Вы находитесь на странице: 1из 97

LUNES LUNES q= 93 precio u

ingreso costo sobrante utilidad neta costo u


1 120.043641 120 372 232.5 0 139.5 UNT
2 131.316628 131 372 232.5 0 139.5
3 104.556859 105 372 232.5 0 139.5
4 84.4399042 84 336 210 22.5 103.5
5 122.819406 123 372 232.5 0 139.5
6 121.738792 122 372 232.5 0 139.5
7 86.1837095 86 344 215 17.5 111.5
8 141.443031 141 372 232.5 0 139.5
9 99.0465198 99 372 232.5 0 139.5
10 81.4353301 81 324 202.5 30 91.5
11 129.404076 129 372 232.5 0 139.5
12 106.947098 107 372 232.5 0 139.5
13 75.1886598 75 300 187.5 45 67.5
14 179.091655 179 372 232.5 0 139.5
15 108.760426 109 372 232.5 0 139.5
16 73.3410872 73 292 182.5 50 59.5
17 68.992556 69 276 172.5 60 43.5
18 90.4894406 90 360 225 7.5 127.5
19 113.401817 113 372 232.5 0 139.5
20 49.3683252 49 196 122.5 110 -36.5
21 35.2980587 35 140 87.5 145 -92.5
22 27.6095377 28 112 70 162.5 -120.5
23 68.6443826 69 276 172.5 60 43.5
24 86.869412 87 348 217.5 15 115.5
25 95.9247593 96 372 232.5 0 139.5
26 102.756118 103 372 232.5 0 139.5
27 96.2389914 96 372 232.5 0 139.5
28 78.5838997 79 316 197.5 35 83.5
29 121.704809 122 372 232.5 0 139.5
30 152.635645 153 372 232.5 0 139.5
31 111.498739 111 372 232.5 0 139.5
32 84.1753336 84 336 210 22.5 103.5
33 87.8970239 88 352 220 12.5 119.5
34 61.2183673 61 244 152.5 80 11.5
35 52.5276605 53 212 132.5 100 -20.5
36 116.155612 116 372 232.5 0 139.5
37 116.257813 116 372 232.5 0 139.5
38 132.645226 133 372 232.5 0 139.5
39 104.487471 104 372 232.5 0 139.5
40 103.437835 103 372 232.5 0 139.5
41 153.492412 153 372 232.5 0 139.5
42 119.825454 120 372 232.5 0 139.5
43 130.798552 131 372 232.5 0 139.5
44 92.6889719 93 372 232.5 0 139.5
45 37.6672883 38 152 95 137.5 -80.5
46 145.974589 146 372 232.5 0 139.5
47 159.583407 160 372 232.5 0 139.5
48 101.960726 102 372 232.5 0 139.5
49 115.738714 116 372 232.5 0 139.5
50 127.56271 128 372 232.5 0 139.5
51 102.438432 102 372 232.5 0 139.5
52 82.7209953 83 332 207.5 25 99.5
53 87.4855242 87 348 217.5 15 115.5
54 97.6497435 98 372 232.5 0 139.5
55 94.8666841 95 372 232.5 0 139.5
56 112.069959 112 372 232.5 0 139.5
57 38.9897761 39 156 97.5 135 -76.5
58 72.3063351 72 288 180 52.5 55.5
59 84.91472 85 340 212.5 20 107.5
60 126.333816 126 372 232.5 0 139.5
61 97.7569109 98 372 232.5 0 139.5
62 72.1689243 72 288 180 52.5 55.5
63 36,366 36366 372 232.5 0 139.5
64 140.925581 141 372 232.5 0 139.5
65 88.2378496 88 352 220 12.5 119.5
66 140.429008 140 372 232.5 0 139.5
67 134.355002 134 372 232.5 0 139.5
68 85.183087 85 340 212.5 20 107.5
69 116.175366 116 372 232.5 0 139.5
70 104.880633 105 372 232.5 0 139.5
71 89.377069 89 356 222.5 10 123.5
72 114.305619 114 372 232.5 0 139.5
73 85.1955723 85 340 212.5 20 107.5
74 93.7780757 94 372 232.5 0 139.5
75 126.416676 126 372 232.5 0 139.5
76 58.7067307 59 236 147.5 85 3.5
77 108.832429 109 372 232.5 0 139.5
78 121.836669 122 372 232.5 0 139.5
79 136.005178 136 372 232.5 0 139.5
80 69.080039 69 276 172.5 60 43.5
81 80.2661856 80 320 200 32.5 87.5
82 113.833297 114 372 232.5 0 139.5
83 68.50299 69 276 172.5 60 43.5
84 77.5568698 78 312 195 37.5 79.5
85 108.79685 109 372 232.5 0 139.5
86 119.92214 120 372 232.5 0 139.5
87 101.763213 102 372 232.5 0 139.5
88 105.138063 105 372 232.5 0 139.5
89 156.264356 156 372 232.5 0 139.5
90 95.6785333 96 372 232.5 0 139.5
91 84.2810132 84 336 210 22.5 103.5
92 63.9407529 64 256 160 72.5 23.5
93 158.365206 158 372 232.5 0 139.5
94 111.659337 112 372 232.5 0 139.5
95 114.274809 114 372 232.5 0 139.5
96 93.3700092 93 372 232.5 0 139.5
97 104.210784 104 372 232.5 0 139.5
98 95.9916845 96 372 232.5 0 139.5
99 114.325008 114 372 232.5 0 139.5
100 84.5550089 85 340 212.5 20 107.5
101 121.623873 122 372 232.5 0 139.5
102 74.822923 75 300 187.5 45 67.5
103 88.0256286 88 352 220 12.5 119.5
104 80.1553889 80 320 200 32.5 87.5
105 109.249594 109 372 232.5 0 139.5
4
2.5
11,519.50

55
Lunes 36.36595 113.03 Martes Miercoles
120.04364 128.81188 114.74885 98.358217 103.51797 97.288308 120.93074 109.40908
131.31663 102.43259 135.66757 91.999355 89.674661 92.480369 143.77564 133.93095
104.55686 91.716815 79.501659 80.413262 88.589841 107.14062 70.8478 118.37999
84.439904 92.115974 103.33664 83.348934 105.28988 99.589934 136.67502 65.875564
122.81941 106.19226 103.75368 99.359702 89.818839 84.298903 98.27694 118.47871
121.73879 106.35017 102.34376 80.2211 106.19272 106.95929 97.997936 160.69713
86.18371 125.84425 103.06054 100.40789 89.509772 93.540006 70.083028 154.27401
141.44303 88.871876 132.23286 101.58423 97.206063 99.38619 154.1245 144.02464
99.04652 117.09878 123.47944 103.37282 108.89392 96.924983 88.373262 92.533911
81.43533 115.44609 95.845824 104.33375 69.64476 94.955018 103.25791 131.6393
129.40408 74.360604 66.409786 97.428675 82.000667 92.733869 139.04564 130.6148
106.9471 118.56951 83.976399 98.513609 90.18205 94.185067 113.43723 120.11808
75.18866 110.29227 141.52287 83.995261 103.22775 103.2995 152.79853 80.365671
179.09165 70.605625 94.58748 99.90028 83.604485 93.006919 88.488223 63.23102
108.76043 107.44152 122.37751 97.784627 89.860631 116.05178 135.69881 96.105606
73.341087 125.08484 127.95905 115.37581 93.24327 100.66784 84.298439 51.223092
68.992556 100.02807 124.59908 83.708399 91.510168 95.466258 117.35458 94.565096
