Como preparación para la temporada navideña próxima, Mandrell Toy Company diseñó un nuevo

muñeco llamado "Freddy". El costo fijo para producirlo es de $100000. El costo variable, el cual
incluye el material, la mano de obra y los costos de envío, es de $34 por muñeco. Durante la
temporada navideña, Mandrell venderá los muñecos a $42 cada uno. Si la empresa sobreproduce
los muñecos, los excedentes se venderán en enero por medio de un distribuidor que acordo pagar
a Mandrell $10 por muñeco. La demanda de juguetes nuevos durante esta temporada es
extremadamente incierta. Se espera que se vendan 60000 muñecos con una desviación estándar
de 15000. Se supone que la distribución de probabilidad normal es una buena descripción de la
demanda.

a) Elabore una hoja de trabajo que incluya columnas que indiquen la demanda, las ventas,
los ingresos provenientes de las ventas, cantidad de excedentes, ingresos provenientes
de las ventas de los excedentes, el costo total y la utilidad neta. Utilice su hoja de trabajo
para simular las ventas del muñeco Freddy considerando una cantidad de producción de
60000 unidades. Con 500 ensayos de simulación, ¿cuál es la estimación de la utilidad
media asociada con la producción de 60000 unidades?

b) Antes de tomar una decisión final sobre la cantidad de producción, la

gerencia desea analizar una cantidad de producción más agresiva de 70000
unidades y una cantidad más conservadora de 50000 unidades. Ejecute su
simulación con estas dos cantidades de producción. ¿Cuál es la utilidad
media asociada con cada una? ¿Cuál es su recomendación en relación con la
producción del muñeco Freddy?

1. Variables 2.Parametrización
CF= costo fijo 100000 F/NC
CV= costo variable 34 F/NC Q 50000
PV= precio de venta 42 F/C UV= Unidades vendidas
PS= precio sobrante 10 F/NC
D= demanda A/NC
media 60000
desviación 15000
US= unds sobrantes
3. Función Objetivo
Utilidad= ingresos-costos-gastos

Utilidad=
Iteraciones Aleatorio Demanda "US" US UV con restricción
1 0.321 53039.68 -3039.68 0 50000.00
2 0.817 73546.39 -23546.39 0 50000.00
3 0.684 67189.67 -17189.67 0 50000.00
4 0.226 48707.43 1292.57 1292.57 48707.43
5 0.962 86636.11 -36636.11 0 50000.00
6 0.231 48943.11 1056.89 1056.89 48943.11
7 0.217 48284.27 1715.73 1715.73 48284.27
8 0.412 56676.69 -6676.69 0 50000.00
9 0.557 62142.89 -12142.89 0 50000.00
10 0.215 48167.38 1832.62 1832.62 48167.38
11 0.765 70814.33 -20814.33 0 50000.00
12 0.264 50544.94 -544.94 0 50000.00
13 0.893 78660.18 -28660.18 0 50000.00
14 0.597 63681.54 -13681.54 0 50000.00
15 0.673 66735.55 -16735.55 0 50000.00
16 0.230 48917.99 1082.01 1082.01 48917.99
17 0.911 80181.67 -30181.67 0 50000.00
18 0.058 36420.48 13579.52 13579.52 36420.48
19 0.207 47734.45 2265.55 2265.55 47734.45
20 0.065 37252.33 12747.67 12747.67 37252.33
21 0.056 36173.61 13826.39 13826.39 36173.61
22 0.650 65786.91 -15786.91 0 50000.00
23 0.080 38971.30 11028.70 11028.70 38971.30
24 0.951 84784.97 -34784.97 0 50000.00
25 0.768 70972.78 -20972.78 0 50000.00
26 0.991 95222.26 -45222.26 0 50000.00
27 0.889 78332.66 -28332.66 0 50000.00
28 0.228 48808.81 1191.19 1191.19 48808.81
29 0.914 80441.68 -30441.68 0 50000.00
30 0.787 71933.28 -21933.28 0 50000.00
31 0.959 86138.29 -36138.29 0 50000.00
32 0.162 45188.24 4811.76 4811.76 45188.24
33 0.889 78306.52 -28306.52 0 50000.00
34 0.721 68780.84 -18780.84 0 50000.00
35 0.497 59898.55 -9898.55 0 50000.00
36 0.258 50251.70 -251.70 0 50000.00
37 0.807 73030.45 -23030.45 0 50000.00
38 0.788 71970.42 -21970.42 0 50000.00
39 0.138 43630.46 6369.54 6369.54 43630.46
40 0.613 64318.42 -14318.42 0 50000.00
41 0.367 54898.69 -4898.69 0 50000.00
42 0.098 40577.85 9422.15 9422.15 40577.85
43 0.507 60259.00 -10259.00 0 50000.00
44 0.372 55103.80 -5103.80 0 50000.00
45 0.372 55085.88 -5085.88 0 50000.00
46 0.583 63156.65 -13156.65 0 50000.00
47 0.010 25121.69 24878.31 24878.31 25121.69
48 0.011 25391.24 24608.76 24608.76 25391.24
49 0.407 56461.98 -6461.98 0 50000.00
50 0.922 81312.97 -31312.97 0 50000.00
51 0.800 72620.29 -22620.29 0 50000.00
52 0.754 70315.26 -20315.26 0 50000.00
53 0.198 47294.47 2705.53 2705.53 47294.47
54 0.384 55557.52 -5557.52 0 50000.00
55 0.547 61782.17 -11782.17 0 50000.00
56 0.964 87018.88 -37018.88 0 50000.00
