Ejemplo de una simulacion tipo Monte Carlo, en hoja de calculo.

"Vendedor
Un panadero hace una cantidad fija de bisquetes cada mañana Q, el costo de elaboración de cada bisquete es de $2.50 c/u, p
Los bisiquetes que no se vendan en ese dia los vende a una panaderia para que hagan betun a un valor de salvamento de $1.5

Demanda P(x)
¿Que cantidad de bisquetes (Q) debe de hacer el panadero
100 0.08 diariamente para obtener una buena utilidad promedio en
250 0.1 el año?
400 0.15
550 0.24
700 0.21
850 0.15
1000 0.07
o. "Vendedor de bisquetes"
quete es de $2.50 c/u, para su posterior venta a $6.00 c/u.
r de salvamento de $1.50 c/u
Distribucion de la demanda Distribución de probabilidad acumulada de la demanda
Demanda (Und) P(x) Demanda (Und) LI
100 0.08 100 0
250 0.1 250 0.08
400 0.15 400 0.18
550 0.24 550 0.33
700 0.21 700 0.57
850 0.15 850 0.78
1000 0.07 1000 0.93

Cantidad de bisquetes Cantidad de bisquetes

DIA ALEATORIO DEMANDA Q elaboración
vendidos NO vendidos

1 0.115776891 250 965 250 715

2 0.851700615 850 965 850 115
3 0.547292212 550 965 550 415
4 0.418082605 550 965 550 415
5 0.780590585 850 965 850 115
6 0.562937045 550 965 550 415
7 0.615007121 700 965 700 265
8 0.727870611 700 965 700 265
9 0.679087641 700 965 700 265
10 0.821434463 850 965 850 115
11 0.797898996 850 965 850 115
12 0.176888558 250 965 250 715
13 0.068326658 100 965 100 865
14 0.142222375 250 965 250 715
15 0.011787722 100 965 100 865
16 0.700366348 700 965 700 265
17 0.39985894 550 965 550 415
18 0.39985894 550 965 550 415
19 0.275039195 400 965 400 565
20 0.994660163 1000 965 965 0
21 0.298683856 400 965 400 565
22 0.536503649 550 965 550 415
23 0.308381557 400 965 400 565
24 0.679742534 700 965 700 265
25 0.576821984 700 965 700 265
26 0.79236405 850 965 850 115
27 0.489094319 550 965 550 415
28 0.105085612 250 965 250 715
29 0.615187037 700 965 700 265
30 0.91613707 850 965 850 115
31 0.795419647 850 965 850 115
32 0.583407269 700 965 700 265
33 0.414658945 550 965 550 415
34 0.026981374 100 965 100 865
35 0.152696728 250 965 250 715
36 0.635579445 700 965 700 265
37 0.238283668 400 965 400 565
38 0.769898922 700 965 700 265
39 0.856804258 850 965 850 115
40 0.735203962 700 965 700 265
41 0.988854256 1000 965 965 0
42 0.461346514 550 965 550 415
43 0.332035605 550 965 550 415
44 0.836509786 850 965 850 115
45 0.955011287 1000 965 965 0
46 0.329097147 400 965 400 565
47 0.540806822 550 965 550 415
48 0.664109946 700 965 700 265
49 0.231162368 400 965 400 565
50 0.047362475 100 965 100 865
51 0.980238797 1000 965 965 0
52 0.961221667 1000 965 965 0
53 0.012088758 100 965 100 865
54 0.3238144 400 965 400 565
55 0.597200654 700 965 700 265
56 0.946724112 1000 965 965 0
57 0.767182527 700 965 700 265
58 0.784773431 850 965 850 115
59 0.612154811 700 965 700 265
60 0.080253881 250 965 250 715
61 0.211486081 400 965 400 565
62 0.054621037 100 965 100 865
63 0.766234893 700 965 700 265
64 0.748234221 700 965 700 265
65 0.111772723 250 965 250 715
66 0.01211327 100 965 100 865
67 0.608548974 700 965 700 265
68 0.400585793 550 965 550 415
69 0.538084202 550 965 550 415
70 0.666966036 700 965 700 265
71 0.941604599 1000 965 965 0
72 0.521430496 550 965 550 415
 73 0.87962428 850 965 850 115
74 0.469660439 550 965 550 415
75 0.524045524 550 965 550 415
76 0.743431991 700 965 700 265
77 0.277171206 400 965 400 565
78 0.388171895 550 965 550 415
79 0.884930712 850 965 850 115
80 0.460373664 550 965 550 415
81 0.351782549 550 965 550 415
82 0.438918075 550 965 550 415
83 0.905411245 850 965 850 115
84 0.297243361 400 965 400 565
85 0.863027586 850 965 850 115
86 0.771132388 700 965 700 265
87 0.552124878 550 965 550 415
88 0.341868615 550 965 550 415
89 0.610180584 700 965 700 265
90 0.434593435 550 965 550 415
91 0.032429374 100 965 100 865
92 0.997714619 1000 965 965 0
93 0.94063331 1000 965 965 0
94 0.051875038 100 965 100 865
95 0.605780775 700 965 700 265
96 0.957281264 1000 965 965 0
97 0.602453058 700 965 700 265
98 0.23863795 400 965 400 565
99 0.171943993 250 965 250 715
100 0.778628093 700 965 700 265
101 0.57355016 700 965 700 265
102 0.550930167 550 965 550 415
103 0.359592486 550 965 550 415
104 0.41155369 550 965 550 415
105 0.929826794 850 965 850 115
106 0.841558041 850 965 850 115
