67 0.00397462% 99.8659952%
MP _ 860000580-0_ $ 40.50 0.00395824% 99.8699534%
MP _ 830042086-4_ $ 38.65 0.00377794% 99.8737314%
EM _ 901018965-1_ $ 38.60 0.00377309% 99.8775045%
MP _ 900941092-1_ $ 37.07 0.00362333% 99.8811278%
MP _ 860533213-1_ $ 35.98 0.00351698% 99.8846448%
EM _ 900457030-8_ $ 34.86 0.00340762% 99.8880524%
MP _ 830086936-9_ $ 33.68 0.00329228% 99.8913447%
MP _ 860048867-6_ $ 32.60 0.00318682% 99.8945315%
EN _ 860047379-9_ $ 32.42 0.00316898% 99.8977005%
EM _ 901018965-1_ $ 31.00 0.00302996% 99.9007304%
MP _ 860000580-0_ $ 30.61 0.00299165% 99.9037221%
MP _ 830017648-8_ $ 30.60 0.00299086% 99.9067129%
EN _ 830035402-1_ $ 30.00 0.00293222% 99.9096451%
MP _ 860451304-9_ $ 28.92 0.00282675% 99.9124719%
EM _ 900463828-2_ $ 28.56 0.00279129% 99.9152632%
MP _ 830017648-8_ $ 28.42 0.00277800% 99.9180412%
MP _ 900941092-1_ $ 27.72 0.00270953% 99.9207507%
MP _ 900677390-8_ $ 27.50 0.00268787% 99.9234386%
MP _ 860000580-0_ $ 27.19 0.00265769% 99.9260963%
Page 25
Costo Unitario Pareto
MP _ 830086936-9_ $ 27.05 0.00264391% 99.9287402%
MP _ 860048867-6_ $ 26.34 0.00257404% 99.9313142%
MP _ 860000580-0_ $ 24.48 0.00239242% 99.9337066%
MP _ 830017648-8_ $ 24.00 0.00234577% 99.9360524%
EM _ 901018965-1_ $ 24.00 0.00234577% 99.9383982%
MP _ 830086936-9_ $ 23.73 0.00231950% 99.9407177%
EM _ 900457030-8_ $ 23.00 0.00224803% 99.9429657%
MP _ 830086936-9_ $ 22.86 0.00223457% 99.9452003%
MP _ 860002590-3_ $ 22.65 0.00221404% 99.9474143%
MP _ 830017648-8_ $ 22.50 0.00219909% 99.9496134%
MP _ 830017648-8_ $ 21.88 0.00213833% 99.9517518%
EN _ 860042155-3_ $ 21.56 0.00210721% 99.9538590%
MP _ 860000580-0_ $ 20.38 0.00199205% 99.9558510%
EM _ 900463828-2_ $ 20.00 0.00195481% 99.9578058%
EN _ 800171338-9_ $ 19.00 0.00185707% 99.9596629%
MP _ 830059005-2_ $ 18.78 0.00183550% 99.9614984%
EM _ 860029949-0_ $ 18.33 0.00179167% 99.9632901%
MP _ 860002590-3_ $ 18.27 0.00178534% 99.9650754%
MP _ 830059005-2_ $ 16.69 0.00163147% 99.9667069%
EN _ 860042155-3_ $ 16.42 0.00160454% 99.9683114%
MP _ 800077828-4_ $ 15.69 0.00153384% 99.9698452%
MP _ 830017648-8_ $ 14.28 0.00139539% 99.9712406%
EN _ 860076422-1_ $ 13.85 0.00135385% 99.9725945%
MP _ 830059005-2_ $ 13.66 0.00133501% 99.9739295%
EN _ 800171338-9_ $ 13.00 0.00127066% 99.9752002%
MP _ 800077828-4_ $ 12.00 0.00117289% 99.9763730%
MP _ 800077828-4_ $ 11.73 0.00114689% 99.9775199%
MP _ 830086936-9_ $ 11.46 0.00112002% 99.9786400%
MP _ 830500313-7_ $ 10.94 0.00106942% 99.9797094%
MP _ 800077828-4_ $ 10.80 0.00105523% 99.9807646%
MP _ 900310147-9_ $ 9.81 0.00095927% 99.9817239%
MP _ 860048867-6_ $ 9.55 0.00093363% 99.9826575%
MP _ 830086936-9_ $ 9.35 0.00091418% 99.9835717%
MP _ 860001978-2_ $ 9.15 0.00089396% 99.9844656%
MP _ 860512699-5_ $ 8.63 0.00084318% 99.9853088%
MP _ 860512699-5_ $ 8.50 0.00083080% 99.9861396%
MP _ 900494036-9_ $ 8.39 0.00082047% 99.9869601%
MP _ 860048867-6_ $ 8.25 0.00080684% 99.9877669%
MP _ 800134597-2_ $ 7.88 0.00077032% 99.9885373%
MP _ 900324597-0_ $ 7.80 0.00076238% 99.9892996%
MP _ 900602621-2_ $ 7.65 0.00074772% 99.9900473%
MP _ 860048867-6_ $ 7.61 0.00074343% 99.9907908%
MP _ 830017648-8_ $ 7.45 0.00072829% 99.9915191%
MP _ 800077828-4_ $ 6.69 0.00065430% 99.9921734%
Page 26
Costo Unitario Pareto
MP _ 860048867-6_ $ 6.20 0.00060599% 99.9927794%
MP _ 860048867-6_ $ 5.68 0.00055548% 99.9933349%
MP _ 900324597-0_ $ 5.68 0.00055548% 99.9938903%
MP _ 900349009-1_ $ 5.43 0.00053068% 99.9944210%
MP _ 899999084-8_ $ 5.40 0.00052781% 99.9949488%
MP _ 860048867-6_ $ 5.10 0.00049848% 99.9954473%
MP _ 860002590-3_ $ 4.79 0.00046832% 99.9959156%
MP _ 900324597-0_ $ 4.68 0.00045714% 99.9963728%
MP _ 860000580-0_ $ 4.60 0.00044932% 99.9968221%
MP _ 800210555-9_ $ 4.55 0.00044488% 99.9972670%
MP _ 800077828-4_ $ 4.30 0.00042028% 99.9976872%
MP _ 900941092-1_ $ 4.22 0.00041271% 99.9981000%
MP _ 800137224-4_ $ 4.05 0.00039596% 99.9984959%
MP _ 900349009-1_ $ 3.67 0.00035870% 99.9988546%
MP _ 830086936-9_ $ 3.40 0.00033232% 99.9991869%
MP _ 860048867-6_ $ 3.11 0.00030408% 99.9994910%
MP _ 860048867-6_ $ 3.06 0.00029891% 99.9997899%
MP _ 890302594-9_ $ 2.15 0.00021008% 100.0000000%
EM _ 860070968-3_ $ - 0.00000000% 100.0000000%
$ - 0.00000000% 100.0000000%
MP _ 830086936-9_ $ - 0.00000000% 100.0000000%
MP _ 860000580-0_ $ - 0.00000000% 100.0000000%
MP _ 800077828-4_ $ - 0.00000000% 100.0000000%
MP _ 900677390-8_ $ - 0.00000000% 100.0000000%
MP _ 805002736-1_ $ - 0.00000000% 100.0000000%
MP _ 805002736-1_ $ - 0.00000000% 100.0000000%
EN _ 800095606-2_ $ - 0.00000000% 100.0000000%
EN _ 800095606-2_ $ - 0.00000000% 100.0000000%
EN _ 860520471-7_ $ - 0.00000000% 100.0000000%
EN _ 860516715-3_ $ - 0.00000000% 100.0000000%
EN _ 860042155-3_ $ - 0.00000000% 100.0000000%
EN _ 860042155-3_ $ - 0.00000000% 100.0000000%
EN _ 860042155-3_ $ - 0.00000000% 100.0000000%
EN _ 800183643-2_ $ - 0.00000000% 100.0000000%
EN _ 800183643-2_ $ - 0.00000000% 100.0000000%
EN _ 830035402-1_ $ - 0.00000000% 100.0000000%
EN _ 860520471-7_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 830068853-1_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
Page 27
Costo Unitario Pareto
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 860511399-6_ $ - 0.00000000% 100.0000000%
EM _ 860070968-3_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 860511399-6_ $ - 0.00000000% 100.0000000%
EM _ 860511399-6_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 860516715-3_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 900007209-9_ $ - 0.00000000% 100.0000000%
EM _ 900406158-3_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 860070968-3_ $ - 0.00000000% 100.0000000%
EM _ 860516715-3_ $ - 0.00000000% 100.0000000%
EM _ 860070968-3_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 860511399-6_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 860511399-6_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 901018965-1_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 900457030-8_ $ - 0.00000000% 100.0000000%
EM _ 860070968-3_ $ - 0.00000000% 100.0000000%
Page 28
Costo Unitario Pareto
CONSUMOS EN KG / UNI
P1 P2 P3 P4 P5 P6 P7
Page 29
Costo Unitario Pareto
Page 30
Costo Unitario Pareto
Page 31
Costo Unitario Pareto
Page 32
Costo Unitario Pareto
Page 33
Costo Unitario Pareto
Page 34
Costo Unitario Pareto
Page 35
Costo Unitario Pareto
Page 36
Costo Unitario Pareto
Page 37
Costo Unitario Pareto
Page 38
Costo Unitario Pareto
Page 39
Costo Unitario Pareto
Page 40
Costo Unitario Pareto
Page 41
Costo Unitario Pareto
Page 42
Costo Unitario Pareto
N KG / UNI
P8 P9 P10 P11 P12 P1
-00 1 1 1 1 -00
610 344 344 344 344 4,711,351.88
254 130 130 130 130 -00
100 68 68 68 68 496,947.19
15,000 2,212 2,212 2,212 2,212 -00
-00 32 32 32 32 -00
2 14 14 14 14 -00
50 21 21 21 21 -00
-00 77 77 77 77 -00
25,000 14,375 14,375 14,375 14,375 -00
-00 100 100 100 100 1,497,334.00
200 400 400 400 400 -00
2,422 1,107 1,107 1,107 1,107 1,696,347.96
400 579 579 579 579 -00
-00 2,010 2,010 2,010 2,010 -00
-00 249 249 249 249 2,531,997.00
-00 252 252 252 252 -00
-00 76 76 76 76 -00
-00 25 25 25 25 -00
2,036 810 810 810 810 503,439.98
1,582 2,598 2,598 2,598 2,598 5,065,333.22
8,286 5,262 5,262 5,262 5,262 -00
-00 1,878 1,878 1,878 1,878 -00
1,440 2,988 2,988 2,988 2,988 4,604,980.31
-00 544 544 544 544 -00
5,975 2,249 2,249 2,249 2,249 2,142,088.32
-00 59 59 59 59 -00
-00 604 604 604 604 -00
970 839 839 839 839 -00
-00 654 654 654 654 -00
-00 681 681 681 681 -00
-00 4,608 4,608 4,608 4,608 -00
-00 138 138 138 138 -00
2,005 698 698 698 698 421,904.85
-00 1,017 1,017 1,017 1,017 -00
1,355 383 383 383 383 -00
-00 1,726 1,726 1,726 1,726 -00
-00 51 51 51 51 -00
2,020 1,481 1,481 1,481 1,481 223,722.14
705 324 324 324 324 -00
Page 43
Costo Unitario Pareto
Page 44
Costo Unitario Pareto
Page 45
Costo Unitario Pareto
Page 46
Costo Unitario Pareto
-00 67 67 67 67 -00
36,135 7,435 7,435 7,435 7,435 3,608,528.00
-00 407 407 407 407 -00
1,812 1,226 1,226 1,226 1,226 -00
-00 2,228 2,228 2,228 2,228 -00
3,430 679 679 679 679 -00
-00 1,950 1,950 1,950 1,950 -00
3,005 471 471 471 471 238,639.24
-00 225 225 225 225 563,400.00
-00 975 975 975 975 -00
-00 806 806 806 806 15,368.06
-00 2,808 2,808 2,808 2,808 743,331.12
55 54 54 54 54 -00
-00 1,002 1,002 1,002 1,002 -00
-00 1,726 1,726 1,726 1,726 -00
20,200 11,224 11,224 11,224 11,224 8,870,575.00
5,060 4,315 4,315 4,315 4,315 1,202,614.35
-00 6,250 6,250 6,250 6,250 -00
-00 752 752 752 752 -00
60,588 12,859 12,859 12,859 12,859 6,633,774.00
-00 19 19 19 19 -00
3,010 4,153 4,153 4,153 4,153 898,437.41
-00 125 125 125 125 296,328.87
-00 545 545 545 545 212,959.68
-00 13,888 13,888 13,888 13,888 -00
-00 117 117 117 117 -00
-00 8,070 8,070 8,070 8,070 3,360,814.59
-00 42 42 42 42 -00
-00 251 251 251 251 -00
65 273 273 273 273 575,722.00
310 135 135 135 135 -00
2,700 1,650 1,650 1,650 1,650 -00
-00 185 185 185 185 -00
21,470 6,548 6,548 6,548 6,548 -00
-00 178 178 178 178 -00
410 500 500 500 500 -00
-00 353 353 353 353 -00
-00 34 34 34 34 -00
-00 1,723 1,723 1,723 1,723 -00
-00 365 365 365 365 157,827.43
-00 251 251 251 251 -00
5,700 1,070 1,070 1,070 1,070 -00
4,528 1,990 1,990 1,990 1,990 502,989.88
3,845 481 481 481 481 -00
Page 47
Costo Unitario Pareto
-00 97 97 97 97 -00
-00 32,500 32,500 32,500 32,500 -00
-00 753 753 753 753 735,270.14
-00 1,129 1,129 1,129 1,129 482,780.00
870 294 294 294 294 -00
-00 114 114 114 114 216,528.26
50 2,896 2,896 2,896 2,896 706,883.89
-00 453 453 453 453 -00
-00 4,113 4,113 4,113 4,113 -00
5,200 3,400 3,400 3,400 3,400 -00
-00 294 294 294 294 -00
-00 500 500 500 500 -00
-00 731 731 731 731 -00
55 27 27 27 27 -00
1,960 464 464 464 464 -00
5,454 2,893 2,893 2,893 2,893 -00
-00 150 150 150 150 -00
-00 4,300 4,300 4,300 4,300 -00
-00 7,580 7,580 7,580 7,580 -00
-00 328 328 328 328 -00
45,000 22,500 22,500 22,500 22,500 -00
-00 1,253 1,253 1,253 1,253 -00
979 646 646 646 646 30,513.74
-00 800 800 800 800 -00
450 160 160 160 160 -00
-00 175 175 175 175 -00
2,000 1,781 1,781 1,781 1,781 59,400.00
150 8,557 8,557 8,557 8,557 3,922,700.88
50,000 31,775 31,775 31,775 31,775 -00
-00 875 875 875 875 -00
-00 6,315 6,315 6,315 6,315 -00
-00 575 575 575 575 -00
-00 628 628 628 628 -00
1,005 503 503 503 503 -00
-00 300 300 300 300 455,430.00
-00 128 128 128 128 -00
-00 3,600 3,600 3,600 3,600 -00
-00 578 578 578 578 -00
-00 738 738 738 738 -00
2,102 14,125 14,125 14,125 14,125 -00
-00 402 402 402 402 592,296.00
-00 391 391 391 391 -00
19,200 13,615 13,615 13,615 13,615 -00
275 94 94 94 94 -00
Page 48
Costo Unitario Pareto
Page 49
Costo Unitario Pareto
Page 50
Costo Unitario Pareto
Page 51
Costo Unitario Pareto
Page 52
Costo Unitario Pareto
Page 53
Costo Unitario Pareto
Page 54
Costo Unitario Pareto
Page 55
Costo Unitario Pareto
Page 56
