SIMULACIÓN DE MONTECARLO - VENDEDOR DE PERIÓDICOS

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

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

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

d fija de periódicos Q a $700/unidad,

iclaje a un valor de salvamento de

s, la demanda diaria de periódicos está

mprar el vendedor diariamente

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

Cant. Periódicos
Día Aleatorio Demanda Q compra
vendidos
1 0.333890692 55 60 55
2 0.404952585 55 60 55
3 0.837596609 85 60 60
4 0.057994246 10 60 10
5 0.481386323 55 60 55
6 0.489477895 55 60 55
7 0.205803739 40 60 40
8 0.827332351 85 60 60
9 0.092811158 25 60 25
10 0.548400355 55 60 55
11 0.532800911 55 60 55
12 0.73563908 70 60 60
13 0.711158995 70 60 60
14 0.198349389 40 60 40
15 0.128838013 25 60 25
16 0.2001416 40 60 40
17 0.846139418 85 60 60
18 0.517508212 55 60 55
19 0.556333498 55 60 55
20 0.73481003 70 60 60
21 0.444361059 55 60 55
22 0.58241058 70 60 60
23 0.692848517 70 60 60
24 0.578807514 70 60 60
25 0.849027885 85 60 60
26 0.281652218 40 60 40
27 0.491813141 55 60 55
28 0.776420873 70 60 60
29 0.313638658 40 60 40
30 0.707833943 70 60 60
31 0.348180498 55 60 55
32 0.126087394 25 60 25
33 0.415138051 55 60 55
34 0.875926206 85 60 60
35 0.320049083 40 60 40
36 0.835613808 85 60 60
37 0.155826899 25 60 25
38 0.392098272 55 60 55
39 0.598107577 70 60 60
40 0.364471451 55 60 55
41 0.732433532 70 60 60
42 0.099459926 25 60 25
43 0.483423796 55 60 55
44 0.912663357 85 60 60
45 0.771709043 70 60 60
46 0.174993047 25 60 25
47 0.867263431 85 60 60
48 0.177195523 25 60 25
49 0.835613808 85 60 60
50 0.856161058 85 60 60
51 0.536831679 55 60 55
52 0.267487153 40 60 40
53 0.201970927 40 60 40
54 0.983917357 100 60 60
55 0.364471451 55 60 55
56 0.661263919 70 60 60
57 0.575880184 70 60 60
58 0.841950806 85 60 60
59 0.063114659 10 60 10
60 0.032382419 10 60 10
61 0.788084568 85 60 60
62 0.416729482 55 60 55
63 0.738707064 70 60 60
64 0.265889774 40 60 40
65 0.596707263 70 60 60
66 0.36420033 55 60 55
67 0.075052281 10 60 10
68 0.441902841 55 60 55
69 0.856161058 85 60 60
70 0.915221943 85 60 60
71 0.519535372 55 60 55
72 0.588068792 70 60 60
73 0.721634198 70 60 60
74 0.859080598 85 60 60
75 0.430438735 55 60 55
76 0.726072808 70 60 60
77 0.931176856 100 60 60
78 0.463768267 55 60 55
79 0.845993148 85 60 60
80 0.680510491 70 60 60
81 0.032382419 10 60 10
82 0.985783789 100 60 60
83 0.370732329 55 60 55
84 0.369468717 55 60 55
85 0.446292825 55 60 55
86 0.061027635 10 60 10
87 0.638004165 70 60 60
88 0.164693687 25 60 25
89 0.430456555 55 60 55
90 0.398113459 55 60 55
91 0.36420033 55 60 55
92 0.726417312 70 60 60
93 0.623529958 70 60 60
94 0.578047062 70 60 60
95 0.392639213 55 60 55
96 0.208723295 40 60 40
97 0.843955529 85 60 60
98 0.417000131 55 60 55
99 0.404028813 55 60 55
100 0.656318832 70 60 60
101 0.473362134 55 60 55
102 0.375883544 55 60 55
103 0.932272187 100 60 60
104 0.190892161 40 60 40
105 0.932291905 100 60 60
106 0.824460344 85 60 60
107 0.829436667 85 60 60
108 0.086401354 25 60 25
109 0.736006999 70 60 60
110 0.074371808 10 60 10
111 0.453246537 55 60 55
112 0.925158233 85 60 60
113 0.074177304 10 60 10
114 0.105547737 25 60 25
115 0.499289196 55 60 55
116 0.505609092 55 60 55
117 0.068720564 10 60 10
118 0.421774325 55 60 55
119 0.19576949 40 60 40