57 0.183 46423.10 3576.90 3576.90 46423.10
58 0.969 88043.90 -38043.90 0 50000.00
59 0.490 59624.50 -9624.50 0 50000.00
60 0.135 43480.54 6519.46 6519.46 43480.54
61 0.478 59155.69 -9155.69 0 50000.00
62 0.099 40696.58 9303.42 9303.42 40696.58
63 0.576 62872.43 -12872.43 0 50000.00
64 0.080 38973.50 11026.50 11026.50 38973.50
65 0.046 34794.66 15205.34 15205.34 34794.66
66 0.215 48169.57 1830.43 1830.43 48169.57
67 0.982 91423.37 -41423.37 0 50000.00
68 0.323 53127.54 -3127.54 0 50000.00
69 0.239 49350.35 649.65 649.65 49350.35
70 0.936 82774.84 -32774.84 0 50000.00
71 0.536 61358.60 -11358.60 0 50000.00
72 0.280 51259.06 -1259.06 0 50000.00
73 0.155 44749.17 5250.83 5250.83 44749.17
74 0.875 77228.36 -27228.36 0 50000.00
75 0.730 69209.07 -19209.07 0 50000.00
76 0.640 65357.58 -15357.58 0 50000.00
77 0.956 85599.60 -35599.60 0 50000.00
78 0.131 43191.11 6808.89 6808.89 43191.11
79 0.492 59691.79 -9691.79 0 50000.00
80 0.823 73910.21 -23910.21 0 50000.00
81 0.837 74712.11 -24712.11 0 50000.00
82 0.308 52456.80 -2456.80 0 50000.00
83 0.689 67410.63 -17410.63 0 50000.00
84 0.160 45097.10 4902.90 4902.90 45097.10
 85 0.792 72186.47 -22186.47 0 50000.00
86 0.700 67862.75 -17862.75 0 50000.00
87 0.761 70638.99 -20638.99 0 50000.00
88 0.220 48418.29 1581.71 1581.71 48418.29
89 0.094 40211.21 9788.79 9788.79 40211.21
90 0.844 75141.69 -25141.69 0 50000.00
91 0.433 57461.89 -7461.89 0 50000.00
92 0.081 39012.70 10987.30 10987.30 39012.70
93 0.914 80454.57 -30454.57 0 50000.00
94 0.305 52327.66 -2327.66 0 50000.00
95 0.022 29710.81 20289.19 20289.19 29710.81
96 0.357 54505.79 -4505.79 0 50000.00
97 0.716 68556.13 -18556.13 0 50000.00
98 0.760 70588.94 -20588.94 0 50000.00
99 0.347 54115.79 -4115.79 0 50000.00
100 0.309 52503.15 -2503.15 0 50000.00
101 0.682 67119.73 -17119.73 0 50000.00
102 0.877 77436.50 -27436.50 0 50000.00
103 0.548 61819.09 -11819.09 0 50000.00
104 0.393 55927.31 -5927.31 0 50000.00
105 0.295 51914.21 -1914.21 0 50000.00
106 0.045 34645.87 15354.13 15354.13 34645.87
107 0.100 40781.42 9218.58 9218.58 40781.42
108 0.881 77683.15 -27683.15 0 50000.00
109 0.695 67637.22 -17637.22 0 50000.00
110 0.441 57787.03 -7787.03 0 50000.00
111 0.146 44184.57 5815.43 5815.43 44184.57
112 0.425 57167.02 -7167.02 0 50000.00
113 0.117 42123.60 7876.40 7876.40 42123.60
114 0.668 66535.80 -16535.80 0 50000.00
115 0.213 48074.84 1925.16 1925.16 48074.84
116 0.642 65437.22 -15437.22 0 50000.00
117 0.462 58583.20 -8583.20 0 50000.00
118 0.297 51996.18 -1996.18 0 50000.00
119 0.336 53630.26 -3630.26 0 50000.00
120 0.329 53343.68 -3343.68 0 50000.00
121 0.322 53056.11 -3056.11 0 50000.00
122 0.650 65774.94 -15774.94 0 50000.00
123 0.209 47862.66 2137.34 2137.34 47862.66
124 0.788 71980.51 -21980.51 0 50000.00
125 0.475 59065.30 -9065.30 0 50000.00
126 0.870 76909.46 -26909.46 0 50000.00
127 0.150 44466.55 5533.45 5533.45 44466.55
128 0.950 84605.73 -34605.73 0 50000.00
129 0.409 56552.44 -6552.44 0 50000.00
130 0.217 48248.61 1751.39 1751.39 48248.61
131 0.571 62672.85 -12672.85 0 50000.00
132 0.585 63224.92 -13224.92 0 50000.00
133 0.020 29190.57 20809.43 20809.43 29190.57
134 0.540 61503.64 -11503.64 0 50000.00
135 0.675 66818.57 -16818.57 0 50000.00
136 0.572 62726.67 -12726.67 0 50000.00
137 0.096 40471.29 9528.71 9528.71 40471.29
138 0.400 56207.62 -6207.62 0 50000.00
139 0.355 54441.49 -4441.49 0 50000.00
140 0.634 65124.86 -15124.86 0 50000.00
141 0.837 74751.25 -24751.25 0 50000.00
142 0.287 51545.96 -1545.96 0 50000.00
143 0.248 49810.34 189.66 189.66 49810.34
144 0.196 47152.40 2847.60 2847.60 47152.40
145 0.611 64215.70 -14215.70 0 50000.00
146 0.320 52966.97 -2966.97 0 50000.00
147 0.187 46660.62 3339.38 3339.38 46660.62
148 0.313 52678.66 -2678.66 0 50000.00
149 0.575 62829.00 -12829.00 0 50000.00
150 0.774 71304.14 -21304.14 0 50000.00
151 0.810 73195.62 -23195.62 0 50000.00
152 0.853 75719.36 -25719.36 0 50000.00
153 0.730 69191.74 -19191.74 0 50000.00
154 0.173 45844.19 4155.81 4155.81 45844.19
155 0.160 45091.75 4908.25 4908.25 45091.75
156 0.325 53205.01 -3205.01 0 50000.00
157 0.863 76384.46 -26384.46 0 50000.00
158 0.255 50101.63 -101.63 0 50000.00
159 0.269 50748.35 -748.35 0 50000.00
160 0.788 71978.11 -21978.11 0 50000.00
161 0.612 64253.31 -14253.31 0 50000.00
