Datos

Precio de venta unitar $ 98

Costo administrativo $ 45,000
Costo de publicidad $ -

(+) Ingresos totales (+)

(-) Costos variables (-)
(-) Costos fijos (-)
(=) Utilidad (=)

Simulación
Distribuciones de probablidad para las variables desconocidas

Costo de mano de obra directa MOD Distribución de probabilidad discreta

Costo de las piezas Distribución de probabilidad uniforme
Demanda Distribución de probabilidad normal

Costo de MOD Costo Probabilidad

20 1
22 0.25
24 0.35
15 0.3

Costo de las piezas Mínimo Máximo

3 7

Demanda Media Desviación

1000 80

Ensayo Número aleatorio Costo de MOD Costo piezas probabilidad Demanda

1 0.727916159 20 5.911664636 0.947555744
2 0.565220953 20 5.260883812 0.805994457
3 0.969757778 20 6.879031112 0.714995628
4 0.962131622 20 6.848526488 0.040337472
5 0.47506977 20 4.90027908 0.439236924
6 0.55676121 20 5.22704484 0.801781876
7 0.103051588 20 3.412206352 0.563873875
 8 0.252550329 20 4.010201316 0.774115174
9 0.525629573 20 5.102518292 0.970760846
10 0.695424481 20 5.781697924 0.692012736
11 0.313161019 20 4.252644076 0.782334423
12 0.136565482 20 3.546261928 0.140480389
13 0.225534507 20 3.902138028 0.389577389
14 0.878910197 20 6.515640788 0.332806749
15 0.894182351 20 6.576729404 0.761574988
16 0.715223599 20 5.860894396 0.336258516
17 0.898049539 20 6.592198156 0.631184226
18 0.95638434 20 6.82553736 0.390221558
19 0.290375712 20 4.161502848 0.226553478
20 0.947353644 20 6.789414576 0.726403223
21 0.917855778 20 6.671423112 0.329970779
22 0.407437331 20 4.629749324 0.777884069
23 0.36510277 20 4.46041108 0.640644603
24 0.722659848 20 5.890639392 0.078632916
25 0.145152838 20 3.580611352 0.512562507
26 0.605405461 20 5.421621844 0.790956228
27 0.077730566 20 3.310922264 0.303239388
28 0.785077129 20 6.140308516 0.45940591
29 0.059936608 20 3.239746432 0.920187668
30 0.54594745 20 5.1837898 0.939372437
31 0.295099038 20 4.180396152 0.467847496
32 0.093037684 20 3.372150736 0.55492606
33 0.312140792 20 4.248563168 0.072415139
34 0.123216107 20 3.492864428 0.762076709
35 0.226087662 20 3.904350648 0.052080278
36 0.5505638 20 5.2022552 0.048499875
37 0.147700265 20 3.59080106 0.669507892
38 0.484873037 20 4.939492148 0.136995786
39 0.187690833 20 3.750763332 0.632980501
40 0.565273582 20 5.261094328 0.58941456
41 0.406737638 20 4.626950552 0.292087801
42 0.327646045 20 4.31058418 0.989735742
43 0.581142677 20 5.324570708 0.675738774
44 0.040222386 20 3.160889544 0.279096847
45 0.390346175 20 4.5613847 0.030414001
46 0.205614953 20 3.822459812 0.241678162
47 0.233580095 20 3.93432038 0.364455999
48 0.128275588 20 3.513102352 0.887961976
49 0.837004563 20 6.348018252 0.646388162
50 0.099275569 20 3.397102276 0.723703625
51 0.226024825 20 3.9040993 0.507715243
52 0.479055458 20 4.916221832 0.989347777
53 0.96051186 20 6.84204744 0.024599178
54 0.55178082 20 5.20712328 0.034501793
55 0.388502903 20 4.554011612 0.605091699
 56 0.969060693 20 6.876242772 0.427242156
57 0.367164473 20 4.468657892 0.70631397
58 0.817302335 20 6.26920934 0.943797342
59 0.49886119 20 4.99544476 0.424074835
60 0.215687774 20 3.862751096 0.931816537
61 0.438305842 20 4.753223368 0.439312362
62 0.005143152 20 3.020572608 0.487480328
63 0.685270389 20 5.741081556 0.996248604
64 0.583493066 20 5.333972264 0.721230954
65 0.684087792 20 5.736351168 0.440103339
66 0.965124992 20 6.860499968 0.330453138
67 0.630715971 20 5.522863884 0.880572698
68 0.282144082 20 4.128576328 0.775291739
69 0.334001353 20 4.336005412 0.5530254
70 0.713140486 20 5.852561944 0.898390644
71 0.79399095 20 6.1759638 0.463374874
72 0.936619872 20 6.746479488 0.230935202
73 0.980833942 20 6.923335768 0.270906422
74 0.576112761 20 5.304451044 0.608204354
75 0.659614739 20 5.638458956 0.816176042
76 0.535138984 20 5.140555936 0.647807839
77 0.812904648 20 6.251618592 0.978772692
78 0.512379214 20 5.049516856 0.656808053
79 0.45516124 20 4.82064496 0.876645351
80 0.115401561 20 3.461606244 0.192835313
81 0.167209303 20 3.668837212 0.814823993
82 0.817489839 20 6.269959356 0.689160839
83 0.93858673 20 6.75434692 0.744569113
84 0.512364093 20 5.049456372 0.258317659
85 0.394945231 20 4.579780924 0.229292811
86 0.936685505 20 6.74674202 0.024876932
87 0.656234806 20 5.624939224 0.369803152
88 0.317834153 20 4.271336612 0.528222251
89 0.906422228 20 6.625688912 0.999641336
90 0.612110729 20 5.448442916 0.126776248
91 0.472163795 20 4.88865518 0.261121752
92 0.463968849 20 4.855875396 0.967531162
93 0.01678765 20 3.0671506 0.703902114
94 0.931598519 20 6.726394076 0.729085346
95 0.165050535 20 3.66020214 0.221720898
96 0.358648734 20 4.434594936 0.385518193
97 0.02324973 20 3.09299892 0.044102295
98 0.126490577 20 3.505962308 0.031042156
99 0.319662544 20 4.278650176 0.572550234
100 0.464470549 20 4.857882196 0.812767048
101 0.54953275 20 5.198131 0.288718493
102 0.845284022 20 6.381136088 0.841908516
103 0.346365491 20 4.385461964 0.210035242
104 0.244855498 20 3.979421992 0.474602333
105 0.359494384 20 4.437977536 0.296351077
106 0.07208769 20 3.28835076 0.005362725
107 0.478651667 20 4.914606668 0.378946593
108 0.190949666 20 3.763798664 0.659413658
109 0.743548594 20 5.974194376 0.237208293
110 0.43388709 20 4.73554836 0.952720227
111 0.677695456 20 5.710781824 0.165563994
112 0.899893113 20 6.599572452 0.094480526
113 0.925266936 20 6.701067744 0.617380773
114 0.366968583 20 4.467874332 0.39058507
115 0.778051705 20 6.11220682 0.939652724
116 0.399236534 20 4.596946136 0.608886937
117 0.874728818 20 6.498915272 0.570888183
118 0.061927667 20 3.247710668 0.47052067
119 0.231340885 20 3.92536354 0.982098833
120 0.86144758 20 6.44579032 0.794711944
121 0.528034178 20 5.112136712 0.529353844
122 0.212434756 20 3.849739024 0.694746901
123 0.723708553 20 5.894834212 0.859926338
124 0.699349526 20 5.797398104 0.857556107
125 0.825426291 20 6.301705164 0.409924998
126 0.160175671 20 3.640702684 0.779874681
127 0.239918879 20 3.959675516 0.741551595
128 0.202092601 20 3.808370404 0.08211373
129 0.532811021 20 5.131244084 0.505225563
130 0.83404292 20 6.33617168 0.877284113
131 0.093678778 20 3.374715112 0.996333764
132 0.255181674 20 4.020726696 0.401362324
133 0.278260996 20 4.113043984 0.826482005
134 0.52249752 20 5.08999008 0.890929307
135 0.176097913 20 3.704391652 0.97756612
136 0.651886217 20 5.607544868 0.173011276
137 0.588590833 20 5.354363332 0.88428994
138 0.371568037 20 4.486272148 0.765499753
139 0.65192768 20 5.60771072 0.68665232
140 0.175828503 20 3.703314012 0.817071588
141 0.074219161 20 3.296876644 0.899080092
142 0.739011994 20 5.956047976 0.135049145
143 0.449082727 20 4.796330908 0.045753454