Costo Unitario Pareto
CONSUMOS EN PESOS
P2 P3 P4 P5
Page 57
Costo Unitario Pareto
1,565,790.00 -00 -00 -00
-00 433,708.00 -00 -00
2,698,676.99 -00 3,055,966.62 3,055,966.62
-00 234,229.40 -00 232,718.24
2,696,566.76 -00 -00 -00
-00 452,526.67 -00 -00
-00 5,368,003.87 1,789,334.62 -00
2,114,479.81 95,440.13 -00 2,114,479.81
889,850.72 -00 742,157.66 -00
531,425.00 -00 -00 -00
-00 13,000,214.00 -00 -00
-00 -00 192,655.00 -00
-00 -00 723,160.00 -00
-00 1,140,163.37 -00 -00
9,490,683.32 553,392.61 415,044.46 -00
-00 -00 277,635.43 -00
-00 -00 -00 -00
413,677.77 -00 -00 -00
-00 6,835,652.61 -00 -00
-00 -00 -00 -00
3,327,540.78 -00 -00 2,530,525.02
1,807,283.30 3,210,000.44 -00 2,012,882.51
-00 -00 -00 -00
65,699.99 656,999.93 2,627,999.73 196,442.98
1,311,334.94 1,637,537.66 -00 -00
-00 915,577.28 -00 984,001.21
-00 949,895.91 1,112,606.59 -00
-00 -00 -00 -00
-00 2,580,950.11 -00 -00
-00 -00 -00 645,210.00
-00 6,362,053.55 -00 -00
-00 -00 -00 -00
-00 1,283,157.89 -00 1,222,359.89
-00 -00 -00 359,519.52
1,266,247.70 -00 1,266,247.70 4,800,401.73
-00 708,681.53 -00 749,927.55
-00 26,433.85 -00 -00
-00 186,017.16 -00 -00
1,103,782.02 493,957.70 -00 -00
-00 -00 -00 6,072.34
-00 370,078.29 -00 -00
-00 -00 -00 -00
-00 -00 -00 6,029,700.00
1,190,681.99 1,845,557.08 -00 893,011.49
Page 58
Costo Unitario Pareto
-00 -00 -00 13,043,178.10
-00 -00 -00 5,921,806.00
282,099.18 16,828,079.82 12,740,520.24 -00
574,382.84 574,382.84 521,539.62 91,901.25
-00 461,133.05 -00 -00
-00 22,053,879.00 -00 -00
517,369.72 -00 -00 -00
-00 -00 109,455.04 109,455.04
-00 -00 -00 -00
-00 -00 167,011.73 -00
-00 270,704.34 -00 324,309.16
-00 -00 217,080.00 -00
36,317,888.46 -00 -00 -00
3,519,200.27 -00 5,175,294.51 -00
-00 503,505.00 -00 -00
-00 -00 -00 -00
10,011,347.50 -00 -00 9,989,512.50
-00 994,901.04 22,273.90 -00
2,084,822.39 -00 3,573,981.23 1,191,327.08
-00 -00 -00 294,198.43
459,695.88 585,599.85 -00 3,025,599.21
484,264.24 459,082.50 303,149.41 120,388.09
-00 -00 969,777.37 -00
-00 -00 -00 -00
-00 389,322.67 2,099,288.89 -00
-00 -00 -00 951,007.34
-00 -00 -00 -00
6,890.34 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 2,647,733.21 6,096,405.73 882,577.74
6,775,298.67 -00 -00 6,907,285.00
-00 -00 -00 2,166,450.00
6,795,307.32 -00 426,171.67 -00
-00 257,736.87 -00 126,951.39
-00 -00 -00 -00
-00 -00 -00 -00
-00 4,088,747.14 -00 8,166,953.14
152,102.13 456,306.38 1,053,792.66 250,806.70
-00 1,212,965.87 -00 -00
-00 -00 -00 1,011,130.41
132,604.23 36,004.06 110,543.70 -00
-00 -00 -00 -00
Page 59
Costo Unitario Pareto
-00 -00 -00 2,808,157.58
133,541.32 -00 -00 -00
-00 799,184.00 -00 -00
359,511.03 -00 -00 -00
-00 5,754,118.00 -00 -00
633,520.35 -00 -00 -00
-00 179,682.13 -00 828,100.24
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 386,221.73
110,130.01 -00 77,850.53 -00
-00 1,138,606.78 -00 -00
-00 -00 -00 7,415,706.00
-00 -00 -00 -00
2,223,600.00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
1,598,204.35 -00 -00 3,040,504.35
-00 -00 -00 -00
-00 6,122,361.98 -00 5,177,357.41
256,612.76 -00 1,532,548.45 -00
-00 711,775.00 -00 -00
212,242.67 2,428,763.67 723,393.78 176,868.90
-00 2,345,994.43 -00 -00
213,272.24 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 2,260,294.62 -00 -00
726,225.00 -00 -00 -00
7,933,868.60 -00 344,202.54 -00
-00 689,098.77 -00 -00
-00 -00 -00 -00
-00 -00 -00 1,110,982.87
-00 26,203,048.34 -00 26,982,525.08
-00 33,439.44 -00 760,583.35
-00 4,646,997.00 -00 -00
-00 -00 -00 2,730,000.00
-00 -00 -00 -00
324,539.88 -00 -00 -00
-00 -00 -00 -00
-00 388,399.12 -00 -00
-00 102,904.26 -00 -00
Page 60
Costo Unitario Pareto
-00 -00 38,400.00 -00
-00 3,838,527.00 -00 -00
-00 133,342.38 641,313.33 2,539.85
1,894,935.46 -00 631,855.77 -00
-00 5,629,067.69 -00 -00
-00 630,000.00 -00 -00
-00 -00 4,898,400.00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 1,240,683.33 -00 -00
-00 1,069,001.93 461,041.66 -00
-00 -00 -00 -00
15,352.84 -00 34,390.37 65,096.06
-00 -00 -00 1,222,440.00
-00 2,122,877.07 -00 -00
-00 4,601,194.50 -00 -00
3,219,999.91 601,307.17 1,097,084.94 2,104,575.10
-00 -00 -00 7,500,000.00
-00 -00 -00 601,334.02
-00 6,018,516.00 -00 -00
-00 -00 -00 -00
2,695,312.23 33,728.71 1,796,874.82 1,796,874.82
-00 -00 -00 -00
-00 572,329.14 252,889.62 251,410.73
-00 15,949,171.56 13,653,903.33 -00
-00 36,635.98 -00 -00
-00 3,360,814.59 -00 3,360,814.59
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 33,005.00 -00
-00 74,086.34 145,323.20 -00
-00 -00 -00 1,517,997.93
-00 -00 -00 137,512.74
-00 8,413,981.89 -00 -00
90,625.93 -00 -00 -00
-00 96,887.47 543,646.37 -00
-00 -00 -00 282,719.76
27,930.00 -00 -00 -00
1,524,333.82 -00 -00 757,539.70
-00 -00 393,916.40 210,523.53
519,381.91 -00 -00 -00
-00 -00 -00 730,265.67
-00 1,406,154.09 -00 638,817.31
-00 -00 -00 -00
Page 61
Costo Unitario Pareto
12,024.23 62,626.17 27,054.51 52,104.98
14,679,631.52 -00 -00 -00
-00 -00 -00 729,675.96
-00 -00 1,436,390.00 -00
-00 352,411.81 -00 -00
-00 -00 -00 -00
2,360,193.73 8,219.58 -00 2,353,148.38
280,257.34 11,677.39 233,547.78 6,305.79
-00 -00 575,712.71 69,085.52
457,968.85 -00 -00 2,289,844.23
537,844.66 -00 -00 -00
-00 -00 -00 457,731.19
-00 226,515.93 892,739.24 -00
-00 13,217.50 8,811.67 -00
-00 -00 -00 -00
772,283.52 -00 874,529.51 878,880.41
-00 -00 249,996.12 -00
1,579,485.62 -00 -00 3,897,432.04
-00 5,961,985.10 4,275,478.36 -00
369,240.00 165,240.00 -00 -00
-00 -00 12,222,956.31 12,222,956.31
-00 -00 -00 -00
-00 207,493.44 408,884.14 205,459.19
803,129.70 -00 -00 -00
-00 85,600.01 80,000.01 -00
-00 -00 -00 280,000.00
623,700.00 792,000.00 -00 396,000.00
85,318.74 21,574.85 50,995.11 -00
9,649,009.13 12,234,943.58 3,936,795.72 9,649,009.13
-00 -00 385,847.02 964,617.56
-00 -00 -00 9,614,399.97
-00 209,105.82 -00 228,115.44
-00 -00 -00 -00
-00 -00 -00 381,900.00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 5,445,818.15
-00 872,873.63 -00 -00
559,709.67 -00 -00 -00
-00 10,003,803.81 8,527,227.60 -00
-00 -00 -00 -00
-00 185,239.85 -00 388,820.29
-00 3,712,776.42 7,308,615.00 54,814.61
25,501.18 -00 19,125.88 42,805.55
Page 62
Costo Unitario Pareto
-00 206,570.00 -00 -00
-00 21,611,030.88 17,288.82 -00
-00 5,220,921.77 3,816,673.84 -00
-00 -00 -00 54,000.00
-00 886,476.77 -00 1,063,346.78
43,896.24 -00 25,562.07 -00
-00 -00 -00 -00
164,896.08 -00 -00 -00
357,000.00 -00 382,500.00 714,000.00
5,851,911.54 3,562,033.11 2,614,362.68 1,017,723.75
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 168,670.00 -00
-00 182,838.17 471,261.27 18,119.10
-00 1,653,556.31 -00 3,290,659.32
391,200.00 652,000.00 -00 -00
-00 -00 -00 30,231.05
-00 1,781,999.99 -00 3,778,487.98
-00 586,758.54 -00 -00
30,707.41 17,777.97 2,295,782.82 -00
-00 -00 -00 -00
-00 150,880.00 -00 -00
53,450.79 -00 -00 -00
-00 -00 637,590.00 642,042.00
-00 -00 -00 -00
-00 312,000.00 -00 -00
-00 232,158.40 -00 -00
-00 306,488.21 -00 -00
-00 -00 -00 -00
36,750.00 -00 -00 -00
185,857.36 -00 148.09 25,101.85
-00 3,525,561.14 2,417,947.35 2,937,967.62
-00 208,508.47 -00 221,723.80
-00 730,600.00 -00 438,798.36
-00 -00 348,398.16 -00
-00 -00 -00 -00
910,057.93 650,041.38 -00 1,300,082.76
280,000.00 -00 -00 -00
-00 -00 17,385.92 1,390.87
-00 -00 -00 -00
-00 -00 -00 -00
-00 63,305.21 66,580.56 68,810.01
137,546.98 278,532.64 -00 -00
-00 838,440.00 -00 586,908.00
Page 63
Costo Unitario Pareto
-00 1,916,705.06 -00 -00
41,521.03 -00 -00 -00
6,528.00 34,000.00 14,960.00 28,560.00
-00 1,620,121.49 -00 -00
97,820.00 20,100.00 -00 -00
-00 736,119.58 -00 -00
-00 -00 -00 390,003.56
-00 -00 -00 -00
-00 -00 -00 153,120.00
136,639.55 1,247,468.52 1,363,865.18 182,186.07
-00 253,443.22 -00 239,641.86
-00 -00 -00 -00
-00 490,000.02 -00 -00
-00 1,225,122.50 -00 -00
-00 489,985.63 -00 -00
-00 -00 -00 -00
488,384.49 -00 -00 -00
-00 604,252.35 -00 -00
50,047,664.95 -00 -00 8,441,774.81
325,055.87 825,882.69 2,648.60 722,346.37
481,328.39 721,992.58 -00 495,768.24
-00 -00 715,190.00 732,445.00
-00 1,442,632.53 -00 4,199,427.86
-00 -00 -00 -00
-00 1,815,441.11 -00 -00
-00 473,390.70 -00 479,163.76
-00 848,470.00 -00 -00
-00 -00 -00 -00
-00 343,140.00 -00 -00
5,677,234.25 34,063.41 -00 1,203,573.66
-00 -00 -00 -00
-00 -00 -00 -00
13,200,065.65 8,652,973.03 8,800,043.77 10,890,054.16
-00 -00 -00 -00
-00 4,416,072.30 8,355,322.53 13,221,969.82
-00 358,174.00 -00 -00
-00 366,499.75 -00 -00
-00 -00 -00 -00
-00 -00 -00 107,060.00
-00 -00 -00 630.96
-00 -00 -00 -00
-00 124,799.77 -00 -00
-00 207,566.52 -00 -00
20,673,417.31 27,092,513.39 15,499,894.63 3,886,602.45
Page 64
Costo Unitario Pareto
-00 -00 -00 205,200.00
2,848,647.03 3,265,392.78 1,836,783.44 857,165.60
-00 510,283.00 -00 306,983.00
-00 548,458.51 -00 -00
-00 537,281.10 -00 -00
-00 2,020,109.59 -00 -00
503,185.01 202,280.37 -00 805,096.02
-00 -00 -00 701,822.08
1,970,096.01 -00 -00 1,970,096.01
-00 -00 -00 5,610,350.21
-00 -00 31,295,661.36 31,295,661.36
-00 -00 -00 485,330.09
-00 3,514,427.84 7,028,855.69 -00
624,000.00 -00 699,648.00 345,600.00
-00 69,418.75 -00 354,275.00
-00 -00 -00 -00
1,567,084.31 -00 168,705.25 581,095.86
-00 -00 -00 -00
154,938.00 -00 -00 -00
-00 5,472,392.04 1,913,513.08 3,648,261.36
-00 -00 -00 92,984.86
-00 -00 3,185.00 -00
-00 -00 35,600,000.00 -00
-00 175,508.00 -00 2,670.00
-00 107,978.20 -00 53,989.10
373,048.00 -00 -00 88,400.00
-00 17,680.00 -00 -00
-00 -00 43,957.35 -00
-00 -00 -00 253,121.54
-00 -00 -00 -00
-00 -00 -00 -00
-00 167,617.19 -00 -00
-00 166,985.11 -00 -00
-00 28,571.90 -00 -00
-00 4,835,415.17 3,477,524.61 -00
82,410.00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
296,940.85 -00 -00 -00
10,108.54 112,892.23 -00 177,910.39
-00 -00 -00 -00
12,062,934.90 5,819,963.99 18,094,402.35 -00
-00 -00 10,400.00 -00
-00 -00 160,000.00 -00
Page 65
Costo Unitario Pareto
1,863,103.28 794,371.09 449,824.59 4,091,489.65
-00 1,881,765.00 -00 954,000.00
-00 -00 268,967.41 -00
55,161.68 3,951.41 46,942.75 -00
60,805,963.37 45,192,561.16 25,499,274.96 11,768,896.14
-00 505,636.90 -00 -00
-00 236,676.65 -00 231,714.07
-00 93,831.30 -00 -00
7,120,280.25 7,534,688.10 -00 7,534,688.10
727,509.50 363,754.75 1,455,019.00 -00
-00 -00 -00 -00
1,460,014.61 1,440,728.70 -00 1,424,299.96
1,421,659.72 1,563,192.60 -00 1,421,659.72
96,372.33 53,863.04 127,570.37 189,938.10
-00 -00 -00 -00
-00 -00 -00 115,724.70
-00 544,612.00 -00 -00
150,013.09 -00 191,293.67 -00
-00 -00 -00 -00
3,344,573.27 -00 -00 -00
-00 -00 -00 -00
1,992,672.31 1,357,920.40 775,954.52 357,625.30
-00 -00 -00 -00
722,546.25 -00 406,907.63 433,527.75
-00 1,231,326.92 14,506,117.63 14,486,199.10
-00 -00 361,200.00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
4,529,702.20 1,078,957.23 1,498,551.70 4,435,713.04
-00 -00 29,500.00 266,680.00
-00 58,464.03 148,186.06 6,367.37
-00 1,443,485.85 2,886,971.70 -00