90.489441 105.90828 144.72166 96.756519 108.80176 116.63601 140.00632 120.22907
113.40182 116.23587 66.717942 105.22839 85.736708 83.095635 69.892226 92.021735
49.368325 60.852857 125.88045 77.581291 113.64742 89.016141 129.07443 100.67663
35.298059 107.06674 105.88877 111.64752 112.28083 105.14219 164.40463 144.63033
27.609538 118.11659 84.850438 91.717707 92.790376 82.384055 116.2297 80.578519
68.644383 145.30723 121.8153 99.853956 99.437189 103.06766 140.4239 117.57136
86.869412 94.523914 98.223619 107.67262 104.36481 93.115531 93.566442 152.36419
95.924759 105.77387 52.971446 119.8721 109.18232 95.596621 180.93136 115.68759
102.75612 104.20873 100.41461 95.719284 89.538309 95.370296 121.97554 139.43225
96.238991 116.67307 137.01937 89.34539 110.30329 96.450234 52.201657 122.02982
78.5839 153.69034 65.900391 96.686088 108.51985 106.91729 92.519697 108.98886
121.70481 84.958296 202.49302 96.042676 107.35214 86.405324 105.19145 153.50101
152.63565 116.12115 105.92078 82.744432 103.79718 103.37586 133.21804 91.372637
111.49874 162.83159 87.470266 108.20824 89.350336 102.88829 91.653567 74.598218
84.175334 97.878343 97.656414 97.246174 97.177804 83.151836 128.03891 73.301194
87.897024 62.9147 50.211885 83.708001 77.971521 91.624907 101.67055 128.36804
61.218367 69.841503 72.378357 103.44836 87.372227 90.650068 139.09855 107.31103
52.527661 105.34107 84.907696 104.7118 76.368366 91.124083 142.8572 165.46459
116.15561 63.085221 124.3066 98.48868 91.80956 83.757195 116.65386 107.58686
116.25781 86.23672 86.460548 91.865688 98.480234 114.49004 141.3206 120.17288
132.64523 125.5944 82.132083 101.89679 101.15965 114.89364 167.1936 84.217792
104.48747 98.835535 114.94977 96.864574 98.964172 103.02102 130.6351 107.81377
103.43783 131.09471 97.731699 113.41805 104.24595 97.151042 113.13096 79.36759
153.49241 99.890436 127.29954 110.5136 84.954002 94.985776 123.60696 163.79809
119.82545 119.20806 102.36951 82.716362 106.02314 115.6432 85.672776 98.203465
130.79855 134.5144 101.49515 87.746012 99.506122 84.885251 135.57765 176.69693
92.688972 145.56258 104.83599 97.22695 110.0556 104.36341 78.569486 122.89088
37.667288 113.30437 147.29526 102.04074 86.287868 96.700198 98.887919 137.59699
145.97459 119.79962 85.928779 106.21289 94.906386 97.010821 132.28976 156.13844
159.58341 130.6744 118.95781 101.38882 95.384155 98.696003 117.23047 108.99155
101.96073 111.63014 126.85993 78.592567 89.572181 101.01371 151.34798 125.99412
115.73871 83.193756 51.470229 97.575854 102.20321 105.58715 152.58472 63.797344
127.56271 129.45873 67.151481 88.848581 97.055701 99.770264 72.423614 120.97481
102.43843 97.981511 82.248647 77.444429 89.820897 73.732309 147.48997 100.82301
82.720995 76.703362 115.84705 72.335176 84.597538 90.000152 107.31466 117.31341
87.485524 62.645013 90.856526 81.837336 100.2833 86.934595 70.191995 108.55894
97.649743 122.57642 132.18374 108.05608 87.756023 92.084464 149.54949 154.75657
94.866684 80.35604 82.693285 90.503483 97.119359 99.176291 125.46945 118.69129
112.06996 116.24995 96.625335 91.591709 98.123179 92.359265 116.98409 122.51691
38.989776 81.237915 112.89419 89.540231 111.67569 103.48225 40.486511 155.46043
72.306335 90.150108 79.119348 102.15639 100.66684 86.143327 155.63717 121.10836
84.91472 115.0872 131.32042 117.3759 92.961225 98.934962 116.81582 141.3813
126.33382 104.06081 129.28334 93.264228 89.396272 105.25807 99.344224 137.21862
97.756911 87.23655 111.45777 99.176672 80.781645 83.550282 124.55297 131.53693
72.168924 126.82617 132.32003 86.310181 95.497124 104.60265 96.714453 72.844834
36,366 63.002858 109.3886 107.52161 91.786575 94.251832 133.73249 91.872478
140.92558 79.622696 68.117258 93.032153 104.5743 95.211853 91.536064 142.06384
88.23785 57.295046 92.533201 70.284079 93.561359 100.34748 157.3515 109.23056
140.42901 94.935247 76.612015 100.78303 94.751816 96.464448 100.18477 113.55863
134.355 72.270899 138.07944 86.304117 113.08187 92.819566 128.81881 114.60658
85.183087 72.48275 86.408436 102.47425 80.615437 92.445253 132.40016 94.858123
116.17537 112.97596 71.765071 93.558426 106.38541 96.97094 155.88959 150.28888
104.88063 78.310598 99.098143 92.531493 93.059029 105.72927 112.99616 140.96532
89.377069 85.085013 75.454374 97.00295 115.54843 123.80919 138.07398 153.41105
114.30562 88.692951 88.539172 107.78265 81.058802 78.891675 80.647645 93.05034
85.195572 121.98315 119.80731 99.901248 92.315566 87.857115 116.00608 129.05791
93.778076 119.60947 108.39552 93.830998 117.25407 77.645486 165.52667 68.361662
126.41668 104.81239 127.58267 100.64698 107.99867 93.880514 164.10848 159.12077
58.706731 85.155955 48.133365 124.38739 83.577936 108.59658 122.78895 148.7107
108.83243 100.5298 144.70765 100.20707 62.139135 96.854272 81.398297 138.34672
121.83667 117.35834 123.43032 102.8359 101.98267 92.511006 150.86635 76.459957
136.00518 88.941944 90.278972 81.754498 74.135377 109.09776 96.938961 146.55816
69.080039 63.858256 72.610252 86.550438 97.160149 98.311982 117.56534 126.04918
80.266186 49.697962 143.82089 106.48661 90.602846 111.07145 148.08137 106.24126
113.8333 74.494613 102.10886 112.46476 87.88362 95.211062 108.11506 119.44116
68.50299 145.40264 146.2109 83.525743 102.02113 90.563411 101.40548 42.347348