144 0.254565049 20 4.018260196 0.402497389
145 0.247021065 20 3.98808426 0.494604348
146 0.860449623 20 6.441798492 0.818069056
147 0.323630207 20 4.294520828 0.937411496
148 0.952135133 20 6.808540532 0.720898141
149 0.671204538 20 5.684818152 0.375874173
150 0.993718183 20 6.974872732 0.722243529
151 0.99272781 20 6.97091124 0.205480943
152 0.315506096 20 4.262024384 0.602439922
153 0.239773148 20 3.959092592 0.819264315
154 0.120701373 20 3.482805492 0.036950486
155 0.274430987 20 4.097723948 0.675324484
156 0.920502581 20 6.682010324 0.074106245
157 0.124407124 20 3.497628496 0.930916649
158 0.085759166 20 3.343036664 0.750189602
159 0.048180504 20 3.192722016 0.415990455
160 0.440217421 20 4.760869684 0.754943357
161 0.218938141 20 3.875752564 0.335073341
162 0.27440041 20 4.09760164 0.615512619
163 0.158823812 20 3.635295248 0.559968658
164 0.669262992 20 5.677051968 0.612847084
165 0.46228784 20 4.84915136 0.551887043
166 0.166898422 20 3.667593688 0.135680582
167 0.764406301 20 6.057625204 0.919460714
168 0.56324944 20 5.25299776 0.934926461
169 0.263435286 20 4.053741144 0.97772387
170 0.315683818 20 4.262735272 0.589244051
171 0.560793911 20 5.243175644 0.059557678
172 0.158665436 20 3.634661744 0.372664443
173 0.408753263 20 4.635013052 0.113089947
174 0.568013923 20 5.272055692 0.782053347
175 0.301058939 20 4.204235756 0.371351885
176 0.044390238 20 3.177560952 0.534539953
177 0.723836689 20 5.895346756 0.827490644
178 0.840886092 20 6.363544368 0.698038179
179 0.641463913 20 5.565855652 0.989642269
180 0.296688129 20 4.186752516 0.920268153
181 0.049758859 20 3.199035436 0.579817136
182 0.120316177 20 3.481264708 0.477998348
183 0.977391252 20 6.909565008 0.579509528
184 0.071543884 20 3.286175536 0.948903395
185 0.477002825 20 4.9080113 0.780633333
186 0.829285636 20 6.317142544 0.98786665
187 0.407828495 20 4.63131398 0.80909485
188 0.23360057 20 3.93440228 0.849687169
189 0.867920313 20 6.471681252 0.221629721
190 0.639382936 20 5.557531744 0.658762502
191 0.15649354 20 3.62597416 0.6653227
192 0.802346847 20 6.209387388 0.087384964
193 0.097067965 20 3.38827186 0.16699403
194 0.764556433 20 6.058225732 0.365540501
195 0.28711773 20 4.14847092 0.218213779
196 0.757261337 20 6.029045348 0.036112817
197 0.310059419 20 4.240237676 0.206586677
198 0.913051791 20 6.652207164 0.863802648
199 0.591599926 20 5.366399704 0.236743895
200 0.95778735 20 6.8311494 0.295732149
201 0.340743119 20 4.362972476 0.006003897
202 0.970767835 20 6.88307134 0.628620461
203 0.374154954 20 4.496619816 0.665647046
204 0.37078402 20 4.48313608 0.235112289
205 0.833932203 20 6.335728812 0.245831999
206 0.079182634 20 3.316730536 0.155200226
207 0.375299303 20 4.501197212 0.237703541
208 0.16683216 20 3.66732864 0.268255986
209 0.721816498 20 5.887265992 0.089310276
210 0.666193032 20 5.664772128 0.398780641
211 0.592299844 20 5.369199376 0.498395752
212 0.728828929 20 5.915315716 0.214908407
213 0.869309787 20 6.477239148 0.047665579
214 0.900392159 20 6.601568636 0.209782448
215 0.983674866 20 6.934699464 0.990521948
216 0.380349921 20 4.521399684 0.617517137
217 0.912915293 20 6.651661172 0.664962138
218 0.113517015 20 3.45406806 0.150237415
219 0.469004174 20 4.876016696 0.148630152
220 0.834373901 20 6.337495604 0.03900744
221 0.185224789 20 3.740899156 0.421075901
222 0.470187242 20 4.880748968 0.454664951
223 0.071230684 20 3.284922736 0.233682781
224 0.650456492 20 5.601825968 0.769968074
225 0.20651059 20 3.82604236 0.45121969
226 0.425968929 20 4.703875716 0.721293702
227 0.576046175 20 5.3041847 0.852320561
228 0.543910568 20 5.175642272 0.287336732
229 0.956667565 20 6.82667026 0.671662258
230 0.845270895 20 6.38108358 0.258154516
231 0.975032102 20 6.900128408 0.839281071
232 0.113698024 20 3.454792096 0.729922132
233 0.699198428 20 5.796793712 0.879420067
234 0.600816796 20 5.403267184 0.325976839
235 0.370343939 20 4.481375756 0.654039483
236 0.372953571 20 4.491814284 0.814638383
237 0.741620707 20 5.966482828 0.429534717
238 0.262590947 20 4.050363788 0.856675371
239 0.30160249 20 4.20640996 0.322598405
240 0.330158899 20 4.320635596 0.321297554
241 0.859750337 20 6.439001348 0.703751289
242 0.126843245 20 3.50737298 0.456547534
243 0.315571059 20 4.262284236 0.365950786
244 0.270989396 20 4.083957584 0.447569977
245 0.655255202 20 5.621020808 0.476011479
246 0.433447175 20 4.7337887 0.074037585
247 0.201549131 20 3.806196524 0.346413903
248 0.408748627 20 4.634994508 0.493907304
249 0.14963908 20 3.59855632 0.298171326
250 0.153249898 20 3.612999592 0.171113522
251 0.817076052 20 6.268304208 0.848754576
252 0.47393708 20 4.89574832 0.288259824
253 0.723411711 20 5.893646844 0.69304426
254 0.035388686 20 3.141554744 0.584273732
255 0.433843592 20 4.735374368 0.283866636
256 0.799846216 20 6.199384864 0.534207342
257 0.141778121 20 3.567112484 0.375454145
258 0.875234551 20 6.500938204 0.225293323
259 0.034567013 20 3.138268052 0.943026853
260 0.198046858 20 3.792187432 0.736246901
261 0.734300841 20 5.937203364 0.166767158
262 0.035649034 20 3.142596136 0.198855234
263 0.125760585 20 3.50304234 0.163695501
264 0.603528337 20 5.414113348 0.364028524
265 0.205517613 20 3.822070452 0.228823055
266 0.308150849 20 4.232603396 0.361742981
267 0.784925943 20 6.139703772 0.956840423
268 0.288386874 20 4.153547496 0.190432394
269 0.498503142 20 4.994012568 0.088587782
270 0.810184411 20 6.240737644 0.94663955
271 0.552311304 20 5.209245216 0.328936852
272 0.067587993 20 3.270351972 0.721621645
273 0.275095153 20 4.100380612 0.888946965
274 0.911030349 20 6.644121396 0.993926181
275 0.9465742 20 6.7862968 0.401509588
276 0.358002241 20 4.432008964 0.475557463
277 0.974256314 20 6.897025256 0.006826885
278 0.566238867 20 5.264955468 0.368926799
279 0.453226379 20 4.812905516 0.933323999
280 0.548654977 20 5.194619908 0.061686067
281 0.028007091 20 3.112028364 0.364237236
282 0.517426304 20 5.069705216 0.656939741
283 0.331623318 20 4.326493272 0.316365035
284 0.479110727 20 4.916442908 0.528858028
285 0.23204891 20 3.92819564 0.171495986
286 0.383965817 20 4.535863268 0.951045778
287 0.511209755 20 5.04483902 0.36611509
288 0.499904275 20 4.9996171 0.410647378
289 0.378737266 20 4.514949064 0.127287211
290 0.057128437 20 3.228513748 0.85223479
291 0.477705611 20 4.910822444 0.424964063
292 0.565946591 20 5.263786364 0.282520288
293 0.211975192 20 3.847900768 0.199386719
294 0.445113967 20 4.780455868 0.687283116
295 0.276126834 20 4.104507336 0.869363521
296 0.313595033 20 4.254380132 0.336760099
297 0.098354207 20 3.393416828 0.893537253
298 0.91128771 20 6.64515084 0.786504923