-00 -00 23,232.89 -00
985,105.66 -00 -00 60,167.65
-00 36,698,195.09 71,691,335.57 -00
6,950,786.65 4,559,716.04 6,672,755.19 10,843,227.18
189,060.03 91,749.72 1,145,481.37 -00
-00 165,742.38 -00 55,430.40
-00 -00 -00 -00
-00 11,490,330.86 21,854,098.62 1,276,703.43
-00 -00 -00 -00
-00 545,954.06 975,640.12 176,929.56
Page 66
Costo Unitario Pareto
-00 -00 44,763.03 99,473.39
-00 139,848.93 -00 50,087.74
487,550.00 -00 1,254,400.00 1,029,000.00
-00 254,800.00 -00 147,980.00
-00 106,409.44 -00 -00
-00 -00 -00 96,543.29
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 120,242.67 23,857.67
95,839.06 171,276.73 -00 -00
-00 -00 -00 228,942.00
-00 -00 -00 57,828.00
461,563.68 263,479.88 -00 104,728.51
-00 93,600.00 -00 -00
489,629.16 -00 -00 473,444.19
-00 45,000.00 -00 -00
-00 -00 -00 -00
-00 221,206.59 -00 -00
-00 4,400,000.00 -00 4,400,000.00
3,816,120.00 -00 -00 -00
1,729,432.24 1,535,716.21 -00 1,524,905.70
-00 2,817,984.20 4,961,967.77 12,404.92
23,626,581.74 32,735,348.07 18,484,204.86 8,217,941.47
-00 456,050.89 -00 1,461,659.51
-00 -00 -00 -00
84,356.01 10,529.31 63,297.38 -00
966,317.73 -00 -00 -00
-00 70,257.62 -00 -00
-00 27,061.72 36,959.63 81,555.86
36,810.36 -00 -00 4,317.93
-00 -00 -00 -00
-00 11,991,468.93 -00 -00
391,257.89 -00 -00 1,004,228.58
1,484,294.34 195,830.88 847,519.75 682,814.30
18,910.00 -00 -00 31,310.00
795,808.21 118,606.03 558,137.03 237,212.06
-00 30,600.00 -00 -00
-00 30,600.00 166,800.00 81,600.00
-00 1,862.51 -00 14,778.58
280,441.17 360,346.92 -00 194,481.10
79,980.04 104,366.28 56,617.00 18,886.54
68,880.51 72,353.47 95,835.92 15,524.12
-00 -00 -00 -00
5,211,203.66 4,894,425.56 2,630,753.74 1,169,223.88
Page 67
Costo Unitario Pareto
-00 27,050,231.75 67,625,579.38 -00
21,068.33 1,056,050.14 5,267,082.98 3,950.31
61,193.00 10,025.86 42,352.65 -00
-00 -00 -00 81.60
-00 23,808.00 -00 -00
10,230,190.67 -00 -00 -00
-00 35,650.00 -00 34,730.00
-00 -00 2,695,464.82 -00
264,487.29 473,023.61 521,358.91 269,561.39
1,102,465.65 -00 2,092.43 185,281.73
4,375.52 26,253.11 -00 4,375.52
-00 -00 367,044.85 -00
2,038,100.07 23,234.34 -00 407,280.26
-00 -00 -00 -00
-00 -00 -00 46,740.00
-00 3,463,835.61 1,478,116.03 -00
-00 -00 -00 -00
18,266.10 214,115.17 442,039.50 115,076.40
-00 1,286,190.35 713,326.12 -00
-00 -00 -00 560,878.42
-00 442,541.48 -00 518,809.27
2,914,289.45 1,844,523.14 1,070,737.11 833,747.30
-00 -00 -00 -00
-00 5,006,874.37 4,259,469.60 -00
-00 -00 -00 -00
-00 1,200,006.56 -00 5,964,032.59
822,199.48 1,273,136.05 704,038.37 928,157.25
4,136,732.81 -00 -00 -00
547.07 7,877.78 9,912.88 547.07
-00 681,244.83 -00 517,681.29
-00 -00 -00 -00
-00 378,265.12 2,124,398.02 105,073.64
21,974,178.54 19,080,361.17 9,631,766.32 13,655,552.60
-00 155,302.86 -00 568,437.73
55,901.33 284.68 -00 -00
637,500.00 -00 -00 -00
-00 -00 -00 -00
16,509,895.48 6,603,958.19 -00 6,603,958.19
-00 -00 -00 -00
-00 -00 928.20 -00
13,664,736.00 3,060,000.00 -00 1,392,300.00
912,739.62 -00 1,776,799.79 -00
7,436.38 1,862.82 7,272.46 -00
1,563,252.88 575,709.78 949,117.82 471,948.13
Page 68
Costo Unitario Pareto
-00 1,320,600.32 -00 1,320,600.32
113,664.68 -00 -00 461,478.60
11,789.22 22,732.78 15,822.01 4,006.65
-00 -00 416,475.99 -00
855,378.16 855,378.16 1,512,032.10 738,735.68
-00 82,620.00 -00 127,500.01
-00 5,598,051.37 -00 536,643.23
-00 -00 139,703.24 123,941.61
3,861.49 8,532.06 2,813.37 12,963.59
-00 1,547,566.67 -00 1,853,666.25
1,806,000.00 2,279,000.00 -00 1,806,000.00
11,907,519.97 12,244,055.20 5,586,400.33 11,724,431.29
79,799.08 133,201.03 111,029.21 20,258.87
-00 -00 155,972.71 -00
1,190,000.00 170,000.00 340,000.00 -00
-00 -00 -00 -00
305,818.57 3,342,596.92 764,546.41 1,773,747.68
429,874.58 107,468.64 12,386.84 481,867.91
-00 -00 -00 -00
Page 69
Costo Unitario Pareto
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
Page 70
Costo Unitario Pareto
NSUMOS EN PESOS
P6 P7 P8 P9
Page 71
Costo Unitario Pareto
-00 -00 -00 195,723.75
-00 -00 1,427,782.08 232,686.26
767,792.61 3,823,759.23 4,606,755.65 2,251,114.71
-00 -00 -00 58,368.45
898,855.59 898,855.59 -00 561,784.74
-00 -00 306,670.96 94,899.70
745,556.09 1,342,000.97 6,250,742.29 2,798,817.57
-00 4,217,122.08 -00 1,335,884.40
889,850.72 -00 -00 315,232.39
-00 1,225,576.00 109,217.00 233,277.25
-00 -00 -00 1,625,026.75
-00 665,205.00 -00 107,232.50
-00 -00 -00 90,395.00
145,176.08 -00 910,006.17 274,418.20
2,213,570.45 2,905,311.22 857,758.55 2,054,470.08
-00 -00 -00 34,704.43
-00 -00 -00 15,755.00
-00 -00 -00 51,709.72
-00 -00 3,305,599.17 1,267,656.47
-00 413,580.00 -00 51,697.50
-00 5,061,050.05 -00 1,364,889.48
401,250.05 -00 434,411.22 1,118,774.69
332,416.20 -00 -00 41,552.02
525,599.95 565,019.94 -00 579,720.31
2,299,729.18 182,673.52 -00 720,092.51
-00 -00 1,309,829.42 410,950.83
-00 -00 -00 257,812.81
-00 -00 456,148.78 57,018.60
648,447.66 648,447.66 -00 484,730.68
387,768.00 387,768.00 -00 177,593.25
648,403.04 648,403.04 -00 957,357.45
105,226.11 108,434.22 -00 26,707.54
-00 -00 1,923,136.89 553,581.83
-00 28,147.44 372,313.81 94,997.60
-00 -00 -00 916,612.14
687,433.59 749,927.55 -00 361,996.28
-00 -00 33,810.74 7,530.57
-00 -00 -00 23,252.15
-00 -00 -00 199,717.47
-00 -00 -00 759.04
-00 -00 370,078.29 92,519.57
-00 1,785,000.00 -00 373,125.00
-00 6,029,700.00 -00 2,256,436.13
1,190,681.99 -00 651,898.39 944,731.74
Page 72
Costo Unitario Pareto
-00 8,852,835.82 -00 2,737,001.74
-00 -00 -00 740,225.75
3,626,989.49 2,417,993.00 10,074,970.82 5,746,331.57
-00 -00 172,314.85 269,098.36
-00 -00 -00 57,641.63
-00 -00 11,043,135.00 4,137,126.75
3,295,836.72 3,295,836.72 -00 888,630.39
-00 -00 -00 27,363.76
-00 -00 -00 65,400.00
-00 355,573.37 1,478,861.97 277,118.26
-00 -00 -00 74,376.69
-00 980,880.00 -00 149,745.00
-00 -00 -00 4,539,736.06
2,070,117.81 2,070,117.81 6,957,665.94 3,007,751.79
-00 -00 -00 62,938.13
36,450.36 41,443.56 -00 9,736.74
-00 19,955,701.25 -00 4,994,570.16
-00 -00 -00 127,146.87
-00 -00 1,215,941.27 1,008,259.00
7,819.23 -00 245,328.26 68,418.24
-00 2,927,999.24 1,269,775.67 1,033,583.73
76,901.16 216,950.38 484,264.24 268,125.00
484,163.17 -00 483,679.49 242,202.50
-00 11,274,240.00 -00 2,393,280.00
1,431,333.33 -00 2,385,555.56 788,187.56
-00 -00 -00 118,875.92
2,377,751.48 2,377,751.48 -00 594,437.87
1,382,201.97 -00 -00 347,043.40
9,180.00 -00 -00 116,241.75
-00 2,865,678.00 -00 1,261,378.50
225,129.26 -00 537,189.61 95,289.86
1,323,866.61 1,323,866.61 2,786,739.21 2,299,666.62
-00 22,173,704.72 -00 4,482,036.05
-00 2,166,450.00 -00 541,612.50
2,003,006.86 1,789,921.02 1,385,057.94 1,872,758.14
-00 -00 -00 48,086.03
-00 -00 424,589.25 53,073.66
-00 -00 -00 41,202.75
10,155,985.71 -00 12,608,828.57 5,346,031.82
469,251.24 173,946.58 809,053.86 420,657.44
578,274.42 578,274.42 -00 296,189.34
606,275.41 606,275.41 -00 277,960.15
6,581,991.56 5,778,329.59 -00 4,091,377.81
-00 -00 -00 1,131,922.49
Page 73
Costo Unitario Pareto
-00 -00 -00 351,019.70
336,843.03 143,507.09 -00 76,736.43
-00 -00 -00 99,898.00
-00 961,344.42 -00 165,106.93
-00 -00 -00 719,264.75
-00 -00 -00 79,190.04
197,259.73 -00 783,179.71 248,527.73
-00 -00 -00 48,750.00
-00 390,587.52 -00 48,823.44
-00 -00 -00 48,277.72
-00 216,842.20 778,505.27 147,916.00
760,332.10 -00 -00 237,367.36
-00 -00 -00 926,963.25
-00 -00 -00 185,346.33
-00 -00 -00 277,950.00
-00 -00 -00 138,975.00
1,115,135.40 1,115,135.40 -00 278,783.85
-00 846,058.20 -00 685,595.86
-00 2,569.12 -00 321.14
5,402,084.10 1,800,694.70 9,003,473.51 4,000,963.56
2,407,526.69 106,921.98 -00 716,600.05
1,281,550.00 -00 -00 249,165.63
5,129,197.96 4,386,348.60 1,061,213.37 1,764,753.62
-00 -00 2,345,994.43 586,498.61
-00 1,417,114.74 -00 203,798.37
707,890.58 -00 570,538.68 159,803.66
1,154,313.13 384,771.04 -00 192,385.52
-00 1,474,477.26 -00 184,309.66
697,568.36 -00 -00 87,196.04
1,042,679.97 1,042,679.97 -00 543,206.82
-00 -00 -00 90,778.13
4,268,111.52 2,065,215.25 609,238.50 2,332,832.73
-00 -00 413,116.43 137,776.90
3,380,000.00 3,384,056.00 -00 1,268,852.00
2,241,726.96 -00 -00 419,088.73
11,657,345.58 1,099.12 31,374,912.97 16,409,350.10
329,476.84 -00 368,817.36 186,539.62
6,588,396.00 -00 16,401,993.00 4,599,173.25
-00 2,730,000.00 -00 682,500.00
5,173,912.61 -00 -00 646,739.08
-00 -00 -00 40,567.48
-00 -00 1,347,849.58 168,481.20
-00 -00 -00 48,549.89
328,007.32 196,161.24 -00 78,384.10
Page 74
Costo Unitario Pareto
133,440.00 -00 -00 21,480.00
-00 -00 11,527,065.00 2,371,765.00
257,160.30 -00 -00 129,294.48
-00 -00 572,461.33 387,406.57
-00 -00 -00 703,633.46
-00 -00 1,080,450.00 213,806.25
-00 -00 -00 612,300.00
-00 -00 943,567.00 147,775.78
-00 -00 -00 70,425.00
570,219.30 601,159.03 -00 301,507.71
436,452.77 -00 -00 247,733.05
3,077,759.42 3,077,759.42 -00 862,356.25
-00 -00 16,888.13 16,465.93
-00 1,222,440.00 -00 305,610.00
1,029,640.80 1,029,640.80 -00 522,769.83
7,596,603.00 -00 6,115,550.00 3,397,990.31
631,372.53 -00 1,521,307.15 1,297,282.64
-00 7,500,000.00 -00 1,875,000.00
601,933.86 601,933.86 -00 225,650.22
-00 -00 18,130,959.00 3,847,906.13
22,398.23 22,398.23 -00 5,599.56
1,796,874.82 -00 898,437.41 1,239,567.53
-00 -00 -00 37,041.11
-00 -00 -00 161,198.65
1,853,870.50 1,235,913.66 -00 4,086,607.38
118,700.56 118,700.56 -00 34,254.64
-00 8,752,121.33 -00 2,354,320.64
48,327.76 48,327.76 -00 12,081.94
580,890.00 -00 -00 72,611.25
-00 -00 18,655.00 78,422.75
-00 -00 88,333.71 38,467.91
-00 1,379,998.12 745,198.99 455,399.38
66,006.12 203,518.86 -00 50,879.72
-00 -00 5,844,328.41 1,782,288.79
192,884.45 102,258.52 -00 48,221.11
325,649.56 -00 110,344.07 134,565.93
186,350.12 282,719.76 -00 93,973.71
27,930.00 17,290.00 -00 9,143.75
-00 1,361,720.58 -00 455,449.26
-00 -00 -00 95,283.42
-00 -00 -00 64,922.74
-00 -00 1,456,443.07 273,338.59
-00 322,558.64 1,141,051.20 501,446.39
-00 -00 965,027.03 120,628.38
Page 75
Costo Unitario Pareto
40,581.76 -00 -00 24,298.95
24,466,052.53 24,466,052.53 -00 7,951,467.07
-00 -00 -00 183,118.26
-00 240,195.00 -00 269,920.63
-00 -00 207,160.99 69,946.60
-00 -00 -00 27,066.03
-00 -00 11,742.26 680,023.48
315,289.50 -00 -00 105,884.72
4,605,701.65 2,325,879.33 -00 947,047.40
-00 2,289,844.23 1,190,719.00 778,547.04
-00 -00 -00 67,230.58
-00 457,731.19 -00 114,432.80
179,880.29 -00 -00 162,391.93
13,217.50 -00 12,116.04 5,920.34
384,694.27 -00 430,611.52 101,913.22
221,895.55 1,100,775.95 1,186,488.55 629,356.69
-00 -00 -00 31,249.51
-00 1,579,485.62 -00 882,050.41
1,286,318.70 857,545.80 -00 1,547,666.00
-00 -00 -00 66,810.00
3,055,739.08 -00 9,167,217.24 4,583,608.62
1,019,751.35 1,019,751.35 -00 254,937.84
-00 -00 199,153.02 131,437.94
240,938.91 240,938.91 -00 160,625.94
-00 -00 90,000.01 31,950.00
-00 -00 -00 35,000.00
554,400.00 -00 396,000.00 352,687.50
2,981,252.67 6,335,161.92 29,420.26 1,678,303.05