162 0.104 41117.43 8882.57 8882.57 41117.43
163 0.547 61786.14 -11786.14 0 50000.00
164 0.726 69014.86 -19014.86 0 50000.00
165 0.576 62878.98 -12878.98 0 50000.00
166 0.041 33983.90 16016.10 16016.10 33983.90
167 0.025 30578.20 19421.80 19421.80 30578.20
168 0.876 77296.70 -27296.70 0 50000.00
169 0.193 46999.83 3000.17 3000.17 46999.83
170 0.067 37528.51 12471.49 12471.49 37528.51
171 0.629 64942.04 -14942.04 0 50000.00
172 0.333 53523.30 -3523.30 0 50000.00
173 0.960 86226.15 -36226.15 0 50000.00
174 0.529 61092.86 -11092.86 0 50000.00
175 0.993 96627.93 -46627.93 0 50000.00
176 0.280 51275.92 -1275.92 0 50000.00
177 0.951 84846.40 -34846.40 0 50000.00
178 0.614 64335.27 -14335.27 0 50000.00
179 0.839 74860.81 -24860.81 0 50000.00
180 0.097 40540.84 9459.16 9459.16 40540.84
181 0.484 59414.13 -9414.13 0 50000.00
182 0.587 63297.60 -13297.60 0 50000.00
183 0.378 55353.79 -5353.79 0 50000.00
184 0.258 50234.07 -234.07 0 50000.00
185 0.455 58299.06 -8299.06 0 50000.00
186 0.738 69544.41 -19544.41 0 50000.00
187 0.409 56549.03 -6549.03 0 50000.00
188 0.506 60228.08 -10228.08 0 50000.00
189 0.221 48479.89 1520.11 1520.11 48479.89
190 0.716 68583.19 -18583.19 0 50000.00
191 0.710 68282.78 -18282.78 0 50000.00
192 0.540 61507.88 -11507.88 0 50000.00
193 0.351 54256.98 -4256.98 0 50000.00
194 0.553 61987.31 -11987.31 0 50000.00
195 0.541 61529.44 -11529.44 0 50000.00
196 0.043 34211.80 15788.20 15788.20 34211.80
197 0.368 54947.61 -4947.61 0 50000.00
198 0.745 69897.05 -19897.05 0 50000.00
199 0.390 55808.84 -5808.84 0 50000.00
200 0.948 84380.54 -34380.54 0 50000.00
201 0.736 69476.06 -19476.06 0 50000.00
202 0.265 50580.82 -580.82 0 50000.00
203 0.531 61152.67 -11152.67 0 50000.00
204 0.037 33257.31 16742.69 16742.69 33257.31
205 0.183 46434.93 3565.07 3565.07 46434.93
206 0.304 52325.99 -2325.99 0 50000.00
207 0.677 66872.12 -16872.12 0 50000.00
208 0.062 36981.75 13018.25 13018.25 36981.75
209 0.226 48702.43 1297.57 1297.57 48702.43
210 0.578 62967.33 -12967.33 0 50000.00
211 0.703 67995.33 -17995.33 0 50000.00
212 0.504 60150.89 -10150.89 0 50000.00
213 0.550 61876.67 -11876.67 0 50000.00
214 0.717 68616.75 -18616.75 0 50000.00
215 0.578 62934.29 -12934.29 0 50000.00
216 0.146 44187.40 5812.60 5812.60 44187.40
217 0.343 53916.25 -3916.25 0 50000.00
218 0.267 50687.14 -687.14 0 50000.00
219 0.198 47287.72 2712.28 2712.28 47287.72
220 0.207 47760.33 2239.67 2239.67 47760.33
221 0.663 66319.09 -16319.09 0 50000.00
222 0.092 40065.82 9934.18 9934.18 40065.82
223 0.800 72611.87 -22611.87 0 50000.00
224 0.060 36621.42 13378.58 13378.58 36621.42
225 0.891 78497.45 -28497.45 0 50000.00
226 0.599 63773.36 -13773.36 0 50000.00
227 0.640 65375.80 -15375.80 0 50000.00
228 0.784 71768.94 -21768.94 0 50000.00
229 0.973 88844.27 -38844.27 0 50000.00
230 0.716 68572.87 -18572.87 0 50000.00
231 0.452 58203.18 -8203.18 0 50000.00
232 0.514 60519.82 -10519.82 0 50000.00
233 0.681 67065.42 -17065.42 0 50000.00
234 0.613 64319.52 -14319.52 0 50000.00
235 0.494 59763.31 -9763.31 0 50000.00
236 0.612 64250.50 -14250.50 0 50000.00
237 0.498 59935.30 -9935.30 0 50000.00
238 0.631 65014.47 -15014.47 0 50000.00
239 0.723 68887.32 -18887.32 0 50000.00
240 0.399 56142.91 -6142.91 0 50000.00
241 0.854 75821.32 -25821.32 0 50000.00
242 0.641 65428.15 -15428.15 0 50000.00
243 0.653 65899.88 -15899.88 0 50000.00
244 0.825 74041.12 -24041.12 0 50000.00
245 0.307 52446.05 -2446.05 0 50000.00
246 0.850 75534.32 -25534.32 0 50000.00
247 0.128 42957.32 7042.68 7042.68 42957.32
248 0.065 37332.51 12667.49 12667.49 37332.51
249 0.734 69379.53 -19379.53 0 50000.00
250 0.325 53182.61 -3182.61 0 50000.00
251 0.895 78795.71 -28795.71 0 50000.00
252 0.829 74236.79 -24236.79 0 50000.00
253 0.807 72993.32 -22993.32 0 50000.00
254 0.115 42027.82 7972.18 7972.18 42027.82
255 0.668 66505.74 -16505.74 0 50000.00
256 0.159 45043.13 4956.87 4956.87 45043.13
257 0.619 64525.38 -14525.38 0 50000.00
258 0.451 58158.01 -8158.01 0 50000.00
259 0.524 60904.62 -10904.62 0 50000.00
260 0.924 81465.08 -31465.08 0 50000.00
261 0.991 95638.97 -45638.97 0 50000.00
262 0.144 44056.22 5943.78 5943.78 44056.22
263 0.486 59471.53 -9471.53 0 50000.00
264 0.496 59845.39 -9845.39 0 50000.00
265 0.735 69439.90 -19439.90 0 50000.00