299 0.671680974 20 5.686723896 0.557133676
300 0.661086309 20 5.644345236 0.010917534
301 0.089842455 20 3.35936982 0.722121458
302 0.61366115 20 5.4546446 0.945506014
303 0.121031215 20 3.48412486 0.680286662
304 0.118245647 20 3.472982588 0.445911279
305 0.430636939 20 4.722547756 0.937341786
306 0.484914753 20 4.939659012 0.048629582
307 0.451880529 20 4.807522116 0.944158343
308 0.574329359 20 5.297317436 0.562164119
309 0.152943142 20 3.611772568 0.302381309
310 0.641845625 20 5.5673825 0.07230788
311 0.292983047 20 4.171932188 0.161278886
312 0.12609939 20 3.50439756 0.187074741
313 0.033835324 20 3.135341296 0.237420698
314 0.46447319 20 4.85789276 0.322582024
315 0.936110307 20 6.744441228 0.937439474
316 0.558454087 20 5.233816348 0.104316898
317 0.635511266 20 5.542045064 0.85210382
318 0.28696979 20 4.14787916 0.902819445
319 0.873287319 20 6.493149276 0.325613338
320 0.54479353 20 5.17917412 0.345134379
321 0.349991315 20 4.39996526 0.87051918
322 0.428989608 20 4.715958432 0.30000148
323 0.1570683 20 3.6282732 0.980066574
324 0.032405426 20 3.129621704 0.094991477
325 0.029675111 20 3.118700444 0.555118565
326 0.349959561 20 4.399838244 0.924041138
327 0.556630629 20 5.226522516 0.16046009
328 0.751149598 20 6.004598392 0.364970737
329 0.305447739 20 4.221790956 0.401647379
330 0.095521899 20 3.382087596 0.876125089
331 0.762858612 20 6.051434448 0.135344632
332 0.397228512 20 4.588914048 0.058892273
333 0.727011737 20 5.908046948 0.45369144
334 0.867698998 20 6.470795992 0.131599046
335 0.215049019 20 3.860196076 0.139127376
336 0.349655375 20 4.3986215 0.596159033
337 0.839980029 20 6.359920116 0.15890282
338 0.375582818 20 4.502331272 0.366640977
339 0.806225855 20 6.22490342 0.621998441
340 0.715761296 20 5.863045184 0.214295677
341 0.116678451 20 3.466713804 0.978364073
342 0.938382005 20 6.75352802 0.507623214
343 0.561157742 20 5.244630968 0.409158285
344 0.633744665 20 5.53497866 0.943264275
345 0.117326148 20 3.469304592 0.591211023
346 0.243356148 20 3.973424592 0.920241376
347 0.2085536 20 3.8342144 0.689182976
348 0.944397272 20 6.777589088 0.085208391
349 0.992642414 20 6.970569656 0.098996235
350 0.130583843 20 3.522335372 0.985408323
351 0.805864894 20 6.223459576 0.564166805
352 0.370354157 20 4.481416628 0.886323691
353 0.477983697 20 4.911934788 0.756900696
354 0.63337155 20 5.5334862 0.177439555
355 0.138750056 20 3.555000224 0.23202522
356 0.226053596 20 3.904214384 0.414955152
357 0.326332795 20 4.30533118 0.175276056
358 0.575530923 20 5.302123692 0.946399652
359 0.54250102 20 5.17000408 0.089200691
360 0.080543662 20 3.322174648 0.951374052
361 0.862043075 20 6.4481723 0.120003146
362 0.106764466 20 3.427057864 0.163438036
363 0.892282347 20 6.569129388 0.935567252
364 0.115021754 20 3.460087016 0.480860001
365 0.049167634 20 3.196670536 0.237145179
366 0.388619626 20 4.554478504 0.880744964
367 0.682780591 20 5.731122364 0.405300259
368 0.962156596 20 6.848626384 0.011112498
369 0.37644849 20 4.50579396 0.260311018
370 0.010978127 20 3.043912508 0.418188252
371 0.692175832 20 5.768703328 0.517663402
372 0.975144157 20 6.900576628 0.923503915
373 0.701853461 20 5.807413844 0.008378492
374 0.817480683 20 6.269922732 0.902144996
375 0.264508727 20 4.058034908 0.351281396
376 0.333910065 20 4.33564026 0.822668742
377 0.587581819 20 5.350327276 0.308951868
378 0.100383434 20 3.401533736 0.875072316
379 0.157170992 20 3.628683968 0.009176857
380 0.683127563 20 5.732510252 0.477348966
381 0.202568838 20 3.810275352 0.349799771
382 0.804178836 20 6.216715344 0.113686026
383 0.843387766 20 6.373551064 0.425971598
384 0.893055898 20 6.572223592 0.741915094
385 0.563200253 20 5.252801012 0.235166949
386 0.629457839 20 5.517831356 0.302103021
387 0.427168301 20 4.708673204 0.924860869
388 0.529079238 20 5.116316952 0.997531387
389 0.564016674 20 5.256066696 0.7762567
390 0.737737319 20 5.950949276 0.554993945
391 0.095251266 20 3.381005064 0.157131821
392 0.916204084 20 6.664816336 0.572064063
393 0.050716021 20 3.202864084 0.849000462
394 0.735652631 20 5.942610524 0.409392392
395 0.516334197 20 5.065336788 0.556159936
396 0.757361768 20 6.029447072 0.218217814
397 0.919645372 20 6.678581488 0.150234637
398 0.874165961 20 6.496663844 0.211015186
399 0.359288482 20 4.437153928 0.355567804
400 0.729303574 20 5.917214296 0.821979187
401 0.982752997 20 6.931011988 0.978104707
402 0.635309706 20 5.541238824 0.238981966
403 0.469833166 20 4.879332664 0.039132096
404 0.862673061 20 6.450692244 0.372455448
405 0.640482334 20 5.561929336 0.545648047
406 0.168228004 20 3.672912016 0.159705618
407 0.411415957 20 4.645663828 0.168249268
408 0.131395202 20 3.525580808 0.529766002
409 0.747319269 20 5.989277076 0.718200064
410 0.306737268 20 4.226949072 0.024788673
411 0.762877403 20 6.051509612 0.175205015
412 0.694586845 20 5.77834738 0.251776556
413 0.543932387 20 5.175729548 0.834292159
414 0.767618823 20 6.070475292 0.057711652
415 0.979066681 20 6.916266724 0.797785871
416 0.985188572 20 6.940754288 0.490728867
417 0.75905208 20 6.03620832 0.225724069
418 0.518436949 20 5.073747796 0.860805044
419 0.199634026 20 3.798536104 0.809762311
420 0.104252808 20 3.417011232 0.556321634
421 0.638166903 20 5.552667612 0.236563483
422 0.450444633 20 4.801778532 0.695279285
423 0.782712 20 6.130848 0.2425762
424 0.816165861 20 6.264663444 0.035629892
425 0.179612884 20 3.718451536 0.922583907
426 0.581193738 20 5.324774952 0.244984078
427 0.079701065 20 3.31880426 0.768818991
428 0.060202894 20 3.240811576 0.429150545
429 0.477053694 20 4.908214776 0.343984939
430 0.914400603 20 6.657602412 0.404392316
431 0.839016643 20 6.356066572 0.531677937
432 0.659107752 20 5.636431008 0.474032192
433 0.179234616 20 3.716938464 0.825256923
434 0.874158327 20 6.496633308 0.055289129
435 0.815774435 20 6.26309774 0.067122295
436 0.619738231 20 5.478952924 0.847118703
437 0.335429595 20 4.34171838 0.466669888
438 0.444629449 20 4.778517796 0.890929188
439 0.677895885 20 5.71158354 0.469691949
440 0.711847142 20 5.847388568 0.034976616
441 0.473846533 20 4.895386132 0.671443979
442 0.25972341 20 4.03889364 0.615753054
443 0.933177914 20 6.732711656 0.52116667
444 0.55141971 20 5.20567884 0.249460815
445 0.352141539 20 4.408566156 0.290709941
446 0.675469016 20 5.701876064 0.46500672
447 0.539511402 20 5.158045608 0.616909749
448 0.9467478 20 6.7869912 0.648102776
449 0.814768956 20 6.259075824 0.1183395
450 0.909456745 20 6.63782698 0.944045394
Precio de venta unitario x Demanda
(Costo unitario MOD + Costo unitario piezas)x Demanda
(Costo administrativo + Costo de publicidad)
Utilidad