77.55687 121.30631 138.21488 101.96392 71.946247 95.018911 93.285568 113.04522
108.79685 134.37949 68.615889 85.609749 100.31392 77.853408 113.90683 133.17386
119.92214 119.19857 100.55092 84.492703 77.689766 101.74549 128.7375 85.540457
101.76321 115.72864 90.724376 109.15726 90.011439 92.454046 98.488916 109.38473
105.13806 80.388367 120.42477 77.375072 82.458434 87.436744 105.68083 94.582367
156.26436 112.86974 116.21051 112.2606 83.048619 87.322911 100.95593 116.47589
95.678533 108.81834 122.30693 106.85422 108.03053 95.002768 118.55897 98.350914
84.281013 120.06559 104.16565 88.196748 98.971478 94.952812 102.50192 110.70427
63.940753 137.10637 150.34102 92.401174 102.41359 100.00087 137.29722 181.66016
158.36521 148.32804 55.995253 110.01466 93.969978 90.612491 92.38817 78.282205
111.65934 77.656081 120.45102 107.94355 90.837992 103.68401 95.424017 97.916206
114.27481 114.12406 65.213839 93.666038 86.38607 109.01543 100.95836 98.768742
93.370009 108.48315 160.27603 96.319845 93.766228 86.445372 65.862945 62.10649
104.21078 96.882925 54.797644 104.58051 97.22811 98.417139 170.0928 108.21983
95.991685 157.90094 111.44965 90.198611 105.12123 79.70436 75.90457 158.46786
114.32501 130.66937 119.23404 99.83601 102.77036 109.78692 110.89764 131.7168
84.555009 124.06164 135.90162 105.76266 95.324512 92.690466 153.59259 117.57496
121.62387 81.381197 78.217059 85.766594 95.945429 91.191589 112.00046 124.03563
74.822923 94.595686 118.79289 85.92178 93.496315 112.42614 70.137263 111.19006
88.025629 69.007277 119.56402 98.321192 88.541323 82.59586 148.10533 167.59069
80.155389 91.387913 88.271668 87.385078 84.143971 99.387814 160.11041 107.23896
109.24959 72.074689 101.23552 118.70596 95.092236 137.83044 71.858028
81.901571 96.424326
Jueves Viernes
192.03571 136.92796 180.0656 215.17879 297.29515 339.15014 286.21339
126.28968 224.32286 267.41281 235.11491 222.22171 310.32463 292.08352
91.805748 319.80505 148.48836 304.97528 345.9949 423.66513 319.25023
153.05419 192.89955 223.83863 228.76902 272.23193 436.10828 254.67162
100.75656 288.28219 124.65855 197.54498 302.43605 267.85625 351.82187
104.40765 302.35045 135.59347 252.08814 320.02466 280.43578 351.07465
108.73884 209.22384 142.79939 167.31129 405.98014 151.14915 179.86045
81.75486 282.88173 149.88867 276.41019 316.98204 291.10963 236.25514
171.16911 294.37973 234.25884 119.20874 198.82428 281.99035 251.86328
73.136219 307.1834 93.050516 159.25516 317.90613 260.41097 292.98076
93.337248 299.41061 193.62052 120.15386 333.89657 283.54269 245.24914
84.748284 246.82549 243.84125 303.29987 355.81266 244.88069 283.4826
90.45015 238.77118 115.00539 317.90336 271.91485 309.8187 278.08179
92.251743 201.14357 257.36092 142.18738 320.69081 342.36857 334.52668
105.52391 325.38039 242.11764 253.45867 225.45924 275.59503 214.35018
89.593806 312.71412 186.64678 244.02961 316.41266 277.91614 284.97449
103.44755 145.51075 228.24864 291.69135 338.49173 275.10989 349.91961
154.11883 216.49389 266.77911 147.40637 322.02911 284.78023 176.48759
114.9788 213.66029 163.03239 232.56746 327.98647 290.29406 401.60975
85.730386 189.02487 37.237304 333.28169 276.82614 320.39418 275.72139
110.13171 277.72813 291.92194 274.88764 317.23486 330.42783 230.6345
108.27596 243.76811 236.73271 197.10169 259.41209 213.26954 337.53312
102.68122 227.60664 93.086084 239.76781 413.35879 277.49144 120.44082
146.59564 91.458865 262.26272 175.11663 296.73692 367.54849 271.08086
128.92914 331.40263 267.14132 255.83194 278.84855 361.13726 305.42971
113.30643 280.82694 258.69133 277.37292 367.40847 335.33665 326.64735
93.435895 113.92033 231.68559 242.00997 197.98582 269.11901 291.83444
117.1521 345.02877 223.46701 151.49219 258.51007 265.28739 258.41631
144.17752 195.92936 257.3957 348.26545 347.69147 272.02911 282.04987
149.07683 158.24011 226.82956 213.68388 217.52583 290.95012 330.50504
77.017711 193.1577 214.49442 253.38408 249.39409 376.079 176.52385
172.74546 217.71052 285.37878 188.33413 235.54553 201.48877 200.19369
117.48557 200.8191 321.91292 253.36924 440.62112 327.56667 273.84472
95.186901 245.81624 168.75144 313.14271 388.3975 225.0504 307.74666
117.72285 204.13518 145.38069 247.20894 419.97301 257.19303 308.46904
138.25006 270.83737 105.18181 92.877374 355.8463 290.66907 345.06083
118.81039 272.5894 145.32569 210.72335 236.11578 277.39269 338.94189
128.93199 209.7961 278.5133 288.97586 149.62402 353.3597 241.75863
119.39122 205.40692 302.61266 247.29923 362.78454 270.51635 319.07482
107.9924 199.25014 112.94824 177.40726 294.93931 304.72032 266.31194
67.192042 145.47323 165.86415 76.854448 308.6483 333.91286 298.70811
92.890687 210.98278 246.97526 218.48601 224.02663 377.71833 303.07806
123.04841 130.33508 283.32135 258.68824 340.0717 291.11874 310.47282
150.00152 297.03427 209.07964 176.53486 352.02975 252.79323 331.25452
135.36891 128.24441 297.15034 260.72279 250.84227 303.63216 296.12247
59.217157 157.05126 265.23508 334.882 349.70001 414.82618 280.74342
116.24685 243.05668 264.85063 268.97563 400.5522 266.90907 255.60495
94.452161 265.75443 279.42265 116.65717 227.98822 427.07175 360.15838
70.243474 250.39839 200.27839 248.28185 270.70737 251.22183 195.61791
141.22343 244.37483 261.57486 242.59503 339.1108 278.44287 297.16873