-00 3,936,795.72 9,649,009.13 6,131,945.30
-00 -00 -00 168,808.07
-00 -00 -00 1,201,800.00
209,105.82 228,305.54 -00 109,329.08
-00 953,800.00 -00 119,225.00
190,950.00 -00 190,950.00 95,475.00
-00 -00 -00 56,928.75
-00 193,370.48 -00 24,171.31
-00 -00 -00 680,727.27
-00 -00 -00 109,109.20
167,912.90 373,139.78 -00 137,595.29
1,162,803.76 775,202.51 387,896.57 2,607,116.78
-00 -00 -00 74,037.00
-00 -00 -00 71,757.52
5,262,202.80 54,814.61 3,508,135.20 2,487,669.83
-00 -00 50,091.60 17,190.53
Page 76
Costo Unitario Pareto
-00 -00 -00 25,821.25
60,622.54 -00 30,311.27 2,714,906.69
1,080,190.71 720,127.14 3,098,347.02 1,742,032.56
1,500,660.00 -00 1,501,200.00 381,982.50
1,429,669.75 886,122.32 1,642,870.78 870,593.02
-00 -00 89,026.52 19,810.60
351,750.00 -00 -00 43,968.75
1,052,194.03 1,052,194.03 -00 283,660.52
170,000.00 -00 -00 202,937.50
2,205,068.11 2,900,512.67 3,816,464.04 3,170,061.05
3,369,288.84 -00 -00 421,161.11
-00 -00 132,034.02 16,504.25
-00 -00 -00 21,083.75
505,687.56 100,478.64 118,597.73 174,622.81
-00 -00 4,113,324.15 1,544,553.22
594,950.00 57,050.00 -00 252,650.00
78,828.26 -00 -00 13,632.41
-00 482,760.00 3,239,999.98 1,262,668.49
194,290.91 16,190.91 -00 99,655.04
5,381,877.36 4,444,493.32 4,929,347.14 3,539,533.87
-00 -00 -00 76,676.25
-00 -00 -00 18,860.00
106,901.57 53,450.79 -00 26,725.39
-00 -00 -00 278,607.75
-00 79,007.17 -00 9,875.90
-00 -00 -00 39,000.00
-00 -00 -00 29,019.80
38,311.03 -00 306,488.21 81,410.93
1,513,248.89 -00 -00 335,165.71
60,750.00 48,750.00 -00 18,281.25
25,590.56 25,101.85 74,409.59 42,026.16
587,593.52 1,468,983.81 -00 1,367,256.68
-00 -00 295,142.27 120,498.07
-00 -00 -00 146,174.80
9,475.26 -00 -00 44,734.18
727,200.06 727,200.06 -00 181,800.02
411,692.87 736,713.56 975,062.07 641,013.03
-00 376,600.00 -00 82,075.00
-00 -00 50,766.89 8,692.96
-00 694,118.87 707,142.26 175,157.64
1,161,393.21 1,161,393.21 -00 290,348.30
-00 13,762.00 61,075.76 34,191.69
-00 -00 -00 52,009.95
235,092.00 -00 -00 301,879.50
Page 77
Costo Unitario Pareto
-00 -00 2,735,226.80 1,066,636.14
68,747.93 55,134.48 -00 20,675.43
22,032.00 -00 -00 13,260.00
-00 -00 1,616,087.99 593,596.38
-00 270,680.00 -00 48,575.00
351,929.68 794,507.91 -00 235,319.65
301,082.74 157,301.43 80,600.73 116,123.56
4,364,183.28 1,454,727.76 -00 727,363.88
255,200.00 77,836.00 -00 60,769.50
2,220,392.76 1,835,777.72 413,714.21 925,005.50
-00 -00 378,910.16 108,999.40
-00 -00 138,520.49 17,315.06
179,952.51 172,725.01 61,495.00 113,021.57
245,000.00 123,725.00 245,000.00 229,855.94
-00 -00 -00 61,248.20
4,669,716.81 2,862,005.59 -00 941,465.30
484,757.87 484,757.87 -00 182,237.53
1,453,347.75 1,492,503.30 -00 443,762.92
21,104,437.03 19,898,469.20 48,841,697.12 18,541,755.39
361,173.19 -00 1,163,218.44 505,100.70
240,664.19 -00 229,232.64 301,206.28
-00 -00 -00 263,064.38
-00 945,254.32 2,960,696.82 1,423,332.60
-00 703,591.08 -00 131,996.50
-00 -00 3,082,461.65 1,036,229.31
487,246.04 467,617.65 37,524.87 246,004.41
-00 -00 848,470.00 212,117.50
-00 572,186.67 -00 129,000.00
229,140.00 -00 -00 71,535.00
1,152,478.55 1,169,510.26 4,025,159.09 1,657,752.40
1,004,999.99 -00 -00 125,625.00
-00 -00 -00 36,860.44
3,300,016.41 -00 4,400,021.88 6,705,399.60
1,314,477.40 -00 -00 164,309.67
7,217,948.79 8,803,710.26 11,412,451.93 7,703,711.27
-00 319,261.00 256,150.00 116,698.13
-00 -00 -00 45,812.47
1,467,754.79 -00 -00 183,469.35
-00 -00 -00 13,382.50
1,056,853.08 1,056,853.08 -00 264,292.14
-00 -00 566,192.74 70,774.09
207,999.62 -00 207,999.62 67,599.88
302,009.29 156,712.72 -00 83,286.07
-00 -00 8,062,632.75 10,593,188.24
Page 78
Costo Unitario Pareto
206,226.00 604,314.00 205,200.00 152,617.50
629,491.20 257,149.68 2,109,953.95 1,641,648.80
-00 -00 -00 102,158.25
-00 -00 -00 68,557.31
192,768.84 192,768.84 -00 115,352.35
-00 -00 2,022,129.70 783,676.26
100,637.00 41,764.36 112,713.44 308,766.90
-00 -00 -00 87,727.76
-00 2,955,144.02 -00 861,917.01
-00 4,141,579.74 1,372,682.68 1,893,076.49
7,823,915.34 -00 23,471,746.02 11,735,873.01
-00 485,330.09 -00 121,332.52
-00 57,613.57 -00 1,329,913.27
-00 -00 360,000.00 253,656.00
-00 -00 -00 52,961.72
-00 381,900.00 -00 47,737.50
-00 351,469.27 309,292.96 372,205.95
187,134.61 -00 138,011.77 40,643.30
-00 505,641.00 -00 82,572.38
1,824,130.68 4,560,326.70 3,648,261.36 2,633,360.65
64,268.95 92,984.86 -00 31,279.83
-00 -00 -00 23,216.38
-00 17,800,000.00 -00 6,675,000.00
-00 -00 -00 22,272.25
18,143.88 -00 205,689.62 48,225.10
712,504.00 -00 -00 190,944.00
176,800.00 -00 166,192.00 45,084.00
87,914.70 87,914.70 -00 27,473.34
126,560.77 126,560.77 -00 63,280.38
253,697.17 84,005.69 -00 73,714.99
230,943.65 -00 -00 28,867.96
293,852.58 -00 -00 57,683.72
-00 -00 115,219.72 35,275.60
-00 -00 -00 3,571.49
1,043,257.38 695,504.92 -00 1,256,462.76
-00 -00 -00 10,301.25
819,857.78 819,857.78 -00 204,964.45
7,143,939.36 5,357,954.52 -00 1,562,736.74
98,980.28 98,980.28 -00 61,862.68
128,176.35 -00 94,615.98 65,462.93
484,789.48 161,596.49 -00 80,798.25
12,062,934.90 6,031,467.45 12,062,934.90 8,266,829.81
28,800.00 -00 -00 4,900.00
-00 -00 -00 20,000.00
Page 79
Costo Unitario Pareto
400,375.79 599,766.12 1,923,717.94 1,388,155.50
4,770,000.00 954,000.00 -00 1,069,970.63
537,934.83 537,934.83 -00 168,104.63
1,112,890.85 908,824.24 2,410,359.95 814,229.47
21,576,309.58 21,372,315.38 37,660,467.63 32,858,758.01
307,845.91 231,654.05 -00 130,642.11
-00 -00 -00 58,548.84
-00 -00 -00 11,728.91
-00 -00 -00 2,773,707.06
-00 -00 -00 318,285.41
143,998.39 -00 143,998.39 35,999.60
730,721.60 78,386.50 1,198,769.14 796,525.83
-00 5,059,059.70 -00 1,360,903.93
77,959.67 99,221.40 175,976.23 137,694.49
-00 -00 138,600.00 17,325.00
-00 7,147.70 115,724.70 29,824.64
272,000.00 272,000.00 -00 136,076.50
150,013.09 106,034.43 333,077.62 116,303.99
1,411,642.33 -00 -00 176,455.29
1,672,286.63 1,155,884.52 2,188,688.75 1,045,179.15
-00 661,320.00 -00 82,665.00
662,464.57 1,004,913.88 1,058,689.64 1,058,813.36
-00 1,046,299.58 -00 217,979.08
403,738.56 55,395.21 253,525.00 304,261.69
3,693,980.77 -00 10,900,864.82 5,602,311.16
-00 60,600.00 -00 67,875.00
-00 402,000.00 -00 96,750.00
-00 306,000.00 -00 70,125.00
-00 402,000.00 -00 76,875.00
-00 432,000.00 -00 73,500.00
2,157,914.45 3,116,987.54 3,236,871.68 2,896,460.67
973,795.00 117,410.00 1,182,950.00 350,054.38
178,286.36 35,309.96 47,465.85 59,259.95
2,078,619.62 -00 1,385,746.41 974,352.95
22,946.06 -00 56,791.51 12,871.31
-00 119,991.65 -00 153,179.08
25,406,442.75 -00 35,288,419.81 21,135,549.15
7,228,818.12 2,780,314.66 20,535,404.09 8,578,243.84
9,553,092.17 6,984,099.98 8,549,405.82 5,399,332.07
27,715.20 -00 110,311.98 44,900.00
-00 -00 4,151,830.08 518,978.76
25,176,591.63 20,332,268.14 -00 10,016,249.09
50,700.00 -00 25,350.00 9,506.25
1,027,202.45 439,796.32 538,876.88 488,009.63
Page 80
Costo Unitario Pareto
-00 99,473.39 -00 124,652.60
50,087.74 -00 56,038.76 37,007.90
-00 -00 627,200.00 424,768.75
-00 -00 -00 50,347.50
-00 15,372.92 108,331.05 28,764.18
48,511.80 -00 48,511.80 24,195.86
-00 -00 -00 1,200.00
200,976.00 -00 209,760.00 51,342.00
555,883.78 47,715.35 477,630.61 168,136.95
71,642.07 95,839.06 175,072.34 76,208.66
-00 -00 -00 28,617.75
-00 114,234.00 -00 21,507.75
725,991.33 -00 95,250.82 267,389.43
280,800.00 -00 -00 46,800.00
-00 -00 136,008.10 164,586.80
-00 -00 -00 18,000.00
-00 -00 134,986.74 16,873.34
336,445.95 -00 -00 69,706.57
-00 -00 -00 1,650,000.00
1,050,000.00 1,050,000.00 -00 739,515.00
-00 -00 -00 598,756.77
6,216,105.13 4,471,973.45 20,157.99 2,316,915.90
-00 -00 10,613,471.41 11,829,110.41
-00 -00 1,030,215.68 466,457.63
-00 260,288.53 227,724.00 61,001.57
-00 -00 -00 19,772.84
1,932,635.45 -00 2,898,953.18 724,738.29
337,777.01 -00 183,171.65 73,900.78
59,090.93 78,367.76 48,192.10 47,890.90
-00 8,614.27 -00 6,757.56
-00 -00 134,226.25 16,778.28
5,423,108.14 -00 -00 2,176,822.13
-00 391,257.89 -00 223,343.04
914,958.20 1,346,823.65 893,624.30 949,333.97
-00 -00 -00 6,277.50
-00 -00 -00 213,720.42
-00 -00 -00 3,825.00
952,410.00 300,000.00 154,800.00 210,776.25
-00 913.90 14,778.58 4,041.70
144,218.73 30,100.31 124,228.02 185,656.63
144,679.74 97,214.69 99,342.94 75,881.99
137,574.72 71,725.85 33,396.81 62,847.03
-00 -00 -00 1,240,937.50
652,590.07 652,590.07 4,894,425.56 2,695,842.80
Page 81
Costo Unitario Pareto
-00 -00 -00 17,751,714.59
-00 1,316.77 -00 793,683.57
-00 -00 -00 14,196.44
-00 4.80 81.60 21.00
-00 -00 -00 2,976.00
-00 -00 -00 1,278,773.83
-00 -00 -00 8,797.50
5,715,574.25 5,386,814.42 -00 1,724,731.69
574,211.07 307,795.62 341,968.75 352,126.35
259,529.41 185,281.73 592,969.03 290,952.50
21,877.59 9,013.57 37,191.90 12,907.78
-00 1,651,712.61 -00 252,344.68
687,926.64 751,719.18 890,792.40 605,588.29
-00 -00 -00 12,500.00
228,456.00 -00 -00 34,399.50
107,792.99 -00 -00 1,050,723.41
78,822.57 -00 108,390.20 23,401.60
486,608.77 415,553.66 139,235.14 343,024.94
572,864.22 -00 -00 410,713.35
274,693.51 274,693.51 558,153.32 208,552.34
-00 706,183.21 -00 208,441.74
822,074.84 585,293.46 1,183,120.68 1,245,951.34
1,414,233.86 1,806,230.12 -00 402,558.00
755,600.00 -00 -00 1,785,176.70
156,003.40 -00 -00 19,500.42
-00 -00 9,084,049.64 2,031,011.10
1,690,560.40 376,402.38 4,646,770.58 1,400,569.93
1,432,386.71 1,306,336.68 -00 859,432.03
-00 268.06 -00 2,394.11
-00 971,664.57 -00 271,323.84
1,960,932.70 -00 2,863,864.68 603,099.67
-00 203,460.78 3,964,141.99 861,484.47
5,235,800.76 1,777,092.46 16,637,326.69 12,635,805.51
457,311.13 109,754.67 -00 161,350.80
18,633.78 18,633.78 -00 11,681.70
212,500.00 210,120.00 -00 132,515.00
80,585.90 -00 494,931.72 71,939.70
10,236,135.20 3,962,374.91 15,545,717.58 8,670,997.11
983,028.06 315,249.92 -00 162,284.75
1,856.40 1,856.40 -00 580.13
280,755.00 2,677,500.00 8,028,063.00 3,637,919.25
-00 -00 -00 336,192.43
7,093.62 7,093.62 -00 3,844.86
1,541,831.12 1,258,124.02 1,482,915.93 980,362.46
Page 82
Costo Unitario Pareto
-00 -00 -00 495,225.12
-00 113,664.68 -00 86,101.00
10,548.01 8,683.92 10,633.26 10,598.02
-00 -00 -00 52,059.50
556,211.81 469,269.96 457,281.71 689,041.13
81,600.00 127,500.01 -00 52,402.50
4,979,953.36 -00 -00 1,634,893.19
-00 -00 -00 32,955.61
7,557.50 9,488.24 -00 5,652.03
1,547,566.67 1,347,293.33 -00 787,011.61
-00 -00 3,053,000.00 1,225,500.00
4,374,535.70 1,420,879.60 14,821,906.59 7,987,750.19
217,180.87 105,019.61 98,433.94 97,691.53
311,945.41 311,945.41 -00 97,482.94
340,000.00 340,000.00 -00 297,500.00
8,338.29 -00 80,445.11 11,097.93
1,596,586.98 187,775.66 3,083,782.67 1,427,729.65
906,016.55 303,167.97 670,174.46 390,736.78
-00 -00 -00 -00
Page 83
Costo Unitario Pareto
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
-00 -00 -00 -00
Page 84
Costo Unitario Pareto
CONSUMO PROM.