a+r(b-a)

Intervalo de números aleatorios Estadísticas resumidas del mo

- 1.00
1.00 1.25 Utilidad media
1.25 1.60 Desviación estándar
1.60 1.90 Utilidad mínima
1.90 1.90 Utilidad máxima
Número de pérdidas
Probabilidad de pérdida

Demanda Utilidad
1129.72819067501 $ 36,440
1069.05839073776 $ 32,762
1045.44308965157 $ 29,353
860.257340391747 $ 16,209
987.767666461091 $ 27,206
1067.84024746837 $ 32,710
1012.86386544402 $ 30,547
1060.19744195936 $ 33,444
1151.36760984699 $ 38,932
1040.12508816725 $ 30,116
1062.40811722924 $ 33,350
913.746916489172 $ 23,032
977.566346130221 $ 27,436
965.425919652723 $ 24,013
1056.91024054166 $ 30,488
966.184315353808 $ 24,700
1026.79931471538 $ 28,321
977.700670013189 $ 24,587
939.980372768958 $ 24,407
1048.15766646444 $ 29,640
964.800491603876 $ 23,818
1061.20533140137 $ 32,861
1028.81458573651 $ 30,659
886.853817946006 $ 18,950
1002.51957929406 $ 29,607
1064.77948936597 $ 32,280
958.791500055847 $ 26,611
991.845557929835 $ 26,274
1112.50680208149 $ 38,171
1123.96214672454 $ 36,843
993.545454076778 $ 28,343
1011.04936713485 $ 30,452
883.357020625255 $ 20,149
1057.03989335934 $ 33,757
869.999248027673 $ 19,463
867.233908159347 $ 18,133
1035.08437720994 $ 32,020
912.486674628859 $ 21,667
1027.18061678085 $ 31,267
1018.0831413517 $ 29,054
956.216344518456 $ 25,161
1185.32362113132 $ 42,346
1036.46526282098 $ 30,326
953.157872931398 $ 26,333
850.020509900224 $ 17,424
943.926833482999 $ 25,018
972.274145626835 $ 27,012
1097.26086558886 $ 36,732
1030.04699021676 $ 28,805
1047.51035535514 $ 33,147
1001.54723615262 $ 29,211
1184.20361526387 $ 41,546
842.650508276853 $ 14,961
854.528297320298 $ 17,204
1021.3239018503 $ 30,012
985.328013880967 $ 25,080
1043.4118543393 $ 31,723
1126.9979253132 $ 35,840
984.681612425578 $ 26,886
1119.1566032953 $ 37,971
987.782971716157 $ 27,352
997.489014666396 $ 29,791
1213.89299884638 $ 42,715
1046.92017499377 $ 31,076
987.943422445068 $ 26,392
964.907019104104 $ 23,643
1094.22836260522 $ 34,307
1060.51105048746 $ 33,341
1010.66470079581 $ 29,450
1101.79477591026 $ 34,492
992.645206522137 $ 26,296
941.13836355454 $ 22,059
951.194086654625 $ 22,608
1021.97136034402 $ 29,293
1072.07103340126 $ 32,577
1030.35270343671 $ 30,071
1162.32288604249 $ 38,395
1032.30137864402 $ 30,307
1092.67034101289 $ 34,961
930.600367255019 $ 24,365
1071.6651345885 $ 34,658
1039.47785030284 $ 29,562
1052.59971337024 $ 29,993
948.116746770445 $ 24,166
940.705773354501 $ 24,067
843.034076237353 $ 15,069
973.410020169543 $ 25,451
1005.66414412356 $ 29,146
1270.62953227527 $ 45,690
908.658950409661 $ 20,925
948.808724745722 $ 24,369
1147.6549544288 $ 38,944
1042.8525432163 $ 33,144
1048.80392495312 $ 29,752
938.688465768706 $ 24,782
976.71843792741 $ 26,853
863.604360279086 $ 19,690
850.744549945843 $ 18,375
1014.62965000526 $ 29,800
1071.0511322543 $ 33,339
955.429409620433 $ 24,557
1080.18661042014 $ 32,362
935.496082363679 $ 23,866
 994.90355404435 $ 28,643
957.206050183144 $ 25,414
795.878486256958 $ 14,461
975.340113243759 $ 26,283
1032.86907386967 $ 31,676
942.775080246854 $ 22,904
1133.74571184331 $ 38,063
922.252451925754 $ 21,669
894.907296106379 $ 18,897
1023.88871408673 $ 28,002
977.776442767381 $ 26,898
1124.14919233371 $ 35,813
1022.11353449133 $ 30,026
1014.29086891747 $ 27,523
994.083112185884 $ 29,310
1167.93322193299 $ 41,514
1065.83041760226 $ 31,265
1005.89165544744 $ 28,317
1040.7480820407 $ 32,172
1086.39907591115 $ 33,335
1085.55229863232 $ 33,380
981.780966909981 $ 25,392
1061.7416033709 $ 33,950
1051.8509024606 $ 32,879
888.720536404367 $ 20,936
1001.04791348369 $ 27,945
1092.92134816247 $ 33,323
1214.50838676537 $ 45,633
980.01420301428 $ 27,501
1075.22832299748 $ 34,445
1098.51882941072 $ 35,093
1160.47136898001 $ 41,218
924.613418469151 $ 21,935
1095.73669494162 $ 34,600
1057.92850180417 $ 32,772
1038.91067175687 $ 30,209
1072.34090979678 $ 34,671
1102.10619024387 $ 37,331
911.77310132857 $ 20,688
864.99985762288 $ 18,321
980.248947024709 $ 27,521
998.917975502015 $ 28,932
1072.64247325833 $ 31,756
1122.67210420786 $ 37,747
1046.8409340804 $ 29,526
974.693210339253 $ 25,485
1047.16154724112 $ 29,375
934.223832311277 $ 21,357
1020.77341121226 $ 30,270
1073.00519986406 $ 34,446
857.021921647034 $ 18,863
1036.37311465244 $ 31,590
884.330064133304 $ 18,069
1118.6122177084 $ 38,339
1054.0069217787 $ 33,689
983.02706651149 $ 28,538
1055.210292213 $ 32,283
965.924263697588 $ 26,598
1023.49729728175 $ 30,639
1012.07118022559 $ 30,262
1022.93978248576 $ 28,982
1010.43443223231 $ 28,914
912.005332247399 $ 22,792
1112.11626164425 $ 35,008
1121.08177236223 $ 36,555
1160.70859111368 $ 40,830
1018.04806611675 $ 30,068
875.320198592162 $ 18,686
974.015623876346 $ 27,433
903.179356975917 $ 21,262
1062.33173562748 $ 32,261
973.738002660192 $ 26,858
1006.93498174008 $ 30,341
1075.54363261826 $ 32,552
1041.50131308183 $ 29,609
1185.05044474925 $ 40,838
1112.55020607058 $ 37,121
1016.11405531599 $ 31,006
995.585764048293 $ 29,190
1016.05111146027 $ 27,232
1130.74501537249 $ 39,482
1061.94671571854 $ 32,620
1180.23042058408 $ 39,602
1069.96524976461 $ 33,502
1082.8074090469 $ 35,199
938.663937897282 $ 22,141
1032.72704940784 $ 29,813
1034.16271599474 $ 31,915
891.437159257185 $ 18,997
922.711027129953 $ 23,845
972.504966949418 $ 24,964
937.740802477691 $ 24,254
856.18454116691 $ 16,620
934.534240959597 $ 23,931
1087.80515954472 $ 32,612
942.654739721461 $ 23,468
957.062777401477 $ 23,113
799.046784216595 $ 13,839
1026.25614494766 $ 27,984
1034.23397990702 $ 31,020
942.230904274497 $ 24,270
944.986829543671 $ 22,722
918.849430286816 $ 23,623
942.903272494203 $ 24,302
950.552309455568 $ 25,657
892.39883998634 $ 19,353
979.479637497406 $ 25,851
999.678298861281 $ 27,607
936.839587048017 $ 22,532
866.566218336503 $ 16,979
935.42589293933 $ 21,788
1187.71144649584 $ 39,405
1023.91730745179 $ 30,236
1034.08352666107 $ 28,780
917.166746269607 $ 23,371
916.613875470216 $ 22,026
859.014226315482 $ 16,559
984.068653716877 $ 28,076