108.05103 181.0098 248.76773 219.47987 363.23991 310.87953 319.91782
121.02011 230.26221 146.18933 259.24338 228.45489 366.39421 280.483
63.634868 282.4731 157.40718 155.12061 316.11473 323.10139 309.4017
109.13477 249.10004 182.89899 204.34122 248.6904 326.24358 319.88013
96.741754 186.88147 214.93602 334.69146 181.80041 464.68107 205.61193
108.55246 349.99409 179.49359 93.708107 323.66371 235.45379 169.645
28.681841 227.97931 170.56533 203.28508 247.7712 338.61952 321.14603
105.83761 294.68401 340.31492 93.84102 241.56601 210.45075 248.23192
84.307818 178.43211 161.45291 126.6969 387.78494 310.86122 286.14202
85.660733 214.23608 192.07727 222.16471 369.77473 399.82726 275.88397
76.691565 248.65568 151.26256 216.64335 341.09273 319.09759 271.16622
125.66088 186.53601 266.31294 195.02842 305.96502 373.09426 231.09469
112.68652 256.05053 117.85659 283.47456 334.26468 218.94996 336.85861
107.78678 168.92362 168.89788 173.13836 349.03409 310.27806 295.39342
110.64567 247.10482 201.33334 222.85651 365.45027 224.6886 310.56788
138.43417 240.3914 64.899873 325.41716 294.31375 330.54965 305.82116
111.66019 278.06982 174.21735 125.64465 322.8971 306.83694 271.51262
151.2074 239.32295 45.686385 93.386805 298.69192 253.13077 319.17666
115.06126 246.37385 309.93613 350.2222 316.59225 335.17561 259.51826
135.78764 151.33152 265.76642 178.19123 217.90172 332.88138 329.32011
103.48813 278.01434 256.82158 188.21506 246.58669 346.68804 241.59203
93.185853 308.60341 271.69106 206.41809 415.4006 426.78316 220.68989
124.56325 152.73159 256.27633 274.27869 327.55872 279.40789 281.30137
117.01131 254.04426 282.4911 187.36943 328.04216 343.95018 305.79951
112.60633 290.31506 89.280763 165.56445 245.42447 426.95574 269.71744
95.210767 156.47107 198.80369 187.63324 392.11717 296.08182 355.90329
96.828807 131.75755 309.54704 297.34493 283.62074 357.97026 354.35691
124.61671 194.75295 237.10161 220.69954 410.46383 328.52279 319.10997
98.693909 241.10854 218.03002 221.79042 287.23474 380.51983 268.26352
94.253419 300.67211 235.31945 294.00306 355.52729 361.57943 220.24567
110.01457 209.41666 164.23607 184.8262 279.46144 226.58884 339.13626
136.39177 202.45054 158.1035 220.03947 332.12583 246.10415 261.65459
89.789651 312.66603 331.02627 220.77802 339.42533 317.8371 444.2553
134.24147 220.61227 312.50057 270.7205 231.1574 282.11364 274.97356
123.47281 130.22431 263.566 191.93764 290.64287 339.93942 276.89398
122.99206 277.6914 313.71615 259.93606 346.2312 254.77139 310.44463
134.99587 212.35944 191.93044 247.38788 388.22211 266.2796 367.72448
106.91528 239.48929 227.7748 161.07486 385.65212 331.29342 348.78417
111.47244 308.77039 157.59667 107.30179 250.29557 358.59644 351.33641
119.72399 204.8475 136.24976 243.18755 319.48489 336.29001 241.30843
134.3708 272.39198 213.22922 207.79235 176.20452 235.54005 295.86051
123.62883 352.59035 232.03828 213.68193 347.36036 304.98563 263.21372
61.684832 200.86392 291.82578 136.94321 272.66131 263.23903 352.97267
97.392483 300.68907 238.06661 184.66028 369.49292 326.46567 325.61758
190.39007 228.19768 137.36771 185.90015 276.80596 304.93171 282.75761
123.77698 274.71636 316.27978 191.74803 269.5057 250.75465 338.00217
105.28717 127.31588 225.29613 167.73802 187.95892 240.08835 251.78237
93.921456 199.59525 171.11462 182.70188 341.70563 291.3442 309.2783
157.66525 294.55082 233.56875 270.56443 340.62941 269.90813 299.66396
102.43699 124.37938 208.11853 206.979 272.49158 325.75543 272.92269
176.13145 240.92587 199.5329 175.88652 299.69828 263.74724 224.08484
119.70004 261.88107 202.86769 149.0029 380.57467 326.49195 434.91277
189.28578 212.49124 283.55679 292.32855 343.93975 315.74043 424.49738
109.25351 184.2625 296.3949 172.96492 416.92776 255.67133 290.90867
141.17223 267.03712 219.22259 171.98709 258.07352 220.97817 410.50369
Sabado Domingo
347.0454 287.54147 258.13798 246.95603 183.67387 243.08735
264.44511 357.52473 313.72065 247.10133 168.39617 255.69351
305.38044 303.8801 308.72335 227.8803 202.59338 192.22242
244.14759 344.15951 340.92162 235.74428 132.35222 240.0979
334.8252 312.50587 330.1746 220.05229 194.76142 198.22038
312.39331 281.91307 263.09029 235.11633 142.35394 184.08693
402.27355 256.8924 398.58148 184.73017 228.65944 212.97
281.1655 310.99732 240.5556 150.39257 151.47572 207.08262
246.50784 373.73311 263.90285 211.22987 211.57473 208.90115
335.22124 346.90319 244.23786 214.21304 236.20073 192.36229
363.64449 303.60097 222.6053 200.26836 222.65499 201.79116
295.61672 279.08147 365.34061 215.08192 169.99184 198.80352
400.78264 265.78391 313.94875 163.83625 168.13089 227.60971
314.09047 276.90634 206.68111 220.41975 252.01347 225.93225
244.52611 303.77641 403.85434 201.54511 182.90528 183.13764
398.57975 283.91358 344.77677 223.3561 192.49253 182.26867
338.43065 254.86075 284.29919 193.14595 214.4179 194.80234
320.19943 277.16501 288.66021 164.45263 159.87556 232.56964
306.25639 326.77809 326.41241 205.32027 186.18803 211.6865
307.38402 301.00956 260.20962 201.40392 241.41168 219.37336
425.61269 370.12298 307.07237 231.40731 190.11699 200.83338
250.59492 308.27725 341.9396 186.85901 209.71966 248.5654
246.25275 283.55028 212.17721 164.22098 217.14207 219.46855