Consumo
P10 P11 P12 Mensual
Cantidad
840,000.00 840,000.00 840,000.00
5,519,953.67 5,519,953.67 5,519,953.67
1,530,563.13 1,530,563.13 1,530,563.13
706,337.96 706,337.96 706,337.96
21,952,874.18 21,952,874.18 21,952,874.18
175,312.50 175,312.50 175,312.50
48,090.67 48,090.67 48,090.67
49,129.46 49,129.46 49,129.46
149,445.00 149,445.00 149,445.00
27,245,766.28 27,245,766.28 27,245,766.28
187,166.75 187,166.75 187,166.75
675,199.26 675,199.26 675,199.26
1,694,625.58 1,694,625.58 1,694,625.58
777,093.38 777,093.38 777,093.38
2,661,736.50 2,661,736.50 2,661,736.50
316,499.63 316,499.63 316,499.63
308,339.00 308,339.00 308,339.00
90,750.00 90,750.00 90,750.00
26,916.50 26,916.50 26,916.50
821,896.22 821,896.22 821,896.22
2,631,693.87 2,631,693.87 2,631,693.87
5,172,298.76 5,172,298.76 5,172,298.76
1,829,050.25 1,829,050.25 1,829,050.25
2,890,205.61 2,890,205.61 2,890,205.61
518,432.00 518,432.00 518,432.00
2,113,315.75 2,113,315.75 2,113,315.75
54,755.43 54,755.43 54,755.43
541,511.64 541,511.64 541,511.64
750,681.02 750,681.02 750,681.02
559,639.48 559,639.48 559,639.48
581,565.79 581,565.79 581,565.79
3,933,479.70 3,933,479.70 3,933,479.70
116,973.08 116,973.08 116,973.08
583,252.13 583,252.13 583,252.13
835,871.25 835,871.25 835,871.25
314,415.00 314,415.00 314,415.00
1,417,826.39 1,417,826.39 1,417,826.39
40,898.59 40,898.59 40,898.59
1,162,766.41 1,162,766.41 1,162,766.41
254,186.08 254,186.08 254,186.08
Page 85
Costo Unitario Pareto
195,723.75 195,723.75 195,723.75
232,686.26 232,686.26 232,686.26
2,251,114.71 2,251,114.71 2,251,114.71
58,368.45 58,368.45 58,368.45
561,784.74 561,784.74 561,784.74
94,899.70 94,899.70 94,899.70
2,798,817.57 2,798,817.57 2,798,817.57
1,335,884.40 1,335,884.40 1,335,884.40
315,232.39 315,232.39 315,232.39
233,277.25 233,277.25 233,277.25
1,625,026.75 1,625,026.75 1,625,026.75
107,232.50 107,232.50 107,232.50
90,395.00 90,395.00 90,395.00
274,418.20 274,418.20 274,418.20
2,054,470.08 2,054,470.08 2,054,470.08
34,704.43 34,704.43 34,704.43
15,755.00 15,755.00 15,755.00
51,709.72 51,709.72 51,709.72
1,267,656.47 1,267,656.47 1,267,656.47
51,697.50 51,697.50 51,697.50
1,364,889.48 1,364,889.48 1,364,889.48
1,118,774.69 1,118,774.69 1,118,774.69
41,552.02 41,552.02 41,552.02
579,720.31 579,720.31 579,720.31
720,092.51 720,092.51 720,092.51
410,950.83 410,950.83 410,950.83
257,812.81 257,812.81 257,812.81
57,018.60 57,018.60 57,018.60
484,730.68 484,730.68 484,730.68
177,593.25 177,593.25 177,593.25
957,357.45 957,357.45 957,357.45
26,707.54 26,707.54 26,707.54
553,581.83 553,581.83 553,581.83
94,997.60 94,997.60 94,997.60
916,612.14 916,612.14 916,612.14
361,996.28 361,996.28 361,996.28
7,530.57 7,530.57 7,530.57
23,252.15 23,252.15 23,252.15
199,717.47 199,717.47 199,717.47
759.04 759.04 759.04
92,519.57 92,519.57 92,519.57
373,125.00 373,125.00 373,125.00
2,256,436.13 2,256,436.13 2,256,436.13
944,731.74 944,731.74 944,731.74
Page 86
Costo Unitario Pareto
2,737,001.74 2,737,001.74 2,737,001.74
740,225.75 740,225.75 740,225.75
5,746,331.57 5,746,331.57 5,746,331.57
269,098.36 269,098.36 269,098.36
57,641.63 57,641.63 57,641.63
4,137,126.75 4,137,126.75 4,137,126.75
888,630.39 888,630.39 888,630.39
27,363.76 27,363.76 27,363.76
65,400.00 65,400.00 65,400.00
277,118.26 277,118.26 277,118.26
74,376.69 74,376.69 74,376.69
149,745.00 149,745.00 149,745.00
4,539,736.06 4,539,736.06 4,539,736.06
3,007,751.79 3,007,751.79 3,007,751.79
62,938.13 62,938.13 62,938.13
9,736.74 9,736.74 9,736.74
4,994,570.16 4,994,570.16 4,994,570.16
127,146.87 127,146.87 127,146.87
1,008,259.00 1,008,259.00 1,008,259.00
68,418.24 68,418.24 68,418.24
1,033,583.73 1,033,583.73 1,033,583.73
268,125.00 268,125.00 268,125.00
242,202.50 242,202.50 242,202.50
2,393,280.00 2,393,280.00 2,393,280.00
788,187.56 788,187.56 788,187.56
118,875.92 118,875.92 118,875.92
594,437.87 594,437.87 594,437.87
347,043.40 347,043.40 347,043.40
116,241.75 116,241.75 116,241.75
1,261,378.50 1,261,378.50 1,261,378.50
95,289.86 95,289.86 95,289.86
2,299,666.62 2,299,666.62 2,299,666.62
4,482,036.05 4,482,036.05 4,482,036.05
541,612.50 541,612.50 541,612.50
1,872,758.14 1,872,758.14 1,872,758.14
48,086.03 48,086.03 48,086.03
53,073.66 53,073.66 53,073.66
41,202.75 41,202.75 41,202.75
5,346,031.82 5,346,031.82 5,346,031.82
420,657.44 420,657.44 420,657.44
296,189.34 296,189.34 296,189.34
277,960.15 277,960.15 277,960.15
4,091,377.81 4,091,377.81 4,091,377.81
1,131,922.49 1,131,922.49 1,131,922.49
Page 87
Costo Unitario Pareto
351,019.70 351,019.70 351,019.70
76,736.43 76,736.43 76,736.43
99,898.00 99,898.00 99,898.00
165,106.93 165,106.93 165,106.93
719,264.75 719,264.75 719,264.75
79,190.04 79,190.04 79,190.04
248,527.73 248,527.73 248,527.73
48,750.00 48,750.00 48,750.00
48,823.44 48,823.44 48,823.44
48,277.72 48,277.72 48,277.72
147,916.00 147,916.00 147,916.00
237,367.36 237,367.36 237,367.36
926,963.25 926,963.25 926,963.25
185,346.33 185,346.33 185,346.33
277,950.00 277,950.00 277,950.00
138,975.00 138,975.00 138,975.00
278,783.85 278,783.85 278,783.85
685,595.86 685,595.86 685,595.86
321.14 321.14 321.14
4,000,963.56 4,000,963.56 4,000,963.56
716,600.05 716,600.05 716,600.05
249,165.63 249,165.63 249,165.63
1,764,753.62 1,764,753.62 1,764,753.62
586,498.61 586,498.61 586,498.61
203,798.37 203,798.37 203,798.37
159,803.66 159,803.66 159,803.66
192,385.52 192,385.52 192,385.52
184,309.66 184,309.66 184,309.66
87,196.04 87,196.04 87,196.04
543,206.82 543,206.82 543,206.82
90,778.13 90,778.13 90,778.13
2,332,832.73 2,332,832.73 2,332,832.73
137,776.90 137,776.90 137,776.90
1,268,852.00 1,268,852.00 1,268,852.00
419,088.73 419,088.73 419,088.73
16,409,350.10 16,409,350.10 16,409,350.10
186,539.62 186,539.62 186,539.62
4,599,173.25 4,599,173.25 4,599,173.25
682,500.00 682,500.00 682,500.00
646,739.08 646,739.08 646,739.08
40,567.48 40,567.48 40,567.48
168,481.20 168,481.20 168,481.20
48,549.89 48,549.89 48,549.89
78,384.10 78,384.10 78,384.10
Page 88
Costo Unitario Pareto
21,480.00 21,480.00 21,480.00
2,371,765.00 2,371,765.00 2,371,765.00
129,294.48 129,294.48 129,294.48
387,406.57 387,406.57 387,406.57
703,633.46 703,633.46 703,633.46
213,806.25 213,806.25 213,806.25
612,300.00 612,300.00 612,300.00
147,775.78 147,775.78 147,775.78
70,425.00 70,425.00 70,425.00
301,507.71 301,507.71 301,507.71
247,733.05 247,733.05 247,733.05
862,356.25 862,356.25 862,356.25
16,465.93 16,465.93 16,465.93
305,610.00 305,610.00 305,610.00
522,769.83 522,769.83 522,769.83
3,397,990.31 3,397,990.31 3,397,990.31
1,297,282.64 1,297,282.64 1,297,282.64
1,875,000.00 1,875,000.00 1,875,000.00
225,650.22 225,650.22 225,650.22
3,847,906.13 3,847,906.13 3,847,906.13
5,599.56 5,599.56 5,599.56
1,239,567.53 1,239,567.53 1,239,567.53
37,041.11 37,041.11 37,041.11
161,198.65 161,198.65 161,198.65
4,086,607.38 4,086,607.38 4,086,607.38
34,254.64 34,254.64 34,254.64
2,354,320.64 2,354,320.64 2,354,320.64
12,081.94 12,081.94 12,081.94
72,611.25 72,611.25 72,611.25
78,422.75 78,422.75 78,422.75
38,467.91 38,467.91 38,467.91
455,399.38 455,399.38 455,399.38
50,879.72 50,879.72 50,879.72
1,782,288.79 1,782,288.79 1,782,288.79
48,221.11 48,221.11 48,221.11
134,565.93 134,565.93 134,565.93
93,973.71 93,973.71 93,973.71
9,143.75 9,143.75 9,143.75
455,449.26 455,449.26 455,449.26
95,283.42 95,283.42 95,283.42
64,922.74 64,922.74 64,922.74
273,338.59 273,338.59 273,338.59
501,446.39 501,446.39 501,446.39
120,628.38 120,628.38 120,628.38
Page 89
Costo Unitario Pareto
24,298.95 24,298.95 24,298.95
7,951,467.07 7,951,467.07 7,951,467.07
183,118.26 183,118.26 183,118.26
269,920.63 269,920.63 269,920.63
69,946.60 69,946.60 69,946.60
27,066.03 27,066.03 27,066.03
680,023.48 680,023.48 680,023.48
105,884.72 105,884.72 105,884.72
947,047.40 947,047.40 947,047.40
778,547.04 778,547.04 778,547.04
67,230.58 67,230.58 67,230.58
114,432.80 114,432.80 114,432.80
162,391.93 162,391.93 162,391.93
5,920.34 5,920.34 5,920.34
101,913.22 101,913.22 101,913.22
629,356.69 629,356.69 629,356.69
31,249.51 31,249.51 31,249.51
882,050.41 882,050.41 882,050.41
1,547,666.00 1,547,666.00 1,547,666.00
66,810.00 66,810.00 66,810.00
4,583,608.62 4,583,608.62 4,583,608.62
254,937.84 254,937.84 254,937.84
131,437.94 131,437.94 131,437.94
160,625.94 160,625.94 160,625.94
31,950.00 31,950.00 31,950.00
35,000.00 35,000.00 35,000.00
352,687.50 352,687.50 352,687.50
1,678,303.05 1,678,303.05 1,678,303.05
6,131,945.30 6,131,945.30 6,131,945.30
168,808.07 168,808.07 168,808.07
1,201,800.00 1,201,800.00 1,201,800.00
109,329.08 109,329.08 109,329.08
119,225.00 119,225.00 119,225.00
95,475.00 95,475.00 95,475.00
56,928.75 56,928.75 56,928.75
24,171.31 24,171.31 24,171.31
680,727.27 680,727.27 680,727.27
109,109.20 109,109.20 109,109.20
137,595.29 137,595.29 137,595.29
2,607,116.78 2,607,116.78 2,607,116.78
74,037.00 74,037.00 74,037.00
71,757.52 71,757.52 71,757.52
2,487,669.83 2,487,669.83 2,487,669.83
17,190.53 17,190.53 17,190.53
Page 90
Costo Unitario Pareto
25,821.25 25,821.25 25,821.25
2,714,906.69 2,714,906.69 2,714,906.69
1,742,032.56 1,742,032.56 1,742,032.56
381,982.50 381,982.50 381,982.50
870,593.02 870,593.02 870,593.02
19,810.60 19,810.60 19,810.60
43,968.75 43,968.75 43,968.75
283,660.52 283,660.52 283,660.52
202,937.50 202,937.50 202,937.50
3,170,061.05 3,170,061.05 3,170,061.05
421,161.11 421,161.11 421,161.11
16,504.25 16,504.25 16,504.25
21,083.75 21,083.75 21,083.75
174,622.81 174,622.81 174,622.81
1,544,553.22 1,544,553.22 1,544,553.22
252,650.00 252,650.00 252,650.00
13,632.41 13,632.41 13,632.41
1,262,668.49 1,262,668.49 1,262,668.49
99,655.04 99,655.04 99,655.04
3,539,533.87 3,539,533.87 3,539,533.87
76,676.25 76,676.25 76,676.25
18,860.00 18,860.00 18,860.00
26,725.39 26,725.39 26,725.39
278,607.75 278,607.75 278,607.75
9,875.90 9,875.90 9,875.90
39,000.00 39,000.00 39,000.00
29,019.80 29,019.80 29,019.80
81,410.93 81,410.93 81,410.93
335,165.71 335,165.71 335,165.71
18,281.25 18,281.25 18,281.25
42,026.16 42,026.16 42,026.16
1,367,256.68 1,367,256.68 1,367,256.68
120,498.07 120,498.07 120,498.07
146,174.80 146,174.80 146,174.80
44,734.18 44,734.18 44,734.18
181,800.02 181,800.02 181,800.02
641,013.03 641,013.03 641,013.03
82,075.00 82,075.00 82,075.00
8,692.96 8,692.96 8,692.96
175,157.64 175,157.64 175,157.64
290,348.30 290,348.30 290,348.30
34,191.69 34,191.69 34,191.69
52,009.95 52,009.95 52,009.95
301,879.50 301,879.50 301,879.50
Page 91
Costo Unitario Pareto
1,066,636.14 1,066,636.14 1,066,636.14
20,675.43 20,675.43 20,675.43
13,260.00 13,260.00 13,260.00
593,596.38 593,596.38 593,596.38
48,575.00 48,575.00 48,575.00
235,319.65 235,319.65 235,319.65
116,123.56 116,123.56 116,123.56
727,363.88 727,363.88 727,363.88
60,769.50 60,769.50 60,769.50
925,005.50 925,005.50 925,005.50
108,999.40 108,999.40 108,999.40
17,315.06 17,315.06 17,315.06
113,021.57 113,021.57 113,021.57
229,855.94 229,855.94 229,855.94
61,248.20 61,248.20 61,248.20
941,465.30 941,465.30 941,465.30
182,237.53 182,237.53 182,237.53
443,762.92 443,762.92 443,762.92
18,541,755.39 18,541,755.39 18,541,755.39
505,100.70 505,100.70 505,100.70
301,206.28 301,206.28 301,206.28
263,064.38 263,064.38 263,064.38
1,423,332.60 1,423,332.60 1,423,332.60
131,996.50 131,996.50 131,996.50
1,036,229.31 1,036,229.31 1,036,229.31
246,004.41 246,004.41 246,004.41
212,117.50 212,117.50 212,117.50
129,000.00 129,000.00 129,000.00
71,535.00 71,535.00 71,535.00
1,657,752.40 1,657,752.40 1,657,752.40
125,625.00 125,625.00 125,625.00
36,860.44 36,860.44 36,860.44
6,705,399.60 6,705,399.60 6,705,399.60
164,309.67 164,309.67 164,309.67
7,703,711.27 7,703,711.27 7,703,711.27
116,698.13 116,698.13 116,698.13
45,812.47 45,812.47 45,812.47
183,469.35 183,469.35 183,469.35
13,382.50 13,382.50 13,382.50
264,292.14 264,292.14 264,292.14
70,774.09 70,774.09 70,774.09
67,599.88 67,599.88 67,599.88
83,286.07 83,286.07 83,286.07
10,593,188.24 10,593,188.24 10,593,188.24
Page 92
Costo Unitario Pareto
152,617.50 152,617.50 152,617.50
1,641,648.80 1,641,648.80 1,641,648.80
102,158.25 102,158.25 102,158.25
68,557.31 68,557.31 68,557.31
115,352.35 115,352.35 115,352.35
783,676.26 783,676.26 783,676.26
308,766.90 308,766.90 308,766.90
87,727.76 87,727.76 87,727.76
861,917.01 861,917.01 861,917.01
1,893,076.49 1,893,076.49 1,893,076.49
11,735,873.01 11,735,873.01 11,735,873.01
121,332.52 121,332.52 121,332.52
1,329,913.27 1,329,913.27 1,329,913.27
253,656.00 253,656.00 253,656.00
52,961.72 52,961.72 52,961.72
47,737.50 47,737.50 47,737.50
372,205.95 372,205.95 372,205.95
40,643.30 40,643.30 40,643.30
82,572.38 82,572.38 82,572.38
2,633,360.65 2,633,360.65 2,633,360.65
31,279.83 31,279.83 31,279.83
23,216.38 23,216.38 23,216.38
6,675,000.00 6,675,000.00 6,675,000.00
22,272.25 22,272.25 22,272.25