990.889295421056 $ 27,453
941.858230032571 $ 25,371
1059.09933694545 $ 31,677
990.193568413041 $ 28,447
1046.93512009831 $ 31,736
1083.71503618882 $ 33,782
955.105439012601 $ 24,555
1035.56062475188 $ 28,704
948.07636803842 $ 22,900
1079.32059573093 $ 31,740
1049.00620040341 $ 33,198
1093.76741090816 $ 33,974
963.916018322744 $ 24,977
1031.69995389697 $ 30,849
1071.60955655715 $ 33,772
985.795290994858 $ 26,010
1085.24008270682 $ 35,253
963.164396561829 $ 26,075
962.874122338117 $ 25,944
1042.81763656549 $ 29,625
991.269165031565 $ 28,842
972.592230718935 $ 26,717
989.455743858138 $ 28,137
995.18667312077 $ 27,031
884.290890386555 $ 19,789
968.398365103652 $ 26,849
 998.77818257732 $ 28,275
957.626619250281 $ 26,249
924.018071242043 $ 23,735
1082.48852545997 $ 32,649
955.32195040236 $ 24,838
1040.35983854918 $ 30,017
1017.02712071949 $ 31,133
954.288559875742 $ 24,916
1006.86803450893 $ 27,294
974.604645011991 $ 27,543
939.645011297942 $ 22,184
1126.45612393467 $ 39,328
1050.54539253822 $ 32,959
922.638444865854 $ 21,488
932.342615739136 $ 24,793
921.649396986824 $ 23,660
972.183100106772 $ 25,567
940.581725108341 $ 24,770
971.695699898271 $ 26,679
1137.21137814874 $ 36,720
929.895679544118 $ 23,669
892.039786571125 $ 20,124
1129.04869381235 $ 36,020
964.571941276608 $ 25,212
1047.01325511747 $ 33,243
1097.67576369916 $ 36,118
1200.6261006929 $ 40,672
980.04466851349 $ 24,793
995.095461085543 $ 28,207
802.700356343136 $ 12,074
973.224232925318 $ 25,788
1120.0811009935 $ 36,975
876.738189942138 $ 18,831
972.227557007316 $ 27,808
1032.33003088594 $ 30,288
961.768976545483 $ 25,857
1005.79196388988 $ 28,507
924.138392570805 $ 23,453
1132.40633185345 $ 38,191
972.627167489571 $ 25,958
981.92960025367 $ 26,681
908.855304197765 $ 21,787
1083.68530452495 $ 36,029
984.863189347061 $ 26,983
953.970339310975 $ 24,388
932.494892451953 $ 24,146
1039.05311025329 $ 31,079
1089.87099968173 $ 35,537
966.294265252376 $ 26,260
1099.64490476491 $ 37,041
1063.54821299587 $ 30,889
1011.49647848726 $ 28,145
816.542018693696 $ 14,081
1047.13242587952 $ 33,159
1128.22068376519 $ 36,847
1037.48004419792 $ 32,309
989.120129231725 $ 28,716
1122.62682809641 $ 37,263
867.336886265714 $ 18,368
1127.25379463788 $ 37,506
1012.5166664533 $ 28,613
958.594892983199 $ 26,308
883.29472068735 $ 18,979
920.862769095583 $ 22,986
928.901790187346 $ 24,199
942.830078101457 $ 25,585
963.160744297479 $ 25,448
1122.69028675916 $ 34,998
899.4135184225 $ 20,447
1083.63992736453 $ 33,518
1103.82282687418 $ 36,520
963.835301857036 $ 23,921
968.120770677809 $ 25,499
1090.30790066953 $ 35,247
958.04829951365 $ 25,210
1164.41006694086 $ 41,599
895.149636777681 $ 22,020
1011.08834148981 $ 30,712
1114.62323805484 $ 37,036
920.594503265792 $ 21,995
972.383729184618 $ 25,007
980.073171648575 $ 27,308
1092.46657157814 $ 36,518
911.881868452922 $ 20,609
874.868749558338 $ 19,225
990.69277926417 $ 26,421
910.490866655302 $ 20,127
913.260141515393 $ 22,709
1019.47340561836 $ 30,035
920.081808095774 $ 20,915
972.738954389631 $ 26,494
1024.85869154896 $ 28,559
936.671644358272 $ 22,569
1161.68611427624 $ 41,584
1001.52877814234 $ 26,355
981.623142987884 $ 26,418
1126.62245851171 $ 36,641
1018.45290265358 $ 30,906
1112.53576207998 $ 37,357
1039.48286430101 $ 32,094
890.330732843535 $ 18,412
897.01662601844 $ 18,715
1174.48006758102 $ 42,473
1012.92337467892 $ 27,704
1096.57652204442 $ 35,619
1055.70941314379 $ 32,160
925.986649823639 $ 22,103
941.424515919684 $ 25,084
982.814671374888 $ 27,822
925.318487269057 $ 23,191
1128.87230240433 $ 37,067
892.34451962838 $ 19,989
1132.66599587927 $ 39,585
906.002314768416 $ 19,826
921.565950990044 $ 23,724
1121.48727426584 $ 35,109
996.160377370321 $ 29,254
942.758732977646 $ 25,521
1094.29752308134 $ 35,371
980.827888391255 $ 25,883
817.079961495598 $ 13,136
948.609052032273 $ 24,717
983.47755603563 $ 28,718
1003.54320468679 $ 27,487
1114.32335782103 $ 34,228
808.640248156263 $ 13,378
1103.5096742183 $ 34,155
969.45093907812 $ 26,683
1074.04667314549 $ 34,119
960.094120604254 $ 24,751
1092.05605997666 $ 36,466
811.327692466295 $ 15,340
995.455338995375 $ 26,939
969.131112060121 $ 26,900
903.42751587736 $ 19,851
985.068829964002 $ 25,557
1051.94086482116 $ 30,138
942.245129288564 $ 23,546
958.531076652098 $ 24,476
1115.08394339729 $ 36,726
1224.88809292584 $ 44,274
1060.76895251468 $ 32,165
1011.06311075902 $ 27,846
919.494729271575 $ 23,612
1014.53052536056 $ 27,372
1082.57247445541 $ 35,973
981.671340265271 $ 25,737
1011.29922221438 $ 28,759
937.741897790056 $ 22,490
917.165794097903 $ 20,414
935.767700496761 $ 21,911
970.373490951338 $ 26,383
1073.83471613994 $ 32,405
1161.28718434376 $ 37,532
943.233510540991 $ 23,346
859.132187820482 $ 17,820
973.971440040905 $ 24,687
1009.17388133955 $ 28,103
920.346519331101 $ 23,407
923.111466348708 $ 22,714
1005.97453321398 $ 29,919
1046.20022111981 $ 30,338
842.91258493155 $ 17,184
925.296459048712 $ 21,574
946.487227739303 $ 23,357
1077.70130461634 $ 33,483
874.057798227989 $ 17,871
1066.69909418015 $ 30,825
998.14068989633 $ 25,927
939.759763558982 $ 22,629
1086.71546895764 $ 34,250
1070.16165847654 $ 34,408
1011.33197354641 $ 30,428
942.607954139436 $ 23,289
1040.86967530811 $ 31,190
944.156828251971 $ 22,856
855.694529852348 $ 16,384
1113.81350489407 $ 37,736
944.771242159421 $ 23,661
1058.79704133652 $ 34,072
985.717022054505 $ 28,691
967.871070533713 $ 25,743
980.640461375656 $ 24,961
1006.3590752063 $ 27,100
994.788986020023 $ 26,986
1074.84691595757 $ 34,843
872.352046716939 $ 17,376
880.194271987315 $ 18,142
1081.93231118555 $ 33,463
993.308509526127 $ 28,165
1098.51877847263 $ 35,435
993.916460433933 $ 26,849
855.022929371123 $ 16,692
1035.51231451945 $ 30,701
1023.54764165008 $ 30,703
1004.24655127972 $ 26,570
945.905002791379 $ 23,857
955.895047965135 $ 25,346
992.973765740111 $ 26,790
1023.78997128113 $ 29,575
1030.41627066238 $ 28,379
905.333723650538 $ 19,949
1127.17359905366 $ 35,438
 stadísticas resumidas del modelo de simulación