203.97262 399.05195 359.18434 204.3928 166.53135 218.7686
342.73926 354.46513 319.36093 194.23326 242.43787 230.1147
341.3275 250.51439 324.77306 200.52571 252.11865 216.79571
257.48024 234.87294 190.65448 183.54603 170.74474 197.34144
329.79327 283.9364 297.77438 177.17107 188.39788 172.86815
291.67503 275.00657 309.63757 171.08977 205.61268 205.83898
355.79642 380.73599 163.40299 180.85393 242.11689 253.78884
281.31969 312.3882 382.71159 253.9804 168.79459 202.21538
333.632 261.88575 276.315 280.94754 225.81975 208.27409
251.66606 303.48991 261.15659 188.48656 203.17534 204.6481
385.75241 317.78526 368.74939 230.82855 200.25317 205.51694
288.65074 312.05752 205.39303 155.90894 217.12307 202.23695
322.46388 351.41193 226.16731 204.16896 193.00904 230.36811
250.14772 325.96418 336.1114 200.38611 197.69173 218.20495
325.14362 317.34851 310.75592 191.71044 200.88883 190.35377
363.51665 282.77933 341.55168 214.8147 153.86168 188.05326
285.87275 296.21427 295.77188 194.28496 186.84294 195.67266
388.39535 173.23824 252.03722 206.47718 228.82989 208.18564
373.41143 236.23051 283.31838 234.673 182.87806 222.01212
228.53393 266.78435 180.24453 177.73034 169.25365 209.97199
306.90509 296.9024 312.89464 177.94894 164.19192 174.41233
316.32396 248.99012 322.33082 174.07434 102.06301 220.08629
322.22458 221.29966 303.32832 217.60085 197.67484 191.81065
296.38636 261.95458 354.84795 221.18564 213.13776 168.04347
352.42948 289.2767 306.11475 239.82256 248.85602 273.39928
292.98623 334.40401 274.3294 190.20751 158.13694 195.29766
260.99326 361.38748 246.9308 231.41248 156.45084 224.15065
264.97067 304.07358 343.29336 215.01898 190.2373 180.29969
372.0603 272.93432 168.55242 234.50301 202.61207 206.00694
319.51618 332.45095 175.05837 226.77994 161.0606 168.77973
293.41215 374.25142 291.61856 145.42042 203.70633 185.32923
389.32502 305.40922 251.02338 238.48778 211.01548 160.37352
281.91637 316.62663 288.49468 215.66306 251.92018 241.55107
325.24155 235.75492 311.10536 221.80053 205.81046 207.93213
365.68436 392.3341 411.54991 184.97677 174.24336 251.32639
440.29996 376.1976 286.74493 230.66 201.59837 159.65213
417.39585 290.86637 294.49896 167.79995 204.20582 156.47323
435.53443 253.29952 365.34893 203.81671 191.85676 228.2775
263.00342 209.94972 403.65291 239.62435 281.63651 224.10517
233.98531 270.42242 335.75331 184.59674 201.25075 232.67281
292.06916 376.86474 293.33072 237.6753 206.88862 196.076
298.88999 301.7911 268.11828 220.37659 215.23077 206.89124
362.99563 373.04695 335.1894 194.39219 233.00169 241.28479
327.02539 372.13884 281.74318 204.72213 174.58341 219.50003
350.10575 292.35688 271.22462 194.02414 182.5997 185.7476
335.27126 329.42125 312.8408 209.85568 166.70896 248.10608
301.67248 314.31461 323.73299 153.55758 179.46359 193.71216
336.10662 358.60497 345.15397 199.81806 246.3845 190.797
249.40841 243.90049 293.06773 165.60456 243.74915 211.35478
304.48097 267.34712 307.73912 167.05567 281.01548 221.72341
346.34743 266.38064 377.15271 147.08362 200.66615 223.2428
185.89722 240.74009 313.77996 175.64897 210.04062 260.50414
360.4246 319.50547 414.70152 211.51891 192.7921 224.95475
233.85097 261.9248 369.20552 193.55092 137.91709 191.9775
308.48765 243.97838 323.30822 195.99642 212.54028 161.11718
362.33189 278.69523 379.22728 205.42682 158.46082 179.1369
334.09439 246.31003 331.63966 216.06433 239.10128 194.46389
388.21966 326.37661 295.93297 169.61168 203.95426 209.90856
376.4976 311.43149 268.62364 226.8808 195.51132 245.88853
284.85992 391.31176 292.40463 243.96527 225.31324 203.09782
340.28016 290.85262 423.26624 175.68611 173.57157 218.90856
364.7278 229.2855 305.48888 147.27381 224.58504 150.74457
306.03502 298.09034 324.31274 240.81168 184.18001 164.75383
344.45564 320.52982 295.55887 226.77401 181.72308 168.29707
259.32218 394.60712 337.0647 198.73239 217.05148 196.57025
252.03139 337.37371 368.14098 237.34665 221.56389 257.29144
267.78736 315.78389 260.51253 219.15875 220.306 246.36745
362.19752 351.88534 259.22438 227.70082 170.30197 136.99883
361.45712 345.70404 374.03626 252.53363 198.07849 176.51443
237.93406 439.94881 316.68515 198.02356 258.47421 215.31568
302.79491 266.61033 369.90669 220.30596 237.11371 218.67672
305.99588 339.79215 318.52813 237.15015 213.6018 191.32039
245.50868 276.61825 224.64355 215.00434 190.91228 228.3236
319.68911 380.06797 350.47923 245.5022 190.41689 172.42856
372.19375 306.7138 271.06577 204.88719 209.35094 224.3513
322.94007 409.95477 205.67046 236.77308 195.05114 225.82098
263.29004 301.98158 319.44497 165.00117 252.55071 244.00303
371.60649 230.25806 287.8263 213.94755 209.00303 195.22118
257.6518 387.67676 273.77116 230.93028 174.49516 164.53799
300.15278 296.48316 402.51301 160.25338 173.32127 194.09379
305.35534 355.20926 368.64655 126.4699 258.10481 216.38
446.95009 248.46735 339.85238 213.54596 230.05771 220.46989
LUNES LUNES q= 95 precio u
ingreso costo sobrante utilidad neta costo u
1 36.3659496 36 144 90 147.5 -93.5 UNT
2 128.811882 129 380 237.5 0 142.5
3 102.432589 102 380 237.5 0 142.5
4 91.7168149 92 368 230 7.5 130.5
5 92.1159745 92 368 230 7.5 130.5
6 106.192262 106 380 237.5 0 142.5
7 106.350168 106 380 237.5 0 142.5
8 125.844246 126 380 237.5 0 142.5
9 88.8718759 89 356 222.5 15 118.5