266 0.352 54310.14 -4310.14 0 50000.00
267 0.413 56692.95 -6692.95 0 50000.00
268 0.392 55875.13 -5875.13 0 50000.00
269 0.025 30616.25 19383.75 19383.75 30616.25
270 0.996 99482.86 -49482.86 0 50000.00
271 0.806 72923.73 -22923.73 0 50000.00
272 0.391 55834.49 -5834.49 0 50000.00
273 0.643 65507.99 -15507.99 0 50000.00
274 0.000 4211.00 45789.00 45789.00 4211.00
275 0.290 51682.23 -1682.23 0 50000.00
276 0.264 50522.20 -522.20 0 50000.00
277 0.043 34261.86 15738.14 15738.14 34261.86
278 0.116 42074.45 7925.55 7925.55 42074.45
279 0.416 56811.83 -6811.83 0 50000.00
280 0.750 70123.24 -20123.24 0 50000.00
281 0.548 61827.83 -11827.83 0 50000.00
282 0.347 54096.49 -4096.49 0 50000.00
283 0.748 70006.03 -20006.03 0 50000.00
284 0.771 71116.76 -21116.76 0 50000.00
285 0.148 44312.08 5687.92 5687.92 44312.08
286 0.957 85717.00 -35717.00 0 50000.00
287 0.216 48219.68 1780.32 1780.32 48219.68
288 0.553 61992.15 -11992.15 0 50000.00
289 0.124 42705.42 7294.58 7294.58 42705.42
290 0.091 39976.72 10023.28 10023.28 39976.72
291 0.820 73705.56 -23705.56 0 50000.00
292 0.041 33913.44 16086.56 16086.56 33913.44
293 0.796 72395.57 -22395.57 0 50000.00
294 0.695 67639.19 -17639.19 0 50000.00
295 0.433 57480.89 -7480.89 0 50000.00
296 0.544 61657.99 -11657.99 0 50000.00
297 0.286 51530.42 -1530.42 0 50000.00
298 0.777 71442.00 -21442.00 0 50000.00
299 0.533 61244.20 -11244.20 0 50000.00
300 0.838 74792.96 -24792.96 0 50000.00
301 0.618 64498.00 -14498.00 0 50000.00
302 0.177 46101.18 3898.82 3898.82 46101.18
303 0.399 56167.74 -6167.74 0 50000.00
304 0.778 71484.82 -21484.82 0 50000.00
305 0.876 77326.43 -27326.43 0 50000.00
306 0.574 62807.18 -12807.18 0 50000.00
307 0.258 50273.64 -273.64 0 50000.00
308 0.245 49640.82 359.18 359.18 49640.82
309 0.406 56442.52 -6442.52 0 50000.00
310 0.994 97774.07 -47774.07 0 50000.00
311 0.122 42522.48 7477.52 7477.52 42522.48
312 0.299 52084.39 -2084.39 0 50000.00
313 0.152 44606.48 5393.52 5393.52 44606.48
314 0.388 55721.08 -5721.08 0 50000.00
315 0.809 73089.56 -23089.56 0 50000.00
316 0.643 65508.37 -15508.37 0 50000.00
317 0.958 85842.68 -35842.68 0 50000.00
318 0.786 71865.44 -21865.44 0 50000.00
319 0.814 73415.35 -23415.35 0 50000.00
320 0.361 54653.48 -4653.48 0 50000.00
321 0.122 42526.89 7473.11 7473.11 42526.89
322 0.708 68224.68 -18224.68 0 50000.00
323 0.133 43313.76 6686.24 6686.24 43313.76
324 0.530 61132.38 -11132.38 0 50000.00
325 0.262 50433.48 -433.48 0 50000.00
326 0.563 62391.05 -12391.05 0 50000.00
327 0.946 84093.83 -34093.83 0 50000.00
328 0.458 58402.16 -8402.16 0 50000.00
329 0.488 59553.09 -9553.09 0 50000.00
330 0.324 53138.01 -3138.01 0 50000.00
331 0.059 36497.40 13502.60 13502.60 36497.40
332 0.495 59803.25 -9803.25 0 50000.00
333 0.457 58390.67 -8390.67 0 50000.00
334 0.901 79284.46 -29284.46 0 50000.00
335 0.029 31594.36 18405.64 18405.64 31594.36
336 0.289 51672.44 -1672.44 0 50000.00
337 0.183 46453.92 3546.08 3546.08 46453.92
338 0.315 52783.69 -2783.69 0 50000.00
339 0.726 69013.86 -19013.86 0 50000.00
340 0.573 62750.29 -12750.29 0 50000.00
341 0.788 71981.26 -21981.26 0 50000.00
342 0.080 38919.22 11080.78 11080.78 38919.22
343 0.997 101076.88 -51076.88 0 50000.00
344 0.704 68058.65 -18058.65 0 50000.00
345 0.128 42947.42 7052.58 7052.58 42947.42
346 0.810 73173.55 -23173.55 0 50000.00
347 0.400 56207.62 -6207.62 0 50000.00
348 0.630 64975.28 -14975.28 0 50000.00
349 0.473 58987.34 -8987.34 0 50000.00
350 0.523 60878.35 -10878.35 0 50000.00
351 0.321 53031.66 -3031.66 0 50000.00
352 0.029 31660.68 18339.32 18339.32 31660.68
353 0.569 62617.59 -12617.59 0 50000.00
354 0.728 69104.29 -19104.29 0 50000.00
355 0.992 96270.54 -46270.54 0 50000.00
356 0.708 68229.48 -18229.48 0 50000.00
357 0.762 70706.00 -20706.00 0 50000.00
358 0.326 53214.97 -3214.97 0 50000.00
359 0.147 44270.70 5729.30 5729.30 44270.70
360 0.139 43710.88 6289.12 6289.12 43710.88
361 0.447 57997.11 -7997.11 0 50000.00
362 0.160 45087.16 4912.84 4912.84 45087.16
363 0.022 29789.83 20210.17 20210.17 29789.83
364 0.879 77566.01 -27566.01 0 50000.00
365 0.830 74338.15 -24338.15 0 50000.00
366 0.844 75151.70 -25151.70 0 50000.00
367 0.284 51414.65 -1414.65 0 50000.00
368 0.621 64613.56 -14613.56 0 50000.00