tilidad media $ 28,245

esviación estándar $ 6,205
tilidad mínima $ 12,074
tilidad máxima $ 45,690
Número de pérdidas 0
robabilidad de pérdida 0
# Costo de mano de obra Costo de transporte Demanda
1 0.727916159 0.549941061 0.947555744
2 0.565220953 0.885360258 0.805994457
3 0.969757778 0.890591957 0.714995628
4 0.962131622 0.064597982 0.040337472
5 0.47506977 0.527890589 0.439236924
6 0.55676121 0.613232768 0.801781876
7 0.103051588 0.18088858 0.563873875
8 0.252550329 0.069774024 0.774115174
9 0.525629573 0.455183101 0.970760846
10 0.695424481 0.159353419 0.692012736
11 0.313161019 0.856414777 0.782334423
12 0.136565482 0.152292529 0.140480389
13 0.225534507 0.221396856 0.389577389
14 0.878910197 0.195139718 0.332806749
15 0.894182351 0.226463874 0.761574988
16 0.715223599 0.597323445 0.336258516
17 0.898049539 0.763273212 0.631184226
18 0.95638434 0.540953419 0.390221558
19 0.290375712 0.164622759 0.226553478
20 0.947353644 0.097515025 0.726403223
21 0.917855778 0.819490518 0.329970779
22 0.407437331 0.115934793 0.777884069
23 0.36510277 0.401790684 0.640644603
24 0.722659848 0.104239227 0.078632916
25 0.145152838 0.546923655 0.512562507
26 0.605405461 0.948373047 0.790956228
27 0.077730566 0.287015606 0.303239388
28 0.785077129 0.455892225 0.45940591
29 0.059936608 0.762681872 0.920187668
30 0.54594745 0.935147103 0.939372437
31 0.295099038 0.456191563 0.467847496
32 0.093037684 0.222927561 0.55492606
33 0.312140792 0.252614916 0.072415139
34 0.123216107 0.28219902 0.762076709
35 0.226087662 0.247675243 0.052080278
36 0.5505638 0.458717779 0.048499875
37 0.147700265 0.032834942 0.669507892
38 0.484873037 0.119355132 0.136995786
39 0.187690833 0.943025005 0.632980501
40 0.565273582 0.085797587 0.58941456
41 0.406737638 0.076031802 0.292087801
42 0.327646045 0.886869661 0.989735742
43 0.581142677 0.96165843 0.675738774
44 0.040222386 0.969822452 0.279096847
45 0.390346175 0.278163311 0.030414001
46 0.205614953 0.758135201 0.241678162
47 0.233580095 0.112385475 0.364455999
48 0.128275588 0.787237806 0.887961976
49 0.837004563 0.841366263 0.646388162
50 0.099275569 0.092537624 0.723703625
51 0.226024825 0.864457942 0.507715243
52 0.479055458 0.02701701 0.989347777
53 0.96051186 0.078827801 0.024599178
54 0.55178082 0.457067294 0.034501793
55 0.388502903 0.387950326 0.605091699
56 0.969060693 0.142292515 0.427242156
57 0.367164473 0.477413746 0.70631397
58 0.817302335 0.719109527 0.943797342
59 0.49886119 0.210605027 0.424074835
60 0.215687774 0.299528432 0.931816537
61 0.438305842 0.585733075 0.439312362
62 0.005143152 0.805676369 0.487480328
63 0.685270389 0.166628745 0.996248604
64 0.583493066 0.858702382 0.721230954
65 0.684087792 0.437430347 0.440103339
66 0.965124992 0.327746646 0.330453138
67 0.630715971 0.919767652 0.880572698
68 0.282144082 0.690671426 0.775291739
69 0.334001353 0.798650564 0.5530254
70 0.713140486 0.321057477 0.898390644
71 0.79399095 0.803791164 0.463374874
72 0.936619872 0.807845161 0.230935202
73 0.980833942 0.233589755 0.270906422
74 0.576112761 0.630751195 0.608204354
75 0.659614739 0.777391709 0.816176042
76 0.535138984 0.855599218 0.647807839
77 0.812904648 0.974186674 0.978772692
78 0.512379214 0.709411906 0.656808053
79 0.45516124 0.203256938 0.876645351
80 0.115401561 0.188857699 0.192835313
81 0.167209303 0.951582258 0.814823993
82 0.817489839 0.166431474 0.689160839
83 0.93858673 0.749247148 0.744569113
84 0.512364093 0.477941062 0.258317659
85 0.394945231 0.287540657 0.229292811
86 0.936685505 0.863819371 0.024876932
87 0.656234806 0.345548876 0.369803152
88 0.317834153 0.560551988 0.528222251
89 0.906422228 0.768483069 0.999641336
90 0.612110729 0.107917987 0.126776248
91 0.472163795 0.766598528 0.261121752
92 0.463968849 0.446404437 0.967531162
93 0.01678765 0.629033722 0.703902114
94 0.931598519 0.180801437 0.729085346
95 0.165050535 0.465663975 0.221720898
96 0.358648734 0.72215114 0.385518193
97 0.02324973 0.387542943 0.044102295
 98 0.126490577 0.168585489 0.031042156
99 0.319662544 0.546736271 0.572550234
100 0.464470549 0.099427907 0.812767048
101 0.54953275 0.071610779 0.288718493
102 0.845284022 0.67727669 0.841908516
103 0.346365491 0.603187949 0.210035242
104 0.244855498 0.120212477 0.474602333
105 0.359494384 0.679153001 0.296351077
106 0.07208769 0.819241584 0.005362725
107 0.478651667 0.963948702 0.378946593
108 0.190949666 0.983104706 0.659413658
109 0.743548594 0.015350902 0.237208293
110 0.43388709 0.426212492 0.952720227
111 0.677695456 0.574796621 0.165563994
112 0.899893113 0.564315837 0.094480526
113 0.925266936 0.699884949 0.617380773
114 0.366968583 0.087338748 0.39058507
115 0.778051705 0.868989918 0.939652724
116 0.399236534 0.937804965 0.608886937
117 0.874728818 0.772378442 0.570888183
118 0.061927667 0.773739982 0.47052067
119 0.231340885 0.741163163 0.982098833
120 0.86144758 0.246106897 0.794711944
121 0.528034178 0.816915646 0.529353844
122 0.212434756 0.755416213 0.694746901
123 0.723708553 0.837437366 0.859926338
124 0.699349526 0.692117619 0.857556107
125 0.825426291 0.969894676 0.409924998
126 0.160175671 0.840691088 0.779874681
127 0.239918879 0.596603132 0.741551595
128 0.202092601 0.502742962 0.08211373
129 0.532811021 0.791618815 0.505225563
130 0.83404292 0.163936774 0.877284113
131 0.093678778 0.742664275 0.996333764
132 0.255181674 0.689104142 0.401362324
133 0.278260996 0.060114756 0.826482005
134 0.52249752 0.054528449 0.890929307
135 0.176097913 0.833850406 0.97756612
136 0.651886217 0.980396261 0.173011276
137 0.588590833 0.703485739 0.88428994
138 0.371568037 0.913092902 0.765499753
139 0.65192768 0.529194982 0.68665232
140 0.175828503 0.122314539 0.817071588
141 0.074219161 0.912050342 0.899080092
142 0.739011994 0.612518983 0.135049145
143 0.449082727 0.401892246 0.045753454
144 0.254565049 0.207269188 0.402497389
145 0.247021065 0.357887701 0.494604348
146 0.860449623 0.696040605 0.818069056
147 0.323630207 0.882990402 0.937411496
148 0.952135133 0.553511482 0.720898141
149 0.671204538 0.031310948 0.375874173
150 0.993718183 0.767926081 0.722243529
151 0.99272781 0.192116289 0.205480943
152 0.315506096 0.803841254 0.602439922
153 0.239773148 0.789554253 0.819264315
154 0.120701373 0.692766559 0.036950486
155 0.274430987 0.259339216 0.675324484
156 0.920502581 0.756739251 0.074106245
157 0.124407124 0.325480658 0.930916649