10 117.098782 117 380 237.5 0 142.5
11 115.446093 115 380 237.5 0 142.5
12 74.360604 74 296 185 52.5 58.5
13 118.56951 119 380 237.5 0 142.5
14 110.292271 110 380 237.5 0 142.5
15 70.6056248 71 284 177.5 60 46.5
16 107.441524 107 380 237.5 0 142.5
17 125.084844 125 380 237.5 0 142.5
18 100.028066 100 380 237.5 0 142.5
19 105.908275 106 380 237.5 0 142.5
20 116.23587 116 380 237.5 0 142.5
21 60.8528569 61 244 152.5 85 6.5
22 107.066738 107 380 237.5 0 142.5
23 118.116591 118 380 237.5 0 142.5
24 145.307227 145 380 237.5 0 142.5
25 94.5239137 95 380 237.5 0 142.5
26 105.773872 106 380 237.5 0 142.5
27 104.208725 104 380 237.5 0 142.5
28 116.673069 117 380 237.5 0 142.5
29 153.690342 154 380 237.5 0 142.5
30 84.9582958 85 340 212.5 25 102.5
31 116.121148 116 380 237.5 0 142.5
32 162.831594 163 380 237.5 0 142.5
33 97.8783431 98 380 237.5 0 142.5
34 62.9147 63 252 157.5 80 14.5
35 69.8415026 70 280 175 62.5 42.5
36 105.341069 105 380 237.5 0 142.5
37 63.085221 63 252 157.5 80 14.5
38 86.2367197 86 344 215 22.5 106.5
39 125.594403 126 380 237.5 0 142.5
40 98.8355353 99 380 237.5 0 142.5
41 131.094712 131 380 237.5 0 142.5
42 99.8904358 100 380 237.5 0 142.5
43 119.20806 119 380 237.5 0 142.5
44 134.514396 135 380 237.5 0 142.5
45 145.562585 146 380 237.5 0 142.5
46 113.304371 113 380 237.5 0 142.5
47 119.799619 120 380 237.5 0 142.5
48 130.674396 131 380 237.5 0 142.5
49 111.630136 112 380 237.5 0 142.5
50 83.1937561 83 332 207.5 30 94.5
51 129.458731 129 380 237.5 0 142.5
52 97.9815111 98 380 237.5 0 142.5
53 76.7033619 77 308 192.5 45 70.5
54 62.645013 63 252 157.5 80 14.5
55 122.57642 123 380 237.5 0 142.5
56 80.3560404 80 320 200 37.5 82.5
57 116.249945 116 380 237.5 0 142.5
58 81.2379151 81 324 202.5 35 86.5
59 90.1501082 90 360 225 12.5 122.5
60 115.087203 115 380 237.5 0 142.5
61 104.060811 104 380 237.5 0 142.5
62 87.2365504 87 348 217.5 20 110.5
63 126.826167 127 380 237.5 0 142.5
64 63.0028582 63 252 157.5 80 14.5
65 79.6226957 80 320 200 37.5 82.5
66 57.2950458 57 228 142.5 95 -9.5
67 94.9352467 95 380 237.5 0 142.5
68 72.2708993 72 288 180 57.5 50.5
69 72.4827504 72 288 180 57.5 50.5
70 112.975957 113 380 237.5 0 142.5
71 78.3105983 78 312 195 42.5 74.5
72 85.085013 85 340 212.5 25 102.5
73 88.692951 89 356 222.5 15 118.5
74 121.983155 122 380 237.5 0 142.5
75 119.609473 120 380 237.5 0 142.5
76 104.812385 105 380 237.5 0 142.5
77 85.1559547 85 340 212.5 25 102.5
78 100.529805 101 380 237.5 0 142.5
79 117.358338 117 380 237.5 0 142.5
80 88.9419438 89 356 222.5 15 118.5
81 63.8582559 64 256 160 77.5 18.5
82 49.6979617 50 200 125 112.5 -37.5
83 74.4946133 74 296 185 52.5 58.5
84 145.402638 145 380 237.5 0 142.5
85 121.30631 121 380 237.5 0 142.5
86 134.379493 134 380 237.5 0 142.5
87 119.19857 119 380 237.5 0 142.5
88 115.72864 116 380 237.5 0 142.5
89 80.3883668 80 320 200 37.5 82.5
90 112.869738 113 380 237.5 0 142.5
91 108.818341 109 380 237.5 0 142.5
92 120.06559 120 380 237.5 0 142.5
93 137.106372 137 380 237.5 0 142.5
94 148.328044 148 380 237.5 0 142.5
95 77.6560808 78 312 195 42.5 74.5
96 114.124055 114 380 237.5 0 142.5
97 108.483151 108 380 237.5 0 142.5
98 96.8829255 97 380 237.5 0 142.5
99 157.900943 158 380 237.5 0 142.5
100 130.669371 131 380 237.5 0 142.5
101 124.06164 124 380 237.5 0 142.5
102 81.3811974 81 324 202.5 35 86.5
103 94.5956855 95 380 237.5 0 142.5
104 69.0072768 69 276 172.5 65 38.5
105 91.3879125 91 364 227.5 10 126.5
4
2.5
12,102.50

55
LUNES LUNES q= 97 precio u
ingreso costo sobrante utilidad neta costo u
1 113.030003 113 388 242.5 0 145.5 UNT
2 114.74885 115 388 242.5 0 145.5
3 135.667571 136 388 242.5 0 145.5
4 79.5016591 80 320 200 42.5 77.5
5 103.336638 103 388 242.5 0 145.5
6 103.753682 104 388 242.5 0 145.5
7 102.343764 102 388 242.5 0 145.5
8 103.060538 103 388 242.5 0 145.5
9 132.232858 132 388 242.5 0 145.5
10 123.479444 123 388 242.5 0 145.5
11 95.8458243 96 384 240 2.5 141.5
12 66.4097861 66 264 165 77.5 21.5
13 83.976399 84 336 210 32.5 93.5
14 141.522872 142 388 242.5 0 145.5
15 94.5874801 95 380 237.5 5 137.5
16 122.377508 122 388 242.5 0 145.5
17 127.959047 128 388 242.5 0 145.5
18 124.599077 125 388 242.5 0 145.5
19 144.721657 145 388 242.5 0 145.5
20 66.7179425 67 268 167.5 75 25.5
21 125.880445 126 388 242.5 0 145.5
22 105.888775 106 388 242.5 0 145.5
23 84.8504384 85 340 212.5 30 97.5
24 121.815303 122 388 242.5 0 145.5
25 98.2236187 98 388 242.5 0 145.5
26 52.971446 53 212 132.5 110 -30.5
27 100.414607 100 388 242.5 0 145.5
28 137.01937 137 388 242.5 0 145.5
29 65.900391 66 264 165 77.5 21.5
30 202.493023 202 388 242.5 0 145.5
31 105.920784 106 388 242.5 0 145.5
32 87.4702659 87 348 217.5 25 105.5
33 97.6564139 98 388 242.5 0 145.5
34 50.2118848 50 200 125 117.5 -42.5
35 72.3783572 72 288 180 62.5 45.5
36 84.9076963 85 340 212.5 30 97.5
37 124.306602 124 388 242.5 0 145.5
38 86.4605481 86 344 215 27.5 101.5
39 82.1320827 82 328 205 37.5 85.5
40 114.949768 115 388 242.5 0 145.5
41 97.7316987 98 388 242.5 0 145.5
42 127.299543 127 388 242.5 0 145.5
43 102.369512 102 388 242.5 0 145.5
44 101.495147 101 388 242.5 0 145.5
45 104.835991 105 388 242.5 0 145.5
46 147.295257 147 388 242.5 0 145.5
47 85.928779 86 344 215 27.5 101.5
48 118.957813 119 388 242.5 0 145.5
49 126.859925 127 388 242.5 0 145.5