107 0.46544551 550 965 550 415
108 0.244860571 400 965 400 565
109 0.917045414 850 965 850 115
110 0.942699723 1000 965 965 0
111 0.050220825 100 965 100 865
112 0.136666654 250 965 250 715
113 0.616199788 700 965 700 265
114 0.708560581 700 965 700 265
115 0.378575858 550 965 550 415
116 0.001261028 100 965 100 865
117 0.246899162 400 965 400 565
118 0.35804859 550 965 550 415
119 0.455270317 550 965 550 415
120 0.884807404 850 965 850 115
121 0.735643851 700 965 700 265
122 0.44084153 550 965 550 415
123 0.404314864 550 965 550 415
124 0.079485763 100 965 100 865
125 0.186257748 400 965 400 565
126 0.440532912 550 965 550 415
127 0.219544906 400 965 400 565
128 0.339296711 550 965 550 415
129 0.013196134 100 965 100 865
130 0.092077889 250 965 250 715
131 0.267976819 400 965 400 565
132 0.782588154 850 965 850 115
133 0.024593095 100 965 100 865
134 0.770292235 700 965 700 265
135 0.27715818 400 965 400 565
136 0.941809457 1000 965 965 0
137 0.956570862 1000 965 965 0
138 0.811478577 850 965 850 115
139 0.007686419 100 965 100 865
140 0.098043398 250 965 250 715
141 0.78072063 850 965 850 115
142 0.582379533 700 965 700 265
143 0.861634629 850 965 850 115
144 0.787869295 850 965 850 115
145 0.897552019 850 965 850 115
146 0.792867418 850 965 850 115
147 0.342009128 550 965 550 415
148 0.352087164 550 965 550 415
149 0.489550959 550 965 550 415
150 0.611353258 700 965 700 265
151 0.208878754 400 965 400 565
152 0.168210963 250 965 250 715
153 0.179982962 250 965 250 715
154 0.166873411 250 965 250 715
155 0.4321206 550 965 550 415
156 0.96589591 1000 965 965 0
157 0.854235899 850 965 850 115
158 0.225635856 400 965 400 565
159 0.096290802 250 965 250 715
160 0.324136249 400 965 400 565
161 0.230657231 400 965 400 565
162 0.092963368 250 965 250 715
163 0.61968931 700 965 700 265
164 0.475187903 550 965 550 415
165 0.583074285 700 965 700 265
166 0.124619173 250 965 250 715
167 0.774235406 700 965 700 265
168 0.933192991 1000 965 965 0
169 0.688219423 700 965 700 265
170 0.271928543 400 965 400 565
171 0.644920686 700 965 700 265
172 0.670316066 700 965 700 265
173 0.642516862 700 965 700 265
174 0.5645137 550 965 550 415
175 0.096776465 250 965 250 715
176 0.750416797 700 965 700 265
177 0.986744035 1000 965 965 0
178 0.655929054 700 965 700 265
179 0.357923858 550 965 550 415
180 0.025454697 100 965 100 865
181 0.666530054 700 965 700 265
182 0.496977529 550 965 550 415
183 0.974222328 1000 965 965 0
184 0.188801442 400 965 400 565
185 0.430872101 550 965 550 415
186 0.546954013 550 965 550 415
187 0.881002893 850 965 850 115
188 0.773378947 700 965 700 265
189 0.15948681 250 965 250 715
190 0.321123872 400 965 400 565
191 0.541157952 550 965 550 415
192 0.185779967 400 965 400 565
193 0.598169921 700 965 700 265
194 0.819352017 850 965 850 115
195 0.238379068 400 965 400 565
196 0.867996772 850 965 850 115
197 0.709837974 700 965 700 265
198 0.087183817 250 965 250 715
199 0.737145688 700 965 700 265
200 0.601734015 700 965 700 265
201 0.341559406 550 965 550 415
202 0.476024083 550 965 550 415
203 0.409897293 550 965 550 415
204 0.361178273 550 965 550 415
205 0.913361018 850 965 850 115
206 0.743742573 700 965 700 265
207 0.568082431 550 965 550 415
208 0.754372277 700 965 700 265
209 0.665239085 700 965 700 265
210 0.833597423 850 965 850 115
211 0.294417557 400 965 400 565
212 0.667147717 700 965 700 265
213 0.443579263 550 965 550 415
214 0.013357059 100 965 100 865
215 0.308245794 400 965 400 565
216 0.786616109 850 965 850 115
217 0.440751938 550 965 550 415
218 0.623675169 700 965 700 265
219 0.737358362 700 965 700 265
220 0.566809926 550 965 550 415
221 0.669402953 700 965 700 265
222 0.075491875 100 965 100 865
223 0.401977544 550 965 550 415
224 0.783334471 850 965 850 115
225 0.36612671 550 965 550 415
226 0.654978871 700 965 700 265
227 0.057454083 100 965 100 865
228 0.082536826 250 965 250 715
229 0.307638513 400 965 400 565
230 0.069046469 100 965 100 865
231 0.200405899 400 965 400 565
232 0.726860263 700 965 700 265
233 0.550414769 550 965 550 415
234 0.820844937 850 965 850 115
235 0.58280732 700 965 700 265
236 0.074380355 100 965 100 865
237 0.932004393 1000 965 965 0
238 0.970152475 1000 965 965 0
239 0.264381752 400 965 400 565