48,225.10 48,225.10 48,225.10
190,944.00 190,944.00 190,944.00
45,084.00 45,084.00 45,084.00
27,473.34 27,473.34 27,473.34
63,280.38 63,280.38 63,280.38
73,714.99 73,714.99 73,714.99
28,867.96 28,867.96 28,867.96
57,683.72 57,683.72 57,683.72
35,275.60 35,275.60 35,275.60
3,571.49 3,571.49 3,571.49
1,256,462.76 1,256,462.76 1,256,462.76
10,301.25 10,301.25 10,301.25
204,964.45 204,964.45 204,964.45
1,562,736.74 1,562,736.74 1,562,736.74
61,862.68 61,862.68 61,862.68
65,462.93 65,462.93 65,462.93
80,798.25 80,798.25 80,798.25
8,266,829.81 8,266,829.81 8,266,829.81
4,900.00 4,900.00 4,900.00
20,000.00 20,000.00 20,000.00
Page 93
Costo Unitario Pareto
1,388,155.50 1,388,155.50 1,388,155.50
1,069,970.63 1,069,970.63 1,069,970.63
168,104.63 168,104.63 168,104.63
814,229.47 814,229.47 814,229.47
32,858,758.01 32,858,758.01 32,858,758.01
130,642.11 130,642.11 130,642.11
58,548.84 58,548.84 58,548.84
11,728.91 11,728.91 11,728.91
2,773,707.06 2,773,707.06 2,773,707.06
318,285.41 318,285.41 318,285.41
35,999.60 35,999.60 35,999.60
796,525.83 796,525.83 796,525.83
1,360,903.93 1,360,903.93 1,360,903.93
137,694.49 137,694.49 137,694.49
17,325.00 17,325.00 17,325.00
29,824.64 29,824.64 29,824.64
136,076.50 136,076.50 136,076.50
116,303.99 116,303.99 116,303.99
176,455.29 176,455.29 176,455.29
1,045,179.15 1,045,179.15 1,045,179.15
82,665.00 82,665.00 82,665.00
1,058,813.36 1,058,813.36 1,058,813.36
217,979.08 217,979.08 217,979.08
304,261.69 304,261.69 304,261.69
5,602,311.16 5,602,311.16 5,602,311.16
67,875.00 67,875.00 67,875.00
96,750.00 96,750.00 96,750.00
70,125.00 70,125.00 70,125.00
76,875.00 76,875.00 76,875.00
73,500.00 73,500.00 73,500.00
2,896,460.67 2,896,460.67 2,896,460.67
350,054.38 350,054.38 350,054.38
59,259.95 59,259.95 59,259.95
974,352.95 974,352.95 974,352.95
12,871.31 12,871.31 12,871.31
153,179.08 153,179.08 153,179.08
21,135,549.15 21,135,549.15 21,135,549.15
8,578,243.84 8,578,243.84 8,578,243.84
5,399,332.07 5,399,332.07 5,399,332.07
44,900.00 44,900.00 44,900.00
518,978.76 518,978.76 518,978.76
10,016,249.09 10,016,249.09 10,016,249.09
9,506.25 9,506.25 9,506.25
488,009.63 488,009.63 488,009.63
Page 94
Costo Unitario Pareto
124,652.60 124,652.60 124,652.60
37,007.90 37,007.90 37,007.90
424,768.75 424,768.75 424,768.75
50,347.50 50,347.50 50,347.50
28,764.18 28,764.18 28,764.18
24,195.86 24,195.86 24,195.86
1,200.00 1,200.00 1,200.00
51,342.00 51,342.00 51,342.00
168,136.95 168,136.95 168,136.95
76,208.66 76,208.66 76,208.66
28,617.75 28,617.75 28,617.75
21,507.75 21,507.75 21,507.75
267,389.43 267,389.43 267,389.43
46,800.00 46,800.00 46,800.00
164,586.80 164,586.80 164,586.80
18,000.00 18,000.00 18,000.00
16,873.34 16,873.34 16,873.34
69,706.57 69,706.57 69,706.57
1,650,000.00 1,650,000.00 1,650,000.00
739,515.00 739,515.00 739,515.00
598,756.77 598,756.77 598,756.77
2,316,915.90 2,316,915.90 2,316,915.90
11,829,110.41 11,829,110.41 11,829,110.41
466,457.63 466,457.63 466,457.63
61,001.57 61,001.57 61,001.57
19,772.84 19,772.84 19,772.84
724,738.29 724,738.29 724,738.29
73,900.78 73,900.78 73,900.78
47,890.90 47,890.90 47,890.90
6,757.56 6,757.56 6,757.56
16,778.28 16,778.28 16,778.28
2,176,822.13 2,176,822.13 2,176,822.13
223,343.04 223,343.04 223,343.04
949,333.97 949,333.97 949,333.97
6,277.50 6,277.50 6,277.50
213,720.42 213,720.42 213,720.42
3,825.00 3,825.00 3,825.00
210,776.25 210,776.25 210,776.25
4,041.70 4,041.70 4,041.70
185,656.63 185,656.63 185,656.63
75,881.99 75,881.99 75,881.99
62,847.03 62,847.03 62,847.03
1,240,937.50 1,240,937.50 1,240,937.50
2,695,842.80 2,695,842.80 2,695,842.80
Page 95
Costo Unitario Pareto
17,751,714.59 17,751,714.59 17,751,714.59
793,683.57 793,683.57 793,683.57
14,196.44 14,196.44 14,196.44
21.00 21.00 21.00
2,976.00 2,976.00 2,976.00
1,278,773.83 1,278,773.83 1,278,773.83
8,797.50 8,797.50 8,797.50
1,724,731.69 1,724,731.69 1,724,731.69
352,126.35 352,126.35 352,126.35
290,952.50 290,952.50 290,952.50
12,907.78 12,907.78 12,907.78
252,344.68 252,344.68 252,344.68
605,588.29 605,588.29 605,588.29
12,500.00 12,500.00 12,500.00
34,399.50 34,399.50 34,399.50
1,050,723.41 1,050,723.41 1,050,723.41
23,401.60 23,401.60 23,401.60
343,024.94 343,024.94 343,024.94
410,713.35 410,713.35 410,713.35
208,552.34 208,552.34 208,552.34
208,441.74 208,441.74 208,441.74
1,245,951.34 1,245,951.34 1,245,951.34
402,558.00 402,558.00 402,558.00
1,785,176.70 1,785,176.70 1,785,176.70
19,500.42 19,500.42 19,500.42
2,031,011.10 2,031,011.10 2,031,011.10
1,400,569.93 1,400,569.93 1,400,569.93
859,432.03 859,432.03 859,432.03
2,394.11 2,394.11 2,394.11
271,323.84 271,323.84 271,323.84
603,099.67 603,099.67 603,099.67
861,484.47 861,484.47 861,484.47
12,635,805.51 12,635,805.51 12,635,805.51
161,350.80 161,350.80 161,350.80
11,681.70 11,681.70 11,681.70
132,515.00 132,515.00 132,515.00
71,939.70 71,939.70 71,939.70
8,670,997.11 8,670,997.11 8,670,997.11
162,284.75 162,284.75 162,284.75
580.13 580.13 580.13
3,637,919.25 3,637,919.25 3,637,919.25
336,192.43 336,192.43 336,192.43
3,844.86 3,844.86 3,844.86
980,362.46 980,362.46 980,362.46
Page 96
Costo Unitario Pareto
495,225.12 495,225.12 495,225.12
86,101.00 86,101.00 86,101.00
10,598.02 10,598.02 10,598.02
52,059.50 52,059.50 52,059.50
689,041.13 689,041.13 689,041.13
52,402.50 52,402.50 52,402.50
1,634,893.19 1,634,893.19 1,634,893.19
32,955.61 32,955.61 32,955.61
5,652.03 5,652.03 5,652.03
787,011.61 787,011.61 787,011.61
1,225,500.00 1,225,500.00 1,225,500.00
7,987,750.19 7,987,750.19 7,987,750.19
97,691.53 97,691.53 97,691.53
97,482.94 97,482.94 97,482.94
297,500.00 297,500.00 297,500.00
11,097.93 11,097.93 11,097.93
1,427,729.65 1,427,729.65 1,427,729.65
390,736.78 390,736.78 390,736.78
-00 -00 -00
Page 97
Costo Unitario Pareto
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
-00 -00 -00
Page 98
Costo Unitario Pareto
Page 99
Costo Unitario Pareto
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Page 100
Costo Unitario Pareto
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Page 101
Costo Unitario Pareto
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Page 102
Costo Unitario Pareto
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Page 103
Costo Unitario Pareto
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Page 104
Costo Unitario Pareto
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Page 105
Costo Unitario Pareto
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Page 106
Costo Unitario Pareto
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Page 107
Costo Unitario Pareto
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Page 108
Costo Unitario Pareto
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Page 109
Costo Unitario Pareto
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Page 110
Costo Unitario Pareto
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Page 111
Costo Unitario Pareto
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Page 112
Costo Unitario Pareto
_ LOTE MINIMO
QUALITY TIME LOTE MINIMO (DIFC)_ Shelf Life FRECUENCIA DE ABASTECIMIENTO
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
Page 113
Costo Unitario Pareto
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
Page 114
Costo Unitario Pareto
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
Page 115
Costo Unitario Pareto
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
Page 116
Costo Unitario Pareto
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
Page 117
Costo Unitario Pareto
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
Page 118
Costo Unitario Pareto
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
Page 119
Costo Unitario Pareto
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
Page 120
Costo Unitario Pareto
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
Page 121
Costo Unitario Pareto
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Page 122
Costo Unitario Pareto
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Page 123
Costo Unitario Pareto
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Page 124
Costo Unitario Pareto
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
Page 125
Costo Unitario Pareto
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
1 #DIV/0! 9999999 30
Page 126
Costo Unitario Pareto
CÁLCULOS PRELIMINARES
Error de Lead time
pronostico total ( en
Safety stock (cumplimiento
Factor deproveedor)
confiabilidad%del
Error
95%de pronostico
( ton) meses) Safety Stock en ton
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0.0 0.00 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0.0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
Page 127
Costo Unitario Pareto
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0.0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
Page 128
Costo Unitario Pareto
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
Page 129
Costo Unitario Pareto
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0.0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
Page 130
Costo Unitario Pareto
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
Page 131
Costo Unitario Pareto
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
Page 132
Costo Unitario Pareto
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
Page 133
Costo Unitario Pareto
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
Page 134
Costo Unitario Pareto
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
Page 135
Costo Unitario Pareto
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0.0 0.00 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
Page 136
Costo Unitario Pareto
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0.0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
Page 137
Costo Unitario Pareto
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0.0 0.00 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
Page 138
Costo Unitario Pareto
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
Page 139
Costo Unitario Pareto
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
#NAME! 95% 70% 0 0.0 0
Page 140
Costo Unitario Pareto
Safety Stock
Safety Stock en dias Adjustment (días)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Page 141
Costo Unitario Pareto
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Page 142
Costo Unitario Pareto
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Page 143
Costo Unitario Pareto
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Page 144
Costo Unitario Pareto
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Page 145
Costo Unitario Pareto
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Page 146
Costo Unitario Pareto
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Page 147
Costo Unitario Pareto
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Page 148
Costo Unitario Pareto
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Page 149
Costo Unitario Pareto
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Page 150
Costo Unitario Pareto
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Page 151
Costo Unitario Pareto
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Page 152
Costo Unitario Pareto
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Page 153
Costo Unitario Pareto
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Page 154
CÓDIGO DESCRIPCIÓN CLASE PROVEEDOR Costo Prom LC
2J137 JERINGA DESECH EN _ 860516715-3_ $ 405.43
2P076 FRASCO PEAD X EN _ 860520471-7_ $ 983.00
2D155 JERINGA INTRAMEN _ 860516715-3_ $ 496.25
2J537 JERINGA DESECH EN _ 860516715-3_ $ 327.00
2D139 JERINGA INTRAMEN _ 860516715-3_ $ 549.00
2J217 JERINGA DESECH EN _ 860516715-3_ $ 299.25
2J237 JERINGA DESECH EN _ 860516715-3_ $ 302.75
2T011 TAPON T30 CBRBEN _ 860047379-9_ $ 169.62
2F023 FRASCO AMBAR ENX _ 890917018-8_ $ 517.53
2T014 TAPON T27 CBRBEN _ 860047379-9_ $ 59.94
2F041 FRASCO AMBAR ENX _ 890917018-8_ $ 967.43
2F021 FRASCO AMBAR ENX _ 890917018-8_ $ 745.56
2D338 JERINGA DOSIFI EN _ 860516715-3_ $ 1,324.00
2F020 FRASCO AMBAR ENX _ 890917018-8_ $ 1,013.07
2P026 FRASCO PEBD MO EN _ 900368553-6_ $ 480.00
2J517 JERINGA DESECH EN _ 860516715-3_ $ 319.00
2F038 FRASCO AMBAR ENX _ 890917018-8_ $ 344.20
2F022 FRASCO AMBAR ENX _ 890917018-8_ $ 441.29
2J314 JERINGA DESECH EN _ 860516715-3_ $ 597.00
2P061 ENVASE INYECTABEN _ 800064847-8_ $ 939.51
2F033 FRASCO AMBAR ENX _ 860047379-9_ $ 691.74
2F026 FRASCO AMBAR ENX _ 890917018-8_ $ 426.17
2D135 JERINGA DOSIFI EN _ 860516715-3_ $ 974.00
2P009 POTE PLASTICO XEN _ 800064847-8_ $ 353.74
2P056 ENVASE EXTRUIDEN _ 860029949-0_ $ 1,531.00
2D327 JERINGA DOSIFI EN _ 860516715-3_ $ 727.00
2T015 FOIL INDUCCION EN _ 830090909-5_ $ 117.86
2A015 FLIP CAP 20 MM EN _ 860047379-9_ $ 79.76
2PK46 TUBO COLAPSIBLEN _ 860513290-1_ $ 739.85
CAJA X 10 ML.