369 0.319 52945.41 -2945.41 0 50000.00
370 0.813 73321.18 -23321.18 0 50000.00
371 0.263 50507.27 -507.27 0 50000.00
372 0.543 61603.95 -11603.95 0 50000.00
373 0.370 55016.05 -5016.05 0 50000.00
374 0.974 89257.50 -39257.50 0 50000.00
375 0.808 73046.72 -23046.72 0 50000.00
376 0.662 66287.65 -16287.65 0 50000.00
377 0.308 52479.42 -2479.42 0 50000.00
378 0.891 78452.87 -28452.87 0 50000.00
379 0.086 39496.09 10503.91 10503.91 39496.09
380 0.496 59857.89 -9857.89 0 50000.00
381 0.223 48592.77 1407.23 1407.23 48592.77
382 0.742 69730.79 -19730.79 0 50000.00
383 0.758 70483.32 -20483.32 0 50000.00
384 0.611 64211.21 -14211.21 0 50000.00
385 0.557 62162.85 -12162.85 0 50000.00
386 0.121 42472.28 7527.72 7527.72 42472.28
387 0.023 30193.92 19806.08 19806.08 30193.92
388 0.546 61725.99 -11725.99 0 50000.00
389 0.703 67994.40 -17994.40 0 50000.00
390 0.764 70788.04 -20788.04 0 50000.00
391 0.987 93519.86 -43519.86 0 50000.00
392 0.456 58350.56 -8350.56 0 50000.00
393 0.235 49169.31 830.69 830.69 49169.31
394 0.768 70975.85 -20975.85 0 50000.00
395 0.252 49992.86 7.14 7.14 49992.86
396 0.525 60949.85 -10949.85 0 50000.00
397 0.104 41093.19 8906.81 8906.81 41093.19
398 0.896 78866.67 -28866.67 0 50000.00
399 0.115 42018.43 7981.57 7981.57 42018.43
400 0.338 53737.49 -3737.49 0 50000.00
401 0.701 67903.73 -17903.73 0 50000.00
402 0.858 76076.40 -26076.40 0 50000.00
403 0.677 66882.49 -16882.49 0 50000.00
404 0.202 47494.98 2505.02 2505.02 47494.98
405 0.365 54818.60 -4818.60 0 50000.00
406 0.916 80694.29 -30694.29 0 50000.00
407 0.073 38217.90 11782.10 11782.10 38217.90
408 0.481 59300.68 -9300.68 0 50000.00
409 0.909 80038.53 -30038.53 0 50000.00
410 0.985 92500.35 -42500.35 0 50000.00
411 0.884 77920.87 -27920.87 0 50000.00
412 0.070 37832.78 12167.22 12167.22 37832.78
413 0.126 42781.71 7218.29 7218.29 42781.71
414 0.929 82070.08 -32070.08 0 50000.00
415 0.326 53244.26 -3244.26 0 50000.00
416 0.601 63833.67 -13833.67 0 50000.00
417 0.973 88837.55 -38837.55 0 50000.00
418 0.384 55590.57 -5590.57 0 50000.00
419 0.353 54325.52 -4325.52 0 50000.00
420 0.995 98182.64 -48182.64 0 50000.00
421 0.629 64946.69 -14946.69 0 50000.00
422 0.396 56043.17 -6043.17 0 50000.00
423 0.741 69705.95 -19705.95 0 50000.00
424 0.059 36564.24 13435.76 13435.76 36564.24
425 0.099 40710.60 9289.40 9289.40 40710.60
426 0.476 59110.38 -9110.38 0 50000.00
427 0.189 46763.07 3236.93 3236.93 46763.07
428 0.282 51334.00 -1334.00 0 50000.00
429 0.964 87021.29 -37021.29 0 50000.00
430 0.277 51120.06 -1120.06 0 50000.00
431 0.914 80532.55 -30532.55 0 50000.00
432 0.483 59369.46 -9369.46 0 50000.00
433 0.890 78430.49 -28430.49 0 50000.00
434 0.734 69387.20 -19387.20 0 50000.00
435 0.881 77716.63 -27716.63 0 50000.00
436 0.234 49117.51 882.49 882.49 49117.51
437 0.370 55035.91 -5035.91 0 50000.00
438 0.298 52044.35 -2044.35 0 50000.00
439 0.040 33754.85 16245.15 16245.15 33754.85
440 0.165 45383.52 4616.48 4616.48 45383.52
441 0.721 68801.28 -18801.28 0 50000.00
442 0.891 78473.07 -28473.07 0 50000.00
443 0.807 72979.72 -22979.72 0 50000.00
444 0.082 39138.79 10861.21 10861.21 39138.79
445 0.752 70197.15 -20197.15 0 50000.00
446 0.225 48691.21 1308.79 1308.79 48691.21
447 0.056 36117.47 13882.53 13882.53 36117.47
448 0.289 51673.57 -1673.57 0 50000.00
449 0.337 53670.62 -3670.62 0 50000.00
450 0.941 83395.31 -33395.31 0 50000.00
451 0.044 34344.96 15655.04 15655.04 34344.96
452 0.839 74873.98 -24873.98 0 50000.00
453 0.012 25959.21 24040.79 24040.79 25959.21
454 0.965 87091.15 -37091.15 0 50000.00
455 0.841 74999.51 -24999.51 0 50000.00
456 0.546 61723.77 -11723.77 0 50000.00
457 0.561 62298.86 -12298.86 0 50000.00
458 0.080 38911.56 11088.44 11088.44 38911.56
459 0.502 60080.40 -10080.40 0 50000.00
460 0.147 44268.56 5731.44 5731.44 44268.56
461 0.669 66573.07 -16573.07 0 50000.00
462 0.783 71746.98 -21746.98 0 50000.00
463 0.767 70913.22 -20913.22 0 50000.00
464 0.591 63443.92 -13443.92 0 50000.00
465 0.178 46169.08 3830.92 3830.92 46169.08
466 0.500 60015.77 -10015.77 0 50000.00
467 1.000 110282.24 -60282.24 0 50000.00
468 0.304 52289.92 -2289.92 0 50000.00
469 0.311 52602.69 -2602.69 0 50000.00
470 0.730 69193.38 -19193.38 0 50000.00
471 0.667 66479.58 -16479.58 0 50000.00
472 0.968 87790.82 -37790.82 0 50000.00