240 0.510970235 550 965 550 415
241 0.975746593 1000 965 965 0
242 0.548253378 550 965 550 415
243 0.112383669 250 965 250 715
244 0.322507192 400 965 400 565
245 0.618916305 700 965 700 265
246 0.855584427 850 965 850 115
247 0.510970235 550 965 550 415
248 0.757855631 700 965 700 265
249 0.089993988 250 965 250 715
250 0.666605478 700 965 700 265
251 0.10859215 250 965 250 715
252 0.482927729 550 965 550 415
253 0.690191385 700 965 700 265
254 0.524168259 550 965 550 415
255 0.326230432 400 965 400 565
256 0.577638335 700 965 700 265
257 0.919219207 850 965 850 115
258 0.279256712 400 965 400 565
259 0.946178157 1000 965 965 0
260 0.828590673 850 965 850 115
261 0.417184649 550 965 550 415
262 0.777393399 700 965 700 265
263 0.400655257 550 965 550 415
264 0.027618485 100 965 100 865
265 0.324031933 400 965 400 565
266 0.490190142 550 965 550 415
267 0.669182108 700 965 700 265
268 0.58527343 700 965 700 265
269 0.800658648 850 965 850 115
270 0.056777218 100 965 100 865
271 0.808006131 850 965 850 115
272 0.391880191 550 965 550 415
273 0.338828684 550 965 550 415
274 0.377866396 550 965 550 415
275 0.055283389 100 965 100 865
276 0.571176985 700 965 700 265
277 0.231443107 400 965 400 565
278 0.869764808 850 965 850 115
279 0.970007101 1000 965 965 0
280 0.028795063 100 965 100 865
281 0.085322652 250 965 250 715
282 0.593899729 700 965 700 265
283 0.384142089 550 965 550 415
284 0.996410893 1000 965 965 0
285 0.585008202 700 965 700 265
286 0.857316709 850 965 850 115
287 0.042193993 100 965 100 865
288 0.332390527 550 965 550 415
289 0.25315793 400 965 400 565
290 0.746420324 700 965 700 265
291 0.183466795 400 965 400 565
292 0.009268006 100 965 100 865
293 0.2438048 400 965 400 565
294 0.121303195 250 965 250 715
295 0.790325726 850 965 850 115
296 0.674851307 700 965 700 265
297 0.487485118 550 965 550 415
298 0.683472844 700 965 700 265
299 0.986345369 1000 965 965 0
300 0.708262661 700 965 700 265
301 0.837168891 850 965 850 115
302 0.392677188 550 965 550 415
303 0.650965681 700 965 700 265
304 0.574191571 700 965 700 265
305 0.381382817 550 965 550 415
306 0.008751329 100 965 100 865
307 0.141752613 250 965 250 715
308 0.458838133 550 965 550 415
309 0.558732842 550 965 550 415
310 0.85762366 850 965 850 115
311 0.24904639 400 965 400 565
312 0.06366946 100 965 100 865
313 0.15303205 250 965 250 715
314 0.101418995 250 965 250 715
315 0.574191571 700 965 700 265
316 0.674468351 700 965 700 265
317 0.713924803 700 965 700 265
318 0.297503952 400 965 400 565
319 0.37405406 550 965 550 415
320 0.600362609 700 965 700 265
321 0.425169761 550 965 550 415
322 0.148698986 250 965 250 715
323 0.866293676 850 965 850 115
324 0.170121636 250 965 250 715
325 0.489256032 550 965 550 415
326 0.753724493 700 965 700 265
327 0.949774711 1000 965 965 0
328 0.656046591 700 965 700 265
329 0.361149336 550 965 550 415
330 0.268253657 400 965 400 565
331 0.160596667 250 965 250 715
332 0.47807431 550 965 550 415
333 0.93379842 1000 965 965 0
334 0.849335934 850 965 850 115
335 0.919178909 850 965 850 115
336 0.22786746 400 965 400 565
337 0.972164961 1000 965 965 0
338 0.039312258 100 965 100 865
339 0.490047952 550 965 550 415
340 0.540359972 550 965 550 415
341 0.131076427 250 965 250 715
342 0.410442344 550 965 550 415
343 0.461437173 550 965 550 415
344 0.707538182 700 965 700 265
345 0.310666921 400 965 400 565
346 0.096954815 250 965 250 715
347 0.049397603 100 965 100 865
348 0.921947537 850 965 850 115
349 0.029510081 100 965 100 865
350 0.609454929 700 965 700 265
351 0.423078034 550 965 550 415
352 0.46773934 550 965 550 415
353 0.811103601 850 965 850 115
354 0.318763062 400 965 400 565
355 0.342918369 550 965 550 415
356 0.802688293 850 965 850 115
357 0.469339554 550 965 550 415
358 0.496801552 550 965 550 415
359 0.423921264 550 965 550 415
360 0.531181439 550 965 550 415
361 0.526362775 550 965 550 415
362 0.410921752 550 965 550 415
363 0.99024035 1000 965 965 0
364 0.628608622 700 965 700 265
365 0.536052956 550 965 550 415
 Tabla de valores fabricación/venta
LS $ fabricación / unidad $2.50
0.08 $ venta regular / unidad $6.00
0.18 $salvamento/ unidad $1.50
0.33
0.57
0.78
0.93 Q elaboración 965
1 Utilidad Promedio anual $1,605.18