50 51.470229 51 204 127.5 115 -38.5
51 67.151481 67 268 167.5 75 25.5
52 82.2486467 82 328 205 37.5 85.5
53 115.847054 116 388 242.5 0 145.5
54 90.8565262 91 364 227.5 15 121.5
55 132.183735 132 388 242.5 0 145.5
56 82.6932848 83 332 207.5 35 89.5
57 96.6253352 97 388 242.5 0 145.5
58 112.894195 113 388 242.5 0 145.5
59 79.1193475 79 316 197.5 45 73.5
60 131.320416 131 388 242.5 0 145.5
61 129.283341 129 388 242.5 0 145.5
62 111.457772 111 388 242.5 0 145.5
63 132.320026 132 388 242.5 0 145.5
64 109.388604 109 388 242.5 0 145.5
65 68.1172581 68 272 170 72.5 29.5
66 92.5332011 93 372 232.5 10 129.5
67 76.612015 77 308 192.5 50 65.5
68 138.079437 138 388 242.5 0 145.5
69 86.4084364 86 344 215 27.5 101.5
70 71.7650712 72 288 180 62.5 45.5
71 99.0981428 99 388 242.5 0 145.5
72 75.4543744 75 300 187.5 55 57.5
73 88.5391722 89 356 222.5 20 113.5
74 119.807311 120 388 242.5 0 145.5
75 108.395516 108 388 242.5 0 145.5
76 127.582674 128 388 242.5 0 145.5
77 48.1333649 48 192 120 122.5 -50.5
78 144.707648 145 388 242.5 0 145.5
79 123.430317 123 388 242.5 0 145.5
80 90.2789723 90 360 225 17.5 117.5
81 72.6102516 73 292 182.5 60 49.5
82 143.820892 144 388 242.5 0 145.5
83 102.108863 102 388 242.5 0 145.5
84 146.210896 146 388 242.5 0 145.5
85 138.214875 138 388 242.5 0 145.5
86 68.6158895 69 276 172.5 70 33.5
87 100.550923 101 388 242.5 0 145.5
88 90.7243759 91 364 227.5 15 121.5
89 120.424766 120 388 242.5 0 145.5
90 116.210508 116 388 242.5 0 145.5
91 122.306927 122 388 242.5 0 145.5
92 104.165648 104 388 242.5 0 145.5
93 150.341016 150 388 242.5 0 145.5
94 55.9952534 56 224 140 102.5 -18.5
95 120.45102 120 388 242.5 0 145.5
96 65.2138392 65 260 162.5 80 17.5
97 160.276029 160 388 242.5 0 145.5
98 54.7976439 55 220 137.5 105 -22.5
99 111.449653 111 388 242.5 0 145.5
100 119.234039 119 388 242.5 0 145.5
101 135.901618 136 388 242.5 0 145.5
102 78.2170587 78 312 195 47.5 69.5
103 118.79289 119 388 242.5 0 145.5
104 119.564022 120 388 242.5 0 145.5
105 88.2716677 88 352 220 22.5 109.5
4
2.5
12,009.50

55
LUNES LUNES q= 93 precio u
ingreso costo sobrante utilidad neta costo u
1 98.3582173 98 372 232.5 0 139.5 UNT
2 91.9993551 92 368 230 2.5 135.5
3 80.4132622 80 320 200 32.5 87.5
4 83.3489343 83 332 207.5 25 99.5
5 99.3597022 99 372 232.5 0 139.5
6 80.2211001 80 320 200 32.5 87.5
7 100.407887 100 372 232.5 0 139.5
8 101.584232 102 372 232.5 0 139.5
9 103.372818 103 372 232.5 0 139.5
10 104.333751 104 372 232.5 0 139.5
11 97.4286751 97 372 232.5 0 139.5
12 98.5136093 99 372 232.5 0 139.5
13 83.995261 84 336 210 22.5 103.5
14 99.9002799 100 372 232.5 0 139.5
15 97.7846271 98 372 232.5 0 139.5
16 115.375806 115 372 232.5 0 139.5
17 83.7083991 84 336 210 22.5 103.5
18 96.7565186 97 372 232.5 0 139.5
19 105.22839 105 372 232.5 0 139.5
20 77.5812913 78 312 195 37.5 79.5
21 111.647518 112 372 232.5 0 139.5
22 91.717707 92 368 230 2.5 135.5
23 99.8539557 100 372 232.5 0 139.5
24 107.672621 108 372 232.5 0 139.5
25 119.872102 120 372 232.5 0 139.5
26 95.7192844 96 372 232.5 0 139.5
27 89.3453902 89 356 222.5 10 123.5
28 96.6860882 97 372 232.5 0 139.5
29 96.0426764 96 372 232.5 0 139.5
30 82.744432 83 332 207.5 25 99.5
31 108.208241 108 372 232.5 0 139.5
32 97.2461738 97 372 232.5 0 139.5
33 83.7080007 84 336 210 22.5 103.5
34 103.448355 103 372 232.5 0 139.5
35 104.711802 105 372 232.5 0 139.5
36 98.4886798 98 372 232.5 0 139.5
37 91.865688 92 368 230 2.5 135.5
38 101.896786 102 372 232.5 0 139.5
39 96.8645736 97 372 232.5 0 139.5
40 113.418045 113 372 232.5 0 139.5
41 110.513603 111 372 232.5 0 139.5
42 82.7163621 83 332 207.5 25 99.5
43 87.7460116 88 352 220 12.5 119.5
44 97.2269503 97 372 232.5 0 139.5
45 102.040743 102 372 232.5 0 139.5
46 106.212891 106 372 232.5 0 139.5
47 101.388815 101 372 232.5 0 139.5
48 78.5925673 79 316 197.5 35 83.5
49 97.5758544 98 372 232.5 0 139.5
50 88.8485812 89 356 222.5 10 123.5
51 77.4444292 77 308 192.5 40 75.5
52 72.3351765 72 288 180 52.5 55.5
53 81.8373365 82 328 205 27.5 95.5
54 108.056077 108 372 232.5 0 139.5
55 90.5034835 91 364 227.5 5 131.5
56 91.5917087 92 368 230 2.5 135.5
57 89.5402312 90 360 225 7.5 127.5
58 102.156392 102 372 232.5 0 139.5
59 117.375904 117 372 232.5 0 139.5
60 93.2642277 93 372 232.5 0 139.5
61 99.1766722 99 372 232.5 0 139.5
62 86.3101807 86 344 215 17.5 111.5
63 107.521611 108 372 232.5 0 139.5
64 93.0321526 93 372 232.5 0 139.5
65 70.284079 70 280 175 57.5 47.5
66 100.783031 101 372 232.5 0 139.5
67 86.3041171 86 344 215 17.5 111.5
68 102.474249 102 372 232.5 0 139.5
69 93.5584262 94 372 232.5 0 139.5
70 92.5314925 93 372 232.5 0 139.5
71 97.0029498 97 372 232.5 0 139.5
72 107.782646 108 372 232.5 0 139.5
73 99.9012482 100 372 232.5 0 139.5
74 93.8309979 94 372 232.5 0 139.5
75 100.646979 101 372 232.5 0 139.5
76 124.387387 124 372 232.5 0 139.5
77 100.207075 100 372 232.5 0 139.5
78 102.835897 103 372 232.5 0 139.5
79 81.7544984 82 328 205 27.5 95.5
80 86.5504375 87 348 217.5 15 115.5
81 106.486608 106 372 232.5 0 139.5
82 112.464756 112 372 232.5 0 139.5
83 83.5257433 84 336 210 22.5 103.5
84 101.963924 102 372 232.5 0 139.5
85 85.6097487 86 344 215 17.5 111.5
86 84.4927033 84 336 210 22.5 103.5
87 109.157265 109 372 232.5 0 139.5
88 77.3750723 77 308 192.5 40 75.5