120 0.031710712 10 60 10
121 0.283938137 40 60 40
122 0.358809896 55 60 55
123 0.911305019 85 60 60
124 0.685611183 70 60 60
125 0.878614372 85 60 60
126 0.970741721 100 60 60
127 0.727814676 70 60 60
128 0.12327777 25 60 25
129 0.78168649 85 60 60
130 0.319820433 40 60 40
131 0.017950283 10 60 10
132 0.253488694 40 60 40
133 0.041026019 10 60 10
134 0.205922769 40 60 40
135 0.656318832 70 60 60
136 0.563093939 55 60 55
137 0.264062487 40 60 40
138 0.221062727 40 60 40
139 0.051614922 10 60 10
140 0.830617838 85 60 60
141 0.298930038 40 60 40
142 0.712417611 70 60 60
143 0.857952826 85 60 60
144 0.30587342 40 60 40
145 0.194806755 40 60 40
146 0.581469713 70 60 60
147 0.795966005 85 60 60
148 0.63731497 70 60 60
149 0.844414919 85 60 60
150 0.557623987 55 60 55
151 0.482279488 55 60 55
152 0.226551927 40 60 40
153 0.252225276 40 60 40
154 0.549310647 55 60 55
155 0.505441905 55 60 55
156 0.981914528 100 60 60
157 0.505609092 55 60 55
158 0.895339065 85 60 60
159 0.983275853 100 60 60
160 0.517241232 55 60 55
161 0.666485177 70 60 60
162 0.227670715 40 60 40
163 0.378775316 55 60 55
164 0.28001757 40 60 40
165 0.074481409 10 60 10
166 0.620077293 70 60 60
167 0.179228572 25 60 25
168 0.615542635 70 60 60
169 0.970741721 100 60 60
170 0.799004177 85 60 60
171 0.998297044 100 60 60
172 0.215278815 40 60 40
173 0.784113108 85 60 60
174 0.341672246 55 60 55
175 0.319820433 40 60 40
176 0.731549725 70 60 60
177 0.128995142 25 60 25
178 0.638731712 70 60 60
179 0.642243766 70 60 60
180 0.603066987 70 60 60
181 0.566455866 55 60 55
182 0.798229914 85 60 60
183 0.567192466 55 60 55
184 0.115739678 25 60 25
185 0.062338331 10 60 10
186 0.687137136 70 60 60
187 0.69358275 70 60 60
188 0.511037402 55 60 55
189 0.918385755 85 60 60
190 0.360316379 55 60 55
191 0.046141513 10 60 10
192 0.999042747 100 60 60
193 0.30587342 40 60 40
194 0.729861645 70 60 60
195 0.023154768 10 60 10
196 0.63530968 70 60 60
197 0.283756066 40 60 40
198 0.944106698 100 60 60
199 0.288101214 40 60 40
200 0.790855404 85 60 60
201 0.575135892 70 60 60
202 0.686064701 70 60 60
203 0.226551927 40 60 40
204 0.222386202 40 60 40
205 0.302458042 40 60 40
206 0.278688074 40 60 40
207 0.327740803 40 60 40
208 0.220798906 40 60 40
209 0.229166088 40 60 40
210 0.237346422 40 60 40
211 0.63969294 70 60 60
212 0.10207475 25 60 25
213 0.980870168 100 60 60
214 0.997921402 100 60 60
215 0.341672246 55 60 55
216 0.583817799 70 60 60
217 0.072881971 10 60 10
218 0.494515358 55 60 55
219 0.530463977 55 60 55
220 0.115320459 25 60 25
221 0.638731712 70 60 60
222 0.070981442 10 60 10
223 0.536990557 55 60 55
224 0.512487743 55 60 55
225 0.897671849 85 60 60
226 0.488805394 55 60 55
227 0.816176008 85 60 60
228 0.457248295 55 60 55
229 0.005425184 10 60 10
230 0.482561781 55 60 55
231 0.940751599 100 60 60
232 0.816122726 85 60 60
233 0.094019717 25 60 25
234 0.604552169 70 60 60
235 0.677849177 70 60 60
236 0.756755038 70 60 60
237 0.265793877 40 60 40
238 0.366398875 55 60 55
239 0.671361202 70 60 60
240 0.626994329 70 60 60
241 0.606856745 70 60 60
242 0.845571333 85 60 60
243 0.164506363 25 60 25
244 0.205311147 40 60 40
245 0.98707683 100 60 60
246 0.636465539 70 60 60
247 0.494872957 55 60 55
248 0.221389572 40 60 40
249 0.501434162 55 60 55
250 0.270394915 40 60 40
251 0.692257456 70 60 60
252 0.717250543 70 60 60