473 0.033 32500.30 17499.70 17499.70 32500.30
474 0.760 70575.72 -20575.72 0 50000.00
475 0.102 40974.53 9025.47 9025.47 40974.53
476 0.167 45482.28 4517.72 4517.72 45482.28
477 0.635 65163.96 -15163.96 0 50000.00
478 0.185 46525.66 3474.34 3474.34 46525.66
479 0.760 70584.99 -20584.99 0 50000.00
480 0.709 68261.69 -18261.69 0 50000.00
481 0.417 56857.97 -6857.97 0 50000.00
482 0.567 62522.13 -12522.13 0 50000.00
483 0.090 39877.62 10122.38 10122.38 39877.62
484 0.858 76089.82 -26089.82 0 50000.00
485 0.421 57026.90 -7026.90 0 50000.00
486 0.292 51783.79 -1783.79 0 50000.00
487 0.740 69659.46 -19659.46 0 50000.00
488 0.081 39029.49 10970.51 10970.51 39029.49
489 0.084 39298.18 10701.82 10701.82 39298.18
490 0.913 80390.71 -30390.71 0 50000.00
491 0.889 78325.75 -28325.75 0 50000.00
492 0.742 69729.81 -19729.81 0 50000.00
493 0.838 74784.96 -24784.96 0 50000.00
494 0.663 66317.33 -16317.33 0 50000.00
495 0.094 40247.08 9752.92 9752.92 40247.08
496 0.970 88118.81 -38118.81 0 50000.00
497 0.291 51746.11 -1746.11 0 50000.00
498 0.958 85841.48 -35841.48 0 50000.00
499 0.195 47083.56 2916.44 2916.44 47083.56
500 0.651 65815.91 -15815.91 0 50000.00
 Ingresos Costos Utilidad Caso 1 Q=60.000
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00 Utilidad 392760.71768
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00 Desviación 18392.572928
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00 CV 0.0468289523
$ 2,058,637.64 $ 1,756,052.49 $ 302,585.15 I.C 1612.150475
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00 Li 391148.5672
$ 2,066,179.46 $ 1,764,065.68 $ 302,113.78 Ls 394372.86815
$ 2,045,096.74 $ 1,741,665.28 $ 303,431.45
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00 Caso 1 Q=70.000
$ 2,041,356.17 $ 1,737,690.93 $ 303,665.24 Utilidad 484372.61085
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00 Desviación 22388.081869
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00 CV 0.0462207841
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00 I.C 1962.3658398
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00 Li 482410.24501
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00 Ls 486334.97668
$ 2,065,375.66 $ 1,763,211.63 $ 302,164.02
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,665,455.42 $ 1,338,296.39 $ 327,159.04 Caso 1 Q=50.000
$ 2,027,502.49 $ 1,722,971.39 $ 304,531.09 Utilidad 305501.32621
$ 1,692,074.56 $ 1,366,579.22 $ 325,495.34 Desviación 12441.746618
$ 1,657,555.40 $ 1,329,902.61 $ 327,652.79 CV 0.0407256714
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00 I.C 1090.5471355
$ 1,747,081.75 $ 1,425,024.36 $ 322,057.39 Li 304410.77907
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00 Ls 306591.87334
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,061,881.82 $ 1,759,499.44 $ 302,382.39
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,946,023.72 $ 1,636,400.20 $ 309,623.52
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,896,174.85 $ 1,583,435.78 $ 312,739.07
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,798,491.20 $ 1,479,646.90 $ 318,844.30
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,303,894.21 $ 954,137.60 $ 349,756.61
$ 1,312,519.79 $ 963,302.28 $ 349,217.51
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,013,423.05 $ 1,708,011.99 $ 305,411.06
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,985,539.17 $ 1,678,385.37 $ 307,153.80
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,891,377.24 $ 1,578,338.32 $ 313,038.92
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,802,290.47 $ 1,483,683.62 $ 318,606.85
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,747,152.10 $ 1,425,099.11 $ 322,052.99
$ 1,613,429.17 $ 1,283,018.50 $ 330,410.68
$ 2,041,426.22 $ 1,737,765.35 $ 303,660.86
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,079,211.10 $ 1,777,911.79 $ 301,299.31
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,931,973.44 $ 1,621,471.78 $ 310,501.66
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,882,115.60 $ 1,568,497.82 $ 313,617.78
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,943,107.14 $ 1,633,301.34 $ 309,805.80
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,049,385.15 $ 1,746,221.72 $ 303,163.43