Costo total de la Ingreso por ventas

regulares ingreso por salvamento Utilidad del dia
elaboración

$2,412.50 $1,500.00 $1,072.50 $160.00

$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $1,500.00 $1,072.50 $160.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $600.00 $1,297.50 -$515.00
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $2,400.00 $847.50 $835.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,100.00 $172.50 $2,860.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $3,300.00 $622.50 $1,510.00
$2,412.50 $5,790.00 $0.00 $3,377.50
$2,412.50 $4,200.00 $397.50 $2,185.00
$2,412.50 $3,300.00 $622.50 $1,510.00
 demanda R1 R2 R3 R4
130 $443.90 $448.71 $446.49 $445.01
300 $943.36 $942.74 $971.71 $955.07
500 $1,438.08 $1,399.25 $1,406.64 $1,410.34
655 $1,608.81 $1,604.18 $1,616.02 $1,563.50
780 $1,648.27 $1,671.08 $1,646.18 $1,646.92
920 $1,651.16 $1,523.81 $1,639.45 $1,522.21

$1,800.00
Utilidad promedio
$1,600.00
$1,400.00
$1,200.00
$1,000.00
$800.00
$600.00
$400.00
$200.00
$0.00
0 100 200 300 400 500 600 700 800 900 1000
 Utilidad promedio
$446.03
$953.22
$1,413.58
$1,598.13
$1,653.11
$1,584.16

800 900 1000