158 0.085759166 0.862228196 0.750189602
159 0.048180504 0.721522926 0.415990455
160 0.440217421 0.933318333 0.754943357
161 0.218938141 0.37393312 0.335073341
162 0.27440041 0.50134621 0.615512619
163 0.158823812 0.163754719 0.559968658
164 0.669262992 0.403666387 0.612847084
165 0.46228784 0.32364732 0.551887043
166 0.166898422 0.129915012 0.135680582
167 0.764406301 0.828744107 0.919460714
168 0.56324944 0.08027074 0.934926461
169 0.263435286 0.665601092 0.97772387
170 0.315683818 0.121147923 0.589244051
171 0.560793911 0.077136983 0.059557678
172 0.158665436 0.764077851 0.372664443
173 0.408753263 0.925472681 0.113089947
174 0.568013923 0.470710598 0.782053347
175 0.301058939 0.174257371 0.371351885
176 0.044390238 0.578495124 0.534539953
177 0.723836689 0.737246947 0.827490644
178 0.840886092 0.772238888 0.698038179
179 0.641463913 0.220037197 0.989642269
180 0.296688129 0.544690432 0.920268153
181 0.049758859 0.748215046 0.579817136
182 0.120316177 0.230280493 0.477998348
183 0.977391252 0.88115602 0.579509528
184 0.071543884 0.675904205 0.948903395
185 0.477002825 0.864335107 0.780633333
186 0.829285636 0.049511628 0.98786665
187 0.407828495 0.803872301 0.80909485
188 0.23360057 0.068024558 0.849687169
189 0.867920313 0.238825291 0.221629721
190 0.639382936 0.981625003 0.658762502
191 0.15649354 0.805899364 0.6653227
192 0.802346847 0.075589677 0.087384964
193 0.097067965 0.577540493 0.16699403
194 0.764556433 0.874837347 0.365540501
195 0.28711773 0.324714295 0.218213779
196 0.757261337 0.005396501 0.036112817
197 0.310059419 0.597036709 0.206586677
198 0.913051791 0.845101424 0.863802648
199 0.591599926 0.998700648 0.236743895
200 0.95778735 0.91136682 0.295732149
201 0.340743119 0.68088135 0.006003897
202 0.970767835 0.870263712 0.628620461
203 0.374154954 0.342927741 0.665647046
204 0.37078402 0.944103379 0.235112289
205 0.833932203 0.051461176 0.245831999
206 0.079182634 0.03318802 0.155200226
207 0.375299303 0.003292574 0.237703541
208 0.16683216 0.782694547 0.268255986
209 0.721816498 0.864760889 0.089310276
210 0.666193032 0.329541466 0.398780641
211 0.592299844 0.97793759 0.498395752
212 0.728828929 0.993151066 0.214908407
213 0.869309787 0.875317478 0.047665579
214 0.900392159 0.638007652 0.209782448
215 0.983674866 0.405150856 0.990521948
216 0.380349921 0.243140624 0.617517137
217 0.912915293 0.382186914 0.664962138
218 0.113517015 0.221668301 0.150237415
219 0.469004174 0.122078894 0.148630152
220 0.834373901 0.021111043 0.03900744
221 0.185224789 0.083154727 0.421075901
222 0.470187242 0.191167756 0.454664951
223 0.071230684 0.315336605 0.233682781
224 0.650456492 0.45898706 0.769968074
225 0.20651059 0.636237961 0.45121969
226 0.425968929 0.446489467 0.721293702
227 0.576046175 0.29550944 0.852320561
228 0.543910568 0.242901198 0.287336732
229 0.956667565 0.666844819 0.671662258
230 0.845270895 0.983471514 0.258154516
231 0.975032102 0.024133645 0.839281071
232 0.113698024 0.780991632 0.729922132
233 0.699198428 0.3984251 0.879420067
234 0.600816796 0.309934581 0.325976839
235 0.370343939 0.563787829 0.654039483
236 0.372953571 0.212511231 0.814638383
237 0.741620707 0.005097409 0.429534717
238 0.262590947 0.522768788 0.856675371
239 0.30160249 0.811707663 0.322598405
240 0.330158899 0.052372083 0.321297554
241 0.859750337 0.6770048 0.703751289
242 0.126843245 0.061295653 0.456547534
243 0.315571059 0.793181132 0.365950786
244 0.270989396 0.405969836 0.447569977
245 0.655255202 0.482186102 0.476011479
246 0.433447175 0.787161981 0.074037585
247 0.201549131 0.09983521 0.346413903
248 0.408748627 0.241805473 0.493907304
249 0.14963908 0.291472879 0.298171326
250 0.153249898 0.651580189 0.171113522
251 0.817076052 0.844780888 0.848754576
252 0.47393708 0.027478781 0.288259824
253 0.723411711 0.384498297 0.69304426
254 0.035388686 0.409363578 0.584273732
255 0.433843592 0.889730945 0.283866636
256 0.799846216 0.208895714 0.534207342
257 0.141778121 0.227265676 0.375454145
258 0.875234551 0.479213769 0.225293323
259 0.034567013 0.602527703 0.943026853
260 0.198046858 0.69038738 0.736246901
261 0.734300841 0.983880182 0.166767158
262 0.035649034 0.62924279 0.198855234
263 0.125760585 0.162262088 0.163695501
264 0.603528337 0.793887087 0.364028524
265 0.205517613 0.039097806 0.228823055
266 0.308150849 0.568258972 0.361742981
267 0.784925943 0.642280114 0.956840423
268 0.288386874 0.753151567 0.190432394
269 0.498503142 0.990698067 0.088587782
270 0.810184411 0.502304397 0.94663955
271 0.552311304 0.99597561 0.328936852
272 0.067587993 0.170077959 0.721621645
273 0.275095153 0.759954796 0.888946965
274 0.911030349 0.01893821 0.993926181
275 0.9465742 0.212797071 0.401509588
276 0.358002241 0.859925969 0.475557463
277 0.974256314 0.378783 0.006826885
278 0.566238867 0.474621806 0.368926799
279 0.453226379 0.76724859 0.933323999
280 0.548654977 0.492604382 0.061686067
281 0.028007091 0.611643078 0.364237236
282 0.517426304 0.729967547 0.656939741
283 0.331623318 0.641201787 0.316365035
284 0.479110727 0.561537581 0.528858028
285 0.23204891 0.869542408 0.171495986
286 0.383965817 0.721104485 0.951045778
287 0.511209755 0.86304149 0.36611509
288 0.499904275 0.436463356 0.410647378
289 0.378737266 0.895108808 0.127287211
290 0.057128437 0.290765926 0.85223479
291 0.477705611 0.207565461 0.424964063
292 0.565946591 0.357264283 0.282520288
293 0.211975192 0.90769238 0.199386719
294 0.445113967 0.505030046 0.687283116
295 0.276126834 0.629483915 0.869363521
296 0.313595033 0.791307222 0.336760099
297 0.098354207 0.169066282 0.893537253
298 0.91128771 0.95138098 0.786504923
299 0.671680974 0.387496044 0.557133676
300 0.661086309 0.699149363 0.010917534
301 0.089842455 0.50705927 0.722121458
302 0.61366115 0.200275271 0.945506014
303 0.121031215 0.162881594 0.680286662
304 0.118245647 0.889683288 0.445911279
305 0.430636939 0.146718471 0.937341786
306 0.484914753 0.826567983 0.048629582
307 0.451880529 0.145139727 0.944158343
308 0.574329359 0.779735356 0.562164119
309 0.152943142 0.824820864 0.302381309
310 0.641845625 0.016037064 0.07230788
311 0.292983047 0.448443247 0.161278886
312 0.12609939 0.365684752 0.187074741
313 0.033835324 0.654002717 0.237420698
314 0.46447319 0.358519239 0.322582024
315 0.936110307 0.055358233 0.937439474
316 0.558454087 0.564293006 0.104316898