$ 1,786,758.62 $ 1,467,181.03 $ 319,577.59
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,748,406.41 $ 1,426,431.81 $ 321,974.60
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,450,745.91 $ 1,110,167.53 $ 340,578.38
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,608,667.85 $ 1,277,959.59 $ 330,708.26
$ 1,805,005.40 $ 1,486,568.24 $ 318,437.16
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,913,906.25 $ 1,602,275.39 $ 311,630.86
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,847,955.14 $ 1,532,202.33 $ 315,752.80
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,038,395.01 $ 1,734,544.70 $ 303,850.31
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,031,605.09 $ 1,727,330.40 $ 304,274.68
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,922,929.72 $ 1,611,862.83 $ 311,066.89
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,043,955.64 $ 1,740,452.87 $ 303,502.77
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,434,098.17 $ 1,092,479.30 $ 341,618.86
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,795,081.16 $ 1,476,023.73 $ 319,057.43
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,093,930.79 $ 1,793,551.46 $ 300,379.33
$ 2,008,876.73 $ 1,703,181.52 $ 305,695.20
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,993,139.75 $ 1,686,460.99 $ 306,678.77
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,967,014.15 $ 1,658,702.53 $ 308,311.62
$ 1,942,936.00 $ 1,633,119.50 $ 309,816.50
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,815,757.89 $ 1,497,992.76 $ 317,765.13
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,587,484.73 $ 1,255,452.53 $ 332,032.20
$ 1,478,502.26 $ 1,139,658.65 $ 338,843.61
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,003,994.52 $ 1,697,994.18 $ 306,000.34
$ 1,700,912.37 $ 1,375,969.40 $ 324,942.98
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,797,306.99 $ 1,478,388.67 $ 318,918.31
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,051,356.49 $ 1,748,316.27 $ 303,040.22
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,594,777.49 $ 1,263,201.08 $ 331,576.41
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,564,233.93 $ 1,230,748.55 $ 333,485.38
$ 1,985,917.76 $ 1,678,787.62 $ 307,130.14
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,683,416.06 $ 1,357,379.56 $ 326,036.50
$ 2,058,477.85 $ 1,755,882.71 $ 302,595.13
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,913,996.92 $ 1,602,371.72 $ 311,625.19
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,013,207.16 $ 1,707,782.61 $ 305,424.55
$ 2,028,330.58 $ 1,723,851.24 $ 304,479.34
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,782,106.24 $ 1,462,237.88 $ 319,868.36
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,671,885.28 $ 1,345,128.11 $ 326,757.17
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,874,634.23 $ 1,560,548.87 $ 314,085.36
$ 1,694,640.38 $ 1,369,305.40 $ 325,334.98
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,844,890.14 $ 1,528,945.78 $ 315,944.37
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,941,380.24 $ 1,631,466.50 $ 309,913.74
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,909,799.04 $ 1,597,911.48 $ 311,887.56
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,479,720.05 $ 1,140,952.55 $ 338,767.50
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 634,752.06 $ 243,174.06 $ 391,578.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,596,379.40 $ 1,264,903.11 $ 331,476.29
$ 1,846,382.25 $ 1,530,531.14 $ 315,851.11
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,917,986.41 $ 1,606,610.56 $ 311,375.85
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,043,029.80 $ 1,739,469.17 $ 303,560.64
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,866,573.59 $ 1,551,984.43 $ 314,589.15
$ 1,779,255.18 $ 1,459,208.63 $ 320,046.55
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,585,230.02 $ 1,253,056.90 $ 332,173.12
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,975,237.67 $ 1,667,440.02 $ 307,797.65
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,088,506.28 $ 1,787,787.92 $ 300,718.36
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,860,719.20 $ 1,545,764.15 $ 314,955.05