11044 ZERANOL 2CD37 PRACAN 2D155
ALBENDAZOL
11001 MICRONIZADO CAJA X 500 ML.
CP, USP COMPLEBET
2CQ05 INYECTABLE 2J537
FOSFORIL CAJA 4
11015
COLAMINE USP JERINGAS X 10
2CD55 ML. MASTIDRY 2D139
N-METIL 2-
12090 PIRROLIDONA 2T011
DIACETURATO
11033 DE DIMINAZENE 2F041
FENBENDAZOL
11038 MICRONIZADO 2F021
2-
12071 PIRROLIDONA 2D338
KOLLIDON 17-
12050 P.F. 2F020
LEVAMISOL
11003
CLORHIDRATO
2P026
PROPILENGLIC
12028 OL 2J517
PAMOATO DE
11006
PIRANTEL
2F022
AZUL DE
11002
METILENO
2J314
HIPOFOSFITO
11067 DE CALCIO 2P061
VITAMINA B12
CIANOCOBALA
11028 MINA 2D135
11017 NICOTINAMIDA
2P009
CLORFENIRAMI
11104 NA MALEATO 2P056
L-HISTIDINA
11093 CLORHIDRATO 2PK46
PRAZIQUANTEL
11037 MICRONIZADO
11079 TOLTRAZURIL
ACEITE
VEGETAL
12001 (GIRASOL)
TIAMINA HCL
11019 (VITAMINA B1)
RICOBENDAZOL
(SULFOXIDO DE
11072 ALBENDAZOL)
11048 FEBANTEL
VITAMINA A
11012
PALMITATO
MONOETANOLA
12025 MINA
L-LISINA
11045 CLORHIDRATO
11091 L-METIONINA
FORMALDEHIDO
SULFOXILATO
12021 SODICO
12079 SOLVESSO 150
POLIVINILPIRRO
LIDONA 30- PVP
12108 30
11092 L-LEUCINA
VITAMINA D3
11013
CRISTALES
12022 GLICERINA
ALCOHOL
12039 BENCILICO
L-ARGININA
11094 CLORHIDRATO
12091 LUTROL F127
POLIVINILPIRRO
LIDONA 25- PVP
12088 25
CONSUMOS EN KG / UNI
P1 P2 P3 P4 P5 P6 P7 P8 P9
EN
JERINGA
DESECHABLE X
10 ML. PRACAN
FRASCO PEAD
X 500 ML. BOCA
AGRAFE
NATURAL 70 G
JERINGA
INTRAMAMARIA
X 10 ML.
MASTIDRY
JERINGA
DESECHABLE X
5 ML. PRACAN
JERINGA
INTRAMAMARIA
X 10 ML.
SERVIMAST
JERINGA
DESECHABLE X
2 ML. PIRACAN
JERINGA
DESECHABLE X
2 ML. PRACAN
TAPON T30
CBRB 952 GRIS
PRELAVADO
FRASCO AMBAR
X 50 ML
AGRAFE 20 RF
2139 TIPO II
TAPON T27
CBRB 952 GRIS
PRELAVADO
FRASCO AMBAR
X 500 ML.
AGRAFE 30 RF.
2207
FRASCO AMBAR
X 250 ML
AGRAFE 30 RF
A1682 TIPO II
JERINGA
DOSIFICADORA
X 25 ML.
FEBENZOL 10%
FRASCO AMBAR
X 500 ML
AGRAFE 30
RF.2207 TIPO II
FRASCO PEBD
MONODOSIS X 5
ML CON TAPA Y
GOTERO
JERINGA
DESECHABLE X
5 ML. PIRACAN
FRASCO AMBAR
X 50 ML.
AGRAFE 20 RF.
2139
FRASCO AMBAR
X 100 ML
AGRAFE 20 RF
2270 TIPO II
JERINGA
DESECHABLE X
20 ML
MEBEQUINO
ENVASE
INYECTABLE
TIPO VIAL X 500
ML.
FRASCO AMBAR
X 250 ML.
AGRAFE 30 RF.
A1682
FRASCO AMBAR
X 100 ML.
AGRAFE 20 RF.
2270
JERINGA
DOSIFICADORA
X 10 ML.
IVERHORSE
GEL ORAL
POTE PLASTICO
X 100 ML.
(ORAL)
ENVASE
EXTRUIDO X 1
L. BLANCO
JERINGA
DOSIFICADORA
X 20 ML.
ALBENDAZOL
25% CO.
FOIL
INDUCCION EN
PET 28 MM
FLIP CAP 20 MM
COLOR VERDE
TUBO
COLAPSIBLE X
35 G.
FUNGYDERM
GEL
CONS
P5 P6 P7 P8 P9
63 5
PARETO A-MP(63) PARETO A-EM(5)
Ahorro
$235,173,628.55
$48,184,306.43
$7,970,270.04
1 2 3
29
5
P10 P11 P12
29
PARETO A-EN(29)
PARTO A-EN
$48,184,306.43
oria
29
Costo Total de los
% Costo total % Acumulado Costo total
12 periodos
$ 2,250,000,000.00 $ 5,459,400,624.74
$ 2,250,000,000.00 $ 5,694,574,253.30
###
$ 2,250,000,000.00 $ 5,467,370,894.78
###
$ 2,250,000,000.00 $ 5,507,584,931.18
###
$ 2,250,000,000.00 $ 5,750,728,829.77
###
Incremernto utiliidad
ORDER
_(Consumo LEAD
Promedio_) CUMPLIMIENTO PROVEEDOR
TRANSIT LEAD
TIME
TIME TOTAL LEAD
QUALITY
TIME TIME
LOTE MINIMO
0 1
0 1
0
0 1
0 1
0 1
0 1
0 1
0 1
0 1
0 1
0 1
0 1
0 1
0 1
0 1
0 1
0 1
0 1
0 1
0 1
0
0 1
0
0 1
0 1
0 1
0 1
0 1
5459400624.74485
4.1% 5694574253.29935
0.1% 5467370894.78385
0.9% 5507584931.17585
5.1% 5750728829.76935
CÁLCULOS PRELIMINARES
BOLSA PLASTICA
TRANSPARENTE PARA
2V025 COJINES LEVAMISOL ORAL EM _ 900007209-9_ $ 159.55
CAJA X 50 ML. SERVIOX
2CLXP 200 L.A. PERU EM _ 900457030-8_ $ 641.62
ETIQUETA PROPALCOTE X
250 ML. SERVIGAN
2EP19 INYECTABLE EM _ 900457030-8_ $ 182.00
ETIQUETA PROPALCOTE X
2EG11 20 ML. LEVAMISOL 15% EM _ 900457030-8_ $ 48.03
ETIQUETA ADHESIVA X 100
2HM66 ML PROFEN EM _ 900457030-8_ $ 189.58
STICKER NEGRO
2V010 SERVIMEC EM _ 860029949-0_ $ 18.33
AGUJA
OXITETRACICLINA BASE DESECHABLE
11070 INYECTABLE 2V031 16 X 1 1/2 2J137
CAJA X 10 ML.
11044 ZERANOL 2CD37 PRACAN 2D155
DIACETURATO DE
11033 DIMINAZENE 2F041
FENBENDAZOL
11038 MICRONIZADO 2F021
2P026
2F022
2J314
VITAMINA B12
11028 CIANOCOBALAMINA 2D135
11017 NICOTINAMIDA
2P009
CLORFENIRAMINA
11104 MALEATO 2P056
RIBOFLAVINA 5 FOSFATO
11018 SODICA (VITAMINA B2) 2A015
RICOBENDAZOL
(SULFOXIDO DE
11072 ALBENDAZOL)
11048 FEBANTEL
11012 VITAMINA A PALMITATO
12025 MONOETANOLAMINA
FORMALDEHIDO
12021 SULFOXILATO SODICO
12079 SOLVESSO 150
POLIVINILPIRROLIDONA 30-
12108 PVP 30
11092 L-LEUCINA
11013 VITAMINA D3 CRISTALES
12022 GLICERINA
POLIVINILPIRROLIDONA 25-
12088 PVP 25
Costo Total de los
% Costo total % Acumulado Costo total
12 periodos
$ - 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
-00 0.00000% 100.00000%
$ 150,000,000,000.00
$ 235,173,628.55 $ 7,055,425,746.70
$ 150,000,000,000.00
$ 7,970,270.04 $ 7,282,629,105.22
$ 150,000,000,000.00
$ 48,184,306.43 $ 7,242,415,068.82
CONSUMO PR
DATA PARA CALCULOS
Clasificación _(Consu
Consumo mo
Mensual Promedio
Cantidad _) CUMPLIMIENTO
TRANSIT
PROVEEDOR
LEAD TIME
A
A
A
A
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
$ 22,500,000,000.00 $ 120,444,574,253.30
$ 22,500,000,000.00 $ 120,217,370,894.78
$ 22,500,000,000.00 $ 120,257,584,931.18
PARA CALCULOS CÁLCULOS PRELIMINARES
ORDER _ LOTE
LEAD MINIMO
TIME TOTAL LEAD
QUALITY
TIME TIME
LOTE MINIMO
(DIFC)_ Shelf Life FRECUENCIA
Safety
DEstock
ABASTECIMIENTO
Factor
(cumplimiento
de confiabilidad
% Error
proveedor)
de pronostico
del 95%
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 1 #DIV/0! 9999999 30 #NAME! 95% 70%
0 1 #DIV/0! 9999999 30 #NAME! 95% 70%
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 1 #DIV/0! 9999999 30 #NAME! 95% 70%
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 1 #DIV/0! 9999999 30 #NAME! 95% 70%
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 1 #DIV/0! 9999999 30 #NAME! 95% 70%
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 1 #DIV/0! 9999999 30 #NAME! 95% 70%
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 1 #DIV/0! 9999999 30 #NAME! 95% 70%
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 1 #DIV/0! 9999999 30 #NAME! 95% 70%
0 #DIV/0! #NAME!
0 1 #DIV/0! 9999999 30 #NAME! 95% 70%
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 1 #DIV/0! 9999999 30 #NAME! 95% 70%
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 1 #DIV/0! 9999999 30 #NAME! 95% 70%
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 1 #DIV/0! 9999999 30 #NAME! 95% 70%
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
0 #DIV/0! #NAME!
Safety
Error de Lead time Stock
pronostic total ( en Adjustmen
o ( ton) meses) Safety Stock
Safety
en ton
Stock ten(días)
dias
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
0 0.0 0 #DIV/0!
CONSUM
P1 P2 P3 P4
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
CONSUMOS EN PESOS
-00 -00 ### -00 -00 -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### ### -00 -00 ### ### ### ### ### ###
### -00 ### -00 ### ### ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
-00 ### -00 ### ### -00 ### ### ### ###
-00 -00 -00 -00 ### 6,870.10 ### ### ### ###
### -00 -00 ### -00 ### ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### -00 ### -00 ### ### ### ### ### ###
### ### -00 ### -00 ### ### ### ### ###
-00 -00 -00 ### -00 -00 ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
### -00 3,198.00 -00 -00 -00 ### ### ### ###
### -00 ### -00 ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
### ### -00 ### ### ### ### ### ### ###
### ### ### ### ### -00 ### ### ### ###
### -00 ### ### -00 ### ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
### ### -00 ### -00 ### ### ### ### ###
-00 -00 ### ### ### -00 ### ### ### ###
### -00 -00 -00 ### -00 ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
-00 ### -00 ### ### ### ### ### ### ###
-00 ### ### ### -00 -00 ### ### ### ###
-00 -00 -00 ### -00 ### ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
### -00 ### ### -00 ### ### ### ### ###
-00 ### ### -00 -00 ### ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
-00 ### ### ### ### ### ### ### ### ###
### -00 ### -00 -00 -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
### ### -00 ### ### ### ### ### ### ###
### -00 ### -00 ### -00 ### ### ### ###
-00 ### -00 ### -00 -00 ### ### ### ###
-00 -00 -00 -00 ### ### ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
-00 ### -00 -00 ### -00 ### ### ### ###
-00 ### -00 -00 -00 -00 ### ### ### ###
### -00 -00 ### -00 ### ### ### ### ###
### ### -00 ### ### ### ### ### ### ###
-00 ### -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
### -00 ### ### -00 ### ### ### ### ###
-00 -00 -00 ### -00 -00 ### ### ### ###
### ### ### ### ### -00 ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
### -00 ### -00 -00 ### ### ### ### ###
### ### -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 -00 ### ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
-00 -00 ### ### ### -00 ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
### -00 ### -00 -00 ### ### ### ### ###
-00 -00 ### -00 ### ### ### ### ### ###
-00 ### ### -00 -00 -00 ### ### ### ###
### -00 ### ### ### -00 ### ### ### ###
### -00 -00 -00 -00 ### 7,530.57 7,530.57 7,530.57 7,530.57
### -00 -00 -00 -00 -00 ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 6,072.34 -00 -00 -00 759.04 759.04 759.04 759.04
### -00 -00 -00 -00 ### ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
### -00 ### ### -00 ### ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
-00 -00 ### -00 -00 -00 ### ### ### ###
### ### -00 ### ### ### ### ### ### ###
### ### ### -00 -00 ### ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
-00 ### ### -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
-00 ### -00 -00 ### ### ### ### ### ###
### -00 ### -00 -00 -00 ### ### ### ###
-00 ### -00 -00 ### -00 ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
-00 ### -00 ### ### ### ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 ### ### -00 9,736.74 9,736.74 9,736.74 9,736.74
-00 -00 ### -00 ### -00 ### ### ### ###
### ### -00 -00 -00 -00 ### ### ### ###
-00 ### ### -00 -00 ### ### ### ### ###
-00 -00 ### 7,819.23 -00 ### ### ### ### ###
### -00 ### -00 ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ###
-00 ### -00 ### -00 ### ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
### ### -00 ### -00 ### ### ### ### ###
-00 -00 ### -00 -00 -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
-00 -00 -00 ### -00 -00 ### ### ### ###
-00 -00 -00 9,180.00 -00 -00 ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
-00 -00 -00 ### -00 ### ### ### ### ###
### ### ### ### ### ### ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
-00 ### -00 ### ### ### ### ### ### ###
### -00 ### -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 -00 ### ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
### -00 ### ### -00 ### ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
-00 -00 ### ### ### -00 ### ### ### ###
### ### -00 ### ### -00 ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 ### -00 -00 -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
### -00 ### ### -00 ### ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
-00 -00 ### -00 -00 -00 ### ### ### ###
-00 ### -00 -00 ### ### ### ### ### ###
### -00 -00 ### -00 -00 ### ### ### ###
-00 -00 ### -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
-00 -00 -00 -00 2,569.12 -00 321.14 321.14 321.14 321.14
### -00 ### ### ### ### ### ### ### ###
-00 ### -00 ### ### -00 ### ### ### ###
### -00 -00 ### -00 -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
-00 -00 -00 ### -00 ### ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
-00 -00 -00 ### -00 -00 ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
-00 ### -00 ### ### ### ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
-00 -00 ### ### -00 -00 ### ### ### ###
### -00 ### ### 1,099.12 ### ### ### ### ###
### -00 ### ### -00 ### ### ### ### ###
### -00 -00 ### -00 ### ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
-00 -00 -00 ### -00 -00 ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 -00 ### ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
-00 ### -00 ### -00 -00 ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
### ### 2,539.85 ### -00 -00 ### ### ### ###
-00 ### -00 -00 -00 ### ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
-00 ### -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 -00 ### ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
### ### -00 ### -00 -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
-00 ### ### -00 -00 ### ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
### -00 -00 ### -00 ### ### ### ### ###
### ### ### ### -00 ### ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
-00 -00 ### ### ### -00 ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
-00 -00 -00 ### ### -00 5,599.56 5,599.56 5,599.56 5,599.56
### ### ### ### -00 ### ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
### ### ### -00 -00 -00 ### ### ### ###
### ### -00 ### ### -00 ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
### -00 ### -00 ### -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
-00 -00 -00 ### -00 -00 ### ### ### ###
-00 ### -00 -00 -00 ### ### ### ### ###
### ### -00 -00 -00 ### ### ### ### ###
-00 -00 ### -00 ### ### ### ### ### ###
-00 -00 ### ### ### -00 ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
### ### -00 ### -00 ### ### ### ### ###
-00 -00 ### ### ### -00 ### ### ### ###
-00 -00 -00 ### ### -00 9,143.75 9,143.75 9,143.75 9,143.75
-00 -00 ### -00 ### -00 ### ### ### ###
-00 ### ### -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 ### -00 -00 ### ### ### ### ###
### -00 ### -00 ### ### ### ### ### ###
-00 -00 -00 -00 -00 ### ### ### ### ###
### ### ### ### -00 -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
-00 -00 ### -00 -00 -00 ### ### ### ###
-00 ### -00 -00 ### -00 ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
8,219.58 -00 ### -00 -00 ### ### ### ### ###
### ### 6,305.79 ### -00 -00 ### ### ### ###
-00 ### ### ### ### -00 ### ### ### ###