253 0.684259785 70 60 60
254 0.651690138 70 60 60
255 0.944831944 100 60 60
256 0.723310683 70 60 60
257 0.750339629 70 60 60
258 0.508596981 55 60 55
259 0.138777088 25 60 25
260 0.299710268 40 60 40
261 0.364531154 55 60 55
262 0.691494724 70 60 60
263 0.628376495 70 60 60
264 0.260141957 40 60 40
265 0.219359697 40 60 40
266 0.046690033 10 60 10
267 0.90251143 85 60 60
268 0.156171666 25 60 25
269 0.824439237 85 60 60
270 0.289153013 40 60 40
271 0.967250235 100 60 60
272 0.542499778 55 60 55
273 0.150148785 25 60 25
274 0.863104965 85 60 60
275 0.501080154 55 60 55
276 0.719036036 70 60 60
277 0.562604049 55 60 55
278 0.575810969 70 60 60
279 0.558963815 55 60 55
280 0.136283006 25 60 25
281 0.442188953 55 60 55
282 0.942902322 100 60 60
283 0.63530968 70 60 60
284 0.472095919 55 60 55
285 0.944106698 100 60 60
286 0.4158139 55 60 55
287 0.707495615 70 60 60
288 0.921608206 85 60 60
289 0.94892687 100 60 60
290 0.449945034 55 60 55
291 0.222386202 40 60 40
292 0.200423118 40 60 40
293 0.062728381 10 60 10
294 0.41819872 55 60 55
295 0.838525885 85 60 60
296 0.533916247 55 60 55
297 0.775132187 70 60 60
298 0.234456528 40 60 40
299 0.518352849 55 60 55
300 0.498889667 55 60 55
301 0.704766321 70 60 60
302 0.225052488 40 60 40
303 0.494515358 55 60 55
304 0.29101741 40 60 40
305 0.351397175 55 60 55
306 0.799936526 85 60 60
307 0.33026576 55 60 55
308 0.818280981 85 60 60
309 0.254618644 40 60 40
310 0.045346798 10 60 10
311 0.510122683 55 60 55
312 0.29050179 40 60 40
313 0.620327153 70 60 60
314 0.478405548 55 60 55
315 0.482561781 55 60 55
316 0.043202804 10 60 10
317 0.117269192 25 60 25
318 0.76097998 70 60 60
319 0.608610584 70 60 60
320 0.80480998 85 60 60
321 0.468019066 55 60 55
322 0.939132587 100 60 60
323 0.699260692 70 60 60
324 0.177130118 25 60 25
325 0.121146351 25 60 25
326 0.160620421 25 60 25
327 0.401062019 55 60 55
328 0.833168943 85 60 60
329 0.779703095 70 60 60
330 0.909026946 85 60 60
331 0.20450098 40 60 40
332 0.784310336 85 60 60
333 0.345081054 55 60 55
334 0.16211382 25 60 25
335 0.758539559 70 60 60
336 0.605581276 70 60 60
337 0.101189175 25 60 25
338 0.717062607 70 60 60
339 0.670948241 70 60 60
340 0.451504803 55 60 55
341 0.199967842 40 60 40
342 0.472195851 55 60 55
343 0.686683678 70 60 60
344 0.884736611 85 60 60
345 0.299710268 40 60 40
346 0.233265241 40 60 40
347 0.063546519 10 60 10
348 0.281252072 40 60 40
349 0.260141957 40 60 40
350 0.809977617 85 60 60
351 0.043852331 10 60 10
352 0.235148779 40 60 40
353 0.156171666 25 60 25
354 0.853937027 85 60 60
355 0.506790874 55 60 55
356 0.18812372 40 60 40
357 0.633755422 70 60 60
358 0.223623184 40 60 40
359 0.245539353 40 60 40
360 0.08591561 25 60 25
361 0.928971412 85 60 60
362 0.437906535 55 60 55
363 0.863572858 85 60 60
364 0.973751887 100 60 60
365 0.858828949 85 60 60
 Tabla de valores compra/venta
LS $ Compra /unidad $ 700
0.08 $ Venta regular/unidad $ 1,400
0.18 $ Salvamento/unidad $ 50
0.33
0.57 Q compra 60
0.78 Utilidad promedio ($) $ 26,875
0.93
1

Cant. Periódicos no Costo total Ingresos por

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

$ 35,250 15 $ 10,021.95 $ 9,849.86 $ 9,849.86

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

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

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

m.

50 60 70 80