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,927,407.30 $ 1,616,620.26 $ 310,787.04
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,860,860.49 $ 1,545,914.27 $ 314,946.22
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,886,040.45 $ 1,572,667.98 $ 313,372.47
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,667,916.93 $ 1,340,911.74 $ 327,005.19
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,511,019.37 $ 1,174,208.08 $ 336,811.29
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,986,525.29 $ 1,679,433.13 $ 307,092.17
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,745,415.14 $ 1,423,253.58 $ 322,161.55
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,874,317.52 $ 1,560,212.37 $ 314,105.15
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,513,141.64 $ 1,176,462.99 $ 336,678.65
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,916,662.37 $ 1,605,203.76 $ 311,458.60
$ 1,898,748.29 $ 1,586,170.06 $ 312,578.23
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,942,789.07 $ 1,632,963.38 $ 309,825.68
$ 1,453,274.48 $ 1,112,854.13 $ 340,420.35
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,763,874.78 $ 1,442,866.95 $ 321,007.83
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,054,968.74 $ 1,752,154.28 $ 302,814.45
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,859,113.07 $ 1,544,057.63 $ 315,055.43
$ 1,466,205.46 $ 1,126,593.31 $ 339,612.16
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,073,418.03 $ 1,771,756.65 $ 301,661.37
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,099,771.51 $ 1,799,757.23 $ 300,014.28
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,814,981.99 $ 1,497,168.37 $ 317,813.63
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,844,589.69 $ 1,528,626.54 $ 315,963.14
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,019,839.42 $ 1,714,829.38 $ 305,010.04
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,722,972.67 $ 1,399,408.46 $ 323,564.21
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,710,648.92 $ 1,386,314.48 $ 324,334.44
$ 1,869,014.63 $ 1,554,578.05 $ 314,436.59
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,670,055.65 $ 1,343,184.13 $ 326,871.52
$ 1,802,739.06 $ 1,484,160.26 $ 318,578.81
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,996,418.17 $ 1,689,944.30 $ 306,473.86
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,071,760.48 $ 1,769,995.51 $ 301,764.97
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,580,155.27 $ 1,247,664.98 $ 332,490.30
$ 1,952,272.62 $ 1,643,039.65 $ 309,232.96
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,752,441.19 $ 1,430,718.76 $ 321,722.43
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,058,118.74 $ 1,755,501.16 $ 302,617.58
$ 1,655,759.01 $ 1,327,993.94 $ 327,765.06
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,599,038.85 $ 1,267,728.78 $ 331,310.07
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,330,694.69 $ 982,613.11 $ 348,081.58
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,745,169.91 $ 1,422,993.03 $ 322,176.88
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,916,593.99 $ 1,605,131.12 $ 311,462.88
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,977,410.46 $ 1,669,748.61 $ 307,661.85
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,540,009.62 $ 1,205,010.22 $ 334,999.40
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,811,184.87 $ 1,493,133.92 $ 318,050.95
$ 1,955,432.87 $ 1,646,397.43 $ 309,035.45
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,988,821.16 $ 1,681,872.48 $ 306,948.68
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,776,083.76 $ 1,455,838.99 $ 320,244.77
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,748,943.83 $ 1,427,002.82 $ 321,941.01
$ 1,757,541.77 $ 1,436,138.13 $ 321,403.64
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 1,787,906.67 $ 1,468,400.83 $ 319,505.83
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
$ 2,006,673.77 $ 1,700,840.88 $ 305,832.89
$ 2,100,000.00 $ 1,800,000.00 $ 300,000.00
Conclusión

Conclusión Conclusión final

Se recomienda producir 70.000 unidades, estimando una utilidad
superior a la obtenida con los otros escenarios

Conclusión