-00 -00 ### -00 ### ### ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
### ### -00 ### -00 -00 ### ### ### ###
### 8,811.67 -00 ### -00 ### 5,920.34 5,920.34 5,920.34 5,920.34
-00 -00 -00 ### -00 ### ### ### ### ###
-00 ### ### ### ### ### ### ### ### ###
-00 ### -00 -00 -00 -00 ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
### ### -00 ### ### -00 ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
-00 ### ### ### -00 ### ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
### ### ### -00 -00 ### ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
### ### -00 -00 -00 ### ### ### ### ###
-00 -00 ### -00 -00 -00 ### ### ### ###
### -00 ### ### -00 ### ### ### ### ###
### ### -00 ### ### ### ### ### ### ###
### ### ### -00 ### ### ### ### ### ###
-00 ### ### -00 -00 -00 ### ### ### ###
-00 -00 ### -00 -00 -00 ### ### ### ###
### -00 ### ### ### -00 ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
-00 -00 ### ### -00 ### ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
-00 -00 ### -00 -00 -00 ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
### ### -00 ### ### ### ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
### -00 ### -00 -00 -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
-00 ### ### -00 -00 ### ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
### ### -00 ### -00 ### ### ### ### ###
### ### -00 ### ### ### ### ### ### ###
-00 -00 ### ### -00 ### ### ### ### ###
### -00 ### ### ### ### ### ### ### ###
-00 ### -00 -00 -00 ### ### ### ### ###
-00 -00 -00 ### -00 -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
-00 ### ### ### -00 -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
-00 -00 -00 ### -00 -00 ### ### ### ###
-00 -00 -00 -00 -00 ### ### ### ### ###
-00 ### -00 -00 -00 -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### -00 ### -00 -00 ### ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
-00 -00 ### ### -00 -00 ### ### ### ###
### -00 ### -00 ### ### ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
### ### -00 ### ### ### ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
-00 ### ### -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 ### -00 9,875.90 9,875.90 9,875.90 9,875.90
### -00 -00 -00 -00 -00 ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
### -00 -00 ### -00 ### ### ### ### ###
-00 -00 -00 ### -00 -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
-00 148.09 ### ### ### ### ### ### ### ###
### ### ### ### ### -00 ### ### ### ###
### -00 ### -00 -00 ### ### ### ### ###
### -00 ### -00 -00 -00 ### ### ### ###
-00 ### -00 9,475.26 -00 -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
### -00 ### ### ### ### ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
-00 ### 1,390.87 -00 -00 ### 8,692.96 8,692.96 8,692.96 8,692.96
-00 -00 -00 -00 ### ### ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
### ### ### -00 ### ### ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
### -00 ### ### -00 -00 ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
### ### ### ### -00 -00 ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
### -00 -00 -00 ### -00 ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
-00 -00 ### ### ### ### ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
-00 -00 ### ### ### -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### -00 ### -00 -00 ### ### ### ### ###
-00 -00 -00 -00 -00 ### ### ### ### ###
### -00 -00 ### ### ### ### ### ### ###
### -00 -00 ### ### ### ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
-00 -00 ### ### ### ### ### ### ### ###
### 2,648.60 ### ### -00 ### ### ### ### ###
### -00 ### ### -00 ### ### ### ### ###
-00 ### ### -00 -00 -00 ### ### ### ###
### -00 ### -00 ### ### ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
### -00 ### ### ### ### ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
### -00 -00 ### -00 -00 ### ### ### ###
### -00 ### ### ### ### ### ### ### ###
-00 -00 -00 ### -00 -00 ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
### ### ### ### -00 ### ### ### ### ###
-00 -00 -00 ### -00 -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### -00 -00 -00 ### ### ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 ### -00 -00 ### ### ### ###
-00 -00 ### -00 -00 -00 ### ### ### ###
-00 -00 630.96 ### ### -00 ### ### ### ###
-00 -00 -00 -00 -00 ### ### ### ### ###
### -00 -00 ### -00 ### ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
### ### ### -00 -00 ### ### ### ### ###
-00 -00 ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### -00 ### -00 -00 -00 ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
### -00 ### ### ### ### ### ### ### ###
-00 -00 ### -00 -00 -00 ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
-00 -00 ### -00 ### ### ### ### ### ###
-00 ### ### ### -00 ### ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
### ### -00 -00 ### -00 ### ### ### ###
-00 ### ### -00 -00 ### ### ### ### ###
### -00 ### -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
-00 ### ### -00 ### ### ### ### ### ###
-00 -00 -00 ### -00 ### ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
-00 -00 ### ### ### -00 ### ### ### ###
-00 3,185.00 -00 -00 -00 -00 ### ### ### ###
-00 ### -00 -00 ### -00 ### ### ### ###
### -00 2,670.00 -00 -00 -00 ### ### ### ###
### -00 ### ### -00 ### ### ### ### ###
-00 -00 ### ### -00 -00 ### ### ### ###
### -00 -00 ### -00 ### ### ### ### ###
-00 ### -00 ### ### -00 ### ### ### ###
-00 -00 ### ### ### -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
-00 -00 -00 ### -00 -00 ### ### ### ###
### -00 -00 ### -00 -00 ### ### ### ###
### -00 -00 -00 -00 ### ### ### ### ###
### -00 -00 -00 -00 -00 3,571.49 3,571.49 3,571.49 3,571.49
### ### -00 ### ### -00 ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
### -00 ### ### -00 ### ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
### ### -00 ### ### ### ### ### ### ###
-00 ### -00 ### -00 -00 4,900.00 4,900.00 4,900.00 4,900.00
-00 ### -00 -00 -00 -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### -00 ### ### ### -00 ### ### ### ###
-00 ### -00 ### ### -00 ### ### ### ###
3,951.41 ### -00 ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
### -00 ### -00 -00 -00 ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
### -00 ### -00 -00 -00 ### ### ### ###
### ### -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 ### -00 ### ### ### ### ###
### -00 ### ### ### ### ### ### ### ###
### -00 ### -00 ### -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
-00 -00 -00 -00 -00 ### ### ### ### ###
-00 -00 ### -00 7,147.70 ### ### ### ### ###
### -00 -00 ### ### -00 ### ### ### ###
-00 ### -00 ### ### ### ### ### ### ###
-00 -00 -00 ### -00 -00 ### ### ### ###
-00 -00 -00 ### ### ### ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
-00 ### ### ### ### ### ### ### ### ###
### ### ### ### -00 ### ### ### ### ###
-00 ### -00 -00 ### -00 ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
-00 -00 -00 -00 ### -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
-00 ### ### ### ### ### ### ### ### ###
### ### 6,367.37 ### ### ### ### ### ### ###
### ### -00 ### -00 ### ### ### ### ###
-00 ### -00 ### -00 ### ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
### ### -00 ### -00 ### ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### ### -00 ### ### ### ### ### ### ###
### -00 ### ### -00 ### ### ### ### ###
-00 -00 -00 -00 -00 ### ### ### ### ###
### ### ### ### ### -00 ### ### ### ###
-00 -00 -00 ### -00 ### 9,506.25 9,506.25 9,506.25 9,506.25
### ### ### ### ### ### ### ### ### ###
-00 ### ### -00 ### -00 ### ### ### ###
### -00 ### ### -00 ### ### ### ### ###
-00 ### ### -00 -00 ### ### ### ### ###
### -00 ### -00 -00 -00 ### ### ### ###
### -00 -00 -00 ### ### ### ### ### ###
-00 -00 ### ### -00 ### ### ### ### ###
-00 -00 -00 -00 -00 -00 1,200.00 1,200.00 1,200.00 1,200.00
-00 -00 -00 ### -00 ### ### ### ### ###
-00 ### ### ### ### ### ### ### ### ###
### -00 -00 ### ### ### ### ### ### ###
-00 -00 ### -00 -00 -00 ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
### -00 ### ### -00 ### ### ### ### ###
### -00 -00 ### -00 -00 ### ### ### ###
-00 -00 ### -00 -00 ### ### ### ### ###
### -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 -00 -00 ### ### ### ### ###
### -00 -00 ### -00 -00 ### ### ### ###
### -00 ### -00 -00 -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
### -00 ### -00 -00 -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### ### ### -00 -00 ### ### ### ### ###
### -00 ### -00 -00 ### ### ### ### ###
-00 -00 -00 -00 ### ### ### ### ### ###
### ### -00 -00 -00 -00 ### ### ### ###
-00 -00 -00 ### -00 ### ### ### ### ###
### -00 -00 ### -00 ### ### ### ### ###
### ### ### ### ### ### ### ### ### ###
-00 -00 4,317.93 -00 8,614.27 -00 6,757.56 6,757.56 6,757.56 6,757.56
-00 -00 -00 -00 -00 ### ### ### ### ###
### -00 -00 ### -00 -00 ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
-00 -00 ### -00 -00 -00 6,277.50 6,277.50 6,277.50 6,277.50
### ### ### -00 -00 -00 ### ### ### ###
### -00 -00 -00 -00 -00 3,825.00 3,825.00 3,825.00 3,825.00
### ### ### ### ### ### ### ### ### ###
1,862.51 -00 ### -00 913.90 ### 4,041.70 4,041.70 4,041.70 4,041.70
### -00 ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### ### -00 -00 -00 -00 ### ### ### ###
### ### 3,950.31 -00 1,316.77 -00 ### ### ### ###
### ### -00 -00 -00 -00 ### ### ### ###
-00 -00 81.60 -00 4.80 81.60 21.00 21.00 21.00 21.00
### -00 -00 -00 -00 -00 2,976.00 2,976.00 2,976.00 2,976.00
-00 -00 -00 -00 -00 -00 ### ### ### ###
### -00 ### -00 -00 -00 8,797.50 8,797.50 8,797.50 8,797.50
-00 ### -00 ### ### -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
-00 2,092.43 ### ### ### ### ### ### ### ###
### -00 4,375.52 ### 9,013.57 ### ### ### ### ###
-00 ### -00 -00 ### -00 ### ### ### ###
### -00 ### ### ### ### ### ### ### ###
-00 -00 -00 -00 -00 -00 ### ### ### ###
-00 -00 ### ### -00 -00 ### ### ### ###
### ### -00 ### -00 -00 ### ### ### ###
-00 -00 -00 ### -00 ### ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### ### -00 ### -00 -00 ### ### ### ###
-00 -00 ### ### ### ### ### ### ### ###
### -00 ### -00 ### -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
### ### -00 ### -00 -00 ### ### ### ###
-00 -00 -00 ### -00 -00 ### ### ### ###
### -00 ### -00 -00 ### ### ### ### ###
### ### ### ### ### ### ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
7,877.78 9,912.88 547.07 -00 268.06 -00 2,394.11 2,394.11 2,394.11 2,394.11
### -00 ### -00 ### -00 ### ### ### ###
-00 -00 -00 ### -00 ### ### ### ### ###
### ### ### -00 ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### -00 ### ### ### -00 ### ### ### ###
284.68 -00 -00 ### ### -00 ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
-00 -00 -00 ### -00 ### ### ### ### ###
### -00 ### ### ### ### ### ### ### ###
-00 -00 -00 ### ### -00 ### ### ### ###
-00 928.20 -00 1,856.40 1,856.40 -00 580.13 580.13 580.13 580.13
### -00 ### ### ### ### ### ### ### ###
-00 ### -00 -00 -00 -00 ### ### ### ###
1,862.82 7,272.46 -00 7,093.62 7,093.62 -00 3,844.86 3,844.86 3,844.86 3,844.86
### ### ### ### ### ### ### ### ### ###
### -00 ### -00 -00 -00 ### ### ### ###
-00 -00 ### -00 ### -00 ### ### ### ###
### ### 4,006.65 ### 8,683.92 ### ### ### ### ###
-00 ### -00 -00 -00 -00 ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### -00 ### ### ### -00 ### ### ### ###
### -00 ### ### -00 -00 ### ### ### ###
-00 ### ### -00 -00 -00 ### ### ### ###
8,532.06 2,813.37 ### 7,557.50 9,488.24 -00 5,652.03 5,652.03 5,652.03 5,652.03
### -00 ### ### ### -00 ### ### ### ###
### -00 ### -00 -00 ### ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ###
-00 ### -00 ### ### -00 ### ### ### ###
### ### -00 ### ### -00 ### ### ### ###
-00 -00 -00 8,338.29 -00 ### ### ### ### ###
### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ###
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
-00 -00 -00 -00 -00 -00 -00 -00 -00 -00
CONSUMO PR
DATA PARA CALCULOS
_(Consu
Consumo mo ORDER _ LOTE
Mensual Promedio LEAD MINIMO
Cantidad _) CUMPLIMIENTO
TRANSIT
PROVEEDOR
LEAD
TIME
TIME TOTAL LEAD
QUALITY
TIME TIME
LOTE MINIMO
(DIFC)_ Shelf Life
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 #DIV/0!
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
0 1 #DIV/0! 9999999
CÁLCULOS PRELIMINARES
Safety
Error de Lead time Stock
pronostic total ( en Adjustmen
FRECUENCIA
Safety
DEstock
ABASTECIMIENTO
Factor
(cumplimiento
de confiabilidad
% Error
proveedor)
de pronostico
del
o (95%
ton) meses) Safety Stock
Safety
en ton
Stock ten(días)
dias
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0.0 0.00 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0.0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0.0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0.0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0.0 0.00 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0.0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0.0 0.00 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
#NAME! 0 0.0 0 #DIV/0!
30 #NAME! 95% 70% 0 0.0 0 #DIV/0!
Page 307
Proveedores
_ 860513290-1_ 38% 39% 38%
_ 860029949-0_ 68% 51% 44%
_ 800095606-2_ 58% 23% 15%
_ 830035402-1_ 4% 23% 56%
_ 860076422-1_ 72% 61% 60%
_ 860042155-3_ 17% 27% 27%
_ 830087275-3_ 73% 74% 27%
_ 900311030-0_ 45% 22% 53%
_ 830012971-1_ 69% 100% 29%
_ 900368553-6_ 80% 83% 18%
_ 830062441-1_ 25% 55% 5%
_ 800171338-9_ 62% 29% 43%
_ 800183643-2_ 56% 25% 15%
_ 890907406-1_ 91% 50% 75%
_ 890939358-1_ 27% 68% 43%
_ 830013521-3_ 73% 81% 99%
_ 860511399-6_ 94% 98% 77%
_ 900457030-8_ 74% 68% 73%
_ 860530492-4_ 50% 18% 44%
_ 860070968-3_ 22% 26% 13%
_ 830068853-1_ 49% 65% 23%
_ 901018965-1_ 40% 18% 93%
_ 900463828-2_ 44% 16% 45%
_ 900406158-3_ 67% 45% 67%
_ 830006911-3_ 38% 14% 4%
_ 900007209-9_ 72% 25% 66%
Page 308