317 0.635511266 0.184610715 0.85210382
318 0.28696979 0.874511769 0.902819445
319 0.873287319 0.071926989 0.325613338
320 0.54479353 0.472012789 0.345134379
321 0.349991315 0.787391385 0.87051918
322 0.428989608 0.786452885 0.30000148
323 0.1570683 0.837232659 0.980066574
324 0.032405426 0.432957753 0.094991477
325 0.029675111 0.286302664 0.555118565
326 0.349959561 0.574504045 0.924041138
327 0.556630629 0.960462974 0.16046009
328 0.751149598 0.447517507 0.364970737
329 0.305447739 0.730860284 0.401647379
330 0.095521899 0.28787101 0.876125089
331 0.762858612 0.36953682 0.135344632
332 0.397228512 0.367267342 0.058892273
333 0.727011737 0.668826886 0.45369144
334 0.867698998 0.654918315 0.131599046
335 0.215049019 0.020084087 0.139127376
336 0.349655375 0.700174836 0.596159033
337 0.839980029 0.001698908 0.15890282
338 0.375582818 0.385474687 0.366640977
339 0.806225855 0.46013381 0.621998441
340 0.715761296 0.529792662 0.214295677
341 0.116678451 0.08201759 0.978364073
342 0.938382005 0.964388841 0.507623214
343 0.561157742 0.425118165 0.409158285
344 0.633744665 0.265187935 0.943264275
345 0.117326148 0.901628382 0.591211023
346 0.243356148 0.839814395 0.920241376
347 0.2085536 0.504693488 0.689182976
348 0.944397272 0.251839965 0.085208391
349 0.992642414 0.13616983 0.098996235
350 0.130583843 0.153796779 0.985408323
351 0.805864894 0.665829104 0.564166805
352 0.370354157 0.099594489 0.886323691
353 0.477983697 0.201795222 0.756900696
354 0.63337155 0.762111504 0.177439555
355 0.138750056 0.172944642 0.23202522
356 0.226053596 0.406340478 0.414955152
357 0.326332795 0.228282561 0.175276056
358 0.575530923 0.662678205 0.946399652
359 0.54250102 0.920740529 0.089200691
360 0.080543662 0.682937938 0.951374052
361 0.862043075 0.90900117 0.120003146
362 0.106764466 0.015795559 0.163438036
363 0.892282347 0.549189697 0.935567252
364 0.115021754 0.114777117 0.480860001
365 0.049167634 0.271996844 0.237145179
366 0.388619626 0.960543197 0.880744964
367 0.682780591 0.624222135 0.405300259
368 0.962156596 0.874681464 0.011112498
369 0.37644849 0.19906317 0.260311018
370 0.010978127 0.638690603 0.418188252
371 0.692175832 0.441213435 0.517663402
372 0.975144157 0.730437583 0.923503915
373 0.701853461 0.843394869 0.008378492
374 0.817480683 0.681793886 0.902144996
375 0.264508727 0.662326895 0.351281396
376 0.333910065 0.578108966 0.822668742
377 0.587581819 0.48690208 0.308951868
378 0.100383434 0.281379656 0.875072316
379 0.157170992 0.593793493 0.009176857
380 0.683127563 0.343887168 0.477348966
381 0.202568838 0.991568579 0.349799771
382 0.804178836 0.231781349 0.113686026
383 0.843387766 0.647269236 0.425971598
384 0.893055898 0.953511099 0.741915094
385 0.563200253 0.362741959 0.235166949
386 0.629457839 0.054205466 0.302103021
387 0.427168301 0.42458678 0.924860869
388 0.529079238 0.905579448 0.997531387
389 0.564016674 0.291674497 0.7762567
390 0.737737319 0.028878493 0.554993945
391 0.095251266 0.024874069 0.157131821
392 0.916204084 0.224524565 0.572064063
393 0.050716021 0.762560972 0.849000462
394 0.735652631 0.680167308 0.409392392
395 0.516334197 0.4381076 0.556159936
396 0.757361768 0.036222242 0.218217814
397 0.919645372 0.327071131 0.150234637
398 0.874165961 0.02104595 0.211015186
399 0.359288482 0.77934968 0.355567804
400 0.729303574 0.339763026 0.821979187
401 0.982752997 0.099324634 0.978104707
402 0.635309706 0.64315627 0.238981966
403 0.469833166 0.125282817 0.039132096
404 0.862673061 0.569056211 0.372455448
405 0.640482334 0.706787319 0.545648047
406 0.168228004 0.380025125 0.159705618
407 0.411415957 0.412460453 0.168249268
408 0.131395202 0.697878337 0.529766002
409 0.747319269 0.584212155 0.718200064
410 0.306737268 0.147769906 0.024788673
411 0.762877403 0.132949888 0.175205015
412 0.694586845 0.797340879 0.251776556
413 0.543932387 0.120674234 0.834292159
414 0.767618823 0.948271352 0.057711652
415 0.979066681 0.37248264 0.797785871
416 0.985188572 0.635421105 0.490728867
417 0.75905208 0.032554325 0.225724069
418 0.518436949 0.205167373 0.860805044
419 0.199634026 0.501435968 0.809762311
420 0.104252808 0.072259503 0.556321634
421 0.638166903 0.298053611 0.236563483
422 0.450444633 0.69676302 0.695279285
423 0.782712 0.388148884 0.2425762
424 0.816165861 0.438329529 0.035629892
425 0.179612884 0.144302719 0.922583907
426 0.581193738 0.931513419 0.244984078
427 0.079701065 0.105515546 0.768818991
428 0.060202894 0.882376793 0.429150545
429 0.477053694 0.231255735 0.343984939
430 0.914400603 0.53790373 0.404392316
431 0.839016643 0.315808729 0.531677937
432 0.659107752 0.897573358 0.474032192
433 0.179234616 0.097134224 0.825256923
434 0.874158327 0.16281086 0.055289129
435 0.815774435 0.633384682 0.067122295
436 0.619738231 0.939274543 0.847118703
437 0.335429595 0.665152665 0.466669888
438 0.444629449 0.799430617 0.890929188
439 0.677895885 0.451070129 0.469691949
440 0.711847142 0.226729016 0.034976616
441 0.473846533 0.77783497 0.671443979
442 0.25972341 0.310113376 0.615753054
443 0.933177914 0.729155422 0.52116667
444 0.55141971 0.032478228 0.249460815
445 0.352141539 0.698814151 0.290709941
446 0.675469016 0.975561162 0.46500672
447 0.539511402 0.707294145 0.616909749
448 0.9467478 0.389175338 0.648102776
449 0.814768956 0.283373329 0.1183395
450 0.909456745 0.720501215 0.944045394
Datos
Precio de venta unitar $ 249
Costo administrativo $ 400,000
Costo de publicidad $ 600,000

(+) Ingresos totales (+) Precio de venta unitario x Demanda

(-) Costos variables (-) (Costo unitario MOD + Costo unitario piezas)x Demanda
(-) Costos fijos (-) (Costo administrativo + Costo de publicidad)
(=) Utilidad (=) Utilidad

Simulación
Distribuciones de probablidad para las variables desconocidas

Costo de mano de obra directa MOD Distribución de probabilidad discreta

Costo de las piezas Distribución de probabilidad uniforme a+r(b-a)
Demanda Distribución de probabilidad normal

Costo de MOD Costo Probabilidad Intervalo de números aleatorios

- -
- -
- -
- -
- -

Costo de las piezas Mínimo Máximo

 Demanda Media Desviación

Ensayo Número aleatorio Costo de MOD Costo piezas Demanda Utilidad

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
499
500
Estadísticas resumidas del modelo de simulación

Utilidad media
Desviación estándar
Utilidad mínima
Utilidad máxima
Número de pérdidas 0
Probabilidad de pérdida 0