89 112.260601 112 372 232.5 0 139.5
90 106.854222 107 372 232.5 0 139.5
91 88.1967482 88 352 220 12.5 119.5
92 92.4011741 92 368 230 2.5 135.5
93 110.014655 110 372 232.5 0 139.5
94 107.943555 108 372 232.5 0 139.5
95 93.6660379 94 372 232.5 0 139.5
96 96.3198449 96 372 232.5 0 139.5
97 104.580509 105 372 232.5 0 139.5
98 90.1986113 90 360 225 7.5 127.5
99 99.8360098 100 372 232.5 0 139.5
100 105.762665 106 372 232.5 0 139.5
101 85.7665936 86 344 215 17.5 111.5
102 85.92178 86 344 215 17.5 111.5
103 98.3211919 98 372 232.5 0 139.5
104 87.3850783 87 348 217.5 15 115.5
105 101.235517 101 372 232.5 0 139.5
4
2.5
13,423.50

55
LUNES LUNES q= 92 precio u
ingreso costo sobrante utilidad neta costo u
1 103.517974 104 368 230 0 138 UNT
2 89.6746608 90 360 225 5 130
3 88.5898415 89 356 222.5 7.5 126
4 105.289885 105 368 230 0 138
5 89.8188393 90 360 225 5 130
6 106.192722 106 368 230 0 138
7 89.5097724 90 360 225 5 130
8 97.2060631 97 368 230 0 138
9 108.893924 109 368 230 0 138
10 69.6447597 70 280 175 55 50
11 82.0006673 82 328 205 25 98
12 90.1820498 90 360 225 5 130
13 103.227754 103 368 230 0 138
14 83.6044851 84 336 210 20 106
15 89.8606311 90 360 225 5 130
16 93.2432702 93 368 230 0 138
17 91.5101681 92 368 230 0 138
18 108.801757 109 368 230 0 138
19 85.736708 86 344 215 15 114
20 113.647419 114 368 230 0 138
21 112.28083 112 368 230 0 138
22 92.7903765 93 368 230 0 138
23 99.4371888 99 368 230 0 138
24 104.36481 104 368 230 0 138
25 109.182322 109 368 230 0 138
26 89.5383092 90 360 225 5 130
27 110.303289 110 368 230 0 138
28 108.519852 109 368 230 0 138
29 107.352139 107 368 230 0 138
30 103.797176 104 368 230 0 138
31 89.3503356 89 356 222.5 7.5 126
32 97.177804 97 368 230 0 138
33 77.9715206 78 312 195 35 82
34 87.3722269 87 348 217.5 12.5 118
35 76.3683656 76 304 190 40 74
36 91.8095595 92 368 230 0 138
37 98.4802341 98 368 230 0 138
38 101.159652 101 368 230 0 138
39 98.9641721 99 368 230 0 138
40 104.245952 104 368 230 0 138
41 84.9540023 85 340 212.5 17.5 110
42 106.023136 106 368 230 0 138
43 99.5061217 100 368 230 0 138
44 110.055598 110 368 230 0 138
45 86.2878676 86 344 215 15 114
46 94.9063862 95 368 230 0 138
47 95.3841552 95 368 230 0 138
48 89.5721807 90 360 225 5 130
49 102.203213 102 368 230 0 138
50 97.0557015 97 368 230 0 138
51 89.8208965 90 360 225 5 130
52 84.5975381 85 340 212.5 17.5 110
53 100.283304 100 368 230 0 138
54 87.7560234 88 352 220 10 122
55 97.1193589 97 368 230 0 138
56 98.123179 98 368 230 0 138
57 111.675685 112 368 230 0 138
58 100.666836 101 368 230 0 138
59 92.961225 93 368 230 0 138
60 89.3962723 89 356 222.5 7.5 126
61 80.7816448 81 324 202.5 27.5 94
62 95.4971238 95 368 230 0 138
63 91.7865746 92 368 230 0 138
64 104.574298 105 368 230 0 138
65 93.5613593 94 368 230 0 138
66 94.7518164 95 368 230 0 138
67 113.081874 113 368 230 0 138
68 80.6154374 81 324 202.5 27.5 94
69 106.385406 106 368 230 0 138
70 93.0590288 93 368 230 0 138
71 115.548425 116 368 230 0 138
72 81.0588016 81 324 202.5 27.5 94
73 92.3155655 92 368 230 0 138
74 117.254073 117 368 230 0 138
75 107.998672 108 368 230 0 138
76 83.5779357 84 336 210 20 106
77 62.1391349 62 248 155 75 18
78 101.982674 102 368 230 0 138
79 74.1353769 74 296 185 45 66
80 97.1601494 97 368 230 0 138
81 90.6028457 91 364 227.5 2.5 134
82 87.8836204 88 352 220 10 122
83 102.021128 102 368 230 0 138
84 71.9462468 72 288 180 50 58
85 100.313919 100 368 230 0 138
86 77.6897656 78 312 195 35 82
87 90.0114395 90 360 225 5 130
88 82.4584343 82 328 205 25 98
89 83.0486189 83 332 207.5 22.5 102
90 108.030532 108 368 230 0 138
91 98.9714783 99 368 230 0 138
92 102.413587 102 368 230 0 138
93 93.9699775 94 368 230 0 138
94 90.8379922 91 364 227.5 2.5 134
95 86.3860701 86 344 215 15 114
96 93.7662277 94 368 230 0 138
97 97.2281101 97 368 230 0 138
98 105.121226 105 368 230 0 138
99 102.770362 103 368 230 0 138
100 95.3245119 95 368 230 0 138
101 95.9454289 96 368 230 0 138
102 93.4963153 93 368 230 0 138
103 88.5413234 89 356 222.5 7.5 126
104 84.1439707 84 336 210 20 106
105 118.705956 119 368 230 0 138
4
2.5
13,302.00

55
LUNES LUNES q= 94 precio u
ingreso costo sobrante utilidad neta costo u
1 97.2883078 97 376 235 0 141 UNT
2 92.4803693 92 368 230 5 133
3 107.140618 107 376 235 0 141
4 99.5899342 100 376 235 0 141
5 84.2989027 84 336 210 25 101
6 106.959291 107 376 235 0 141
7 93.5400063 94 376 235 0 141
8 99.38619 99 376 235 0 141
9 96.9249827 97 376 235 0 141
10 94.9550183 95 376 235 0 141
11 92.733869 93 372 232.5 2.5 137
12 94.1850666 94 376 235 0 141
13 103.299495 103 376 235 0 141
14 93.0069192 93 372 232.5 2.5 137
15 116.051779 116 376 235 0 141
16 100.667843 101 376 235 0 141
17 95.466258 95 376 235 0 141
18 116.636013 117 376 235 0 141
19 83.0956354 83 332 207.5 27.5 97
20 89.0161411 89 356 222.5 12.5 121
21 105.142193 105 376 235 0 141
22 82.384055 82 328 205 30 93
23 103.067662 103 376 235 0 141
24 93.1155311 93 372 232.5 2.5 137
25 95.5966214 96 376 235 0 141
26 95.3702956 95 376 235 0 141
27 96.4502342 96 376 235 0 141
28 106.917293 107 376 235 0 141
29 86.4053238 86 344 215 20 109
30 103.375857 103 376 235 0 141
31 102.888295 103 376 235 0 141
32 83.151836 83 332 207.5 27.5 97
33 91.6249073 92 368 230 5 133
34 90.650068 91 364 227.5 7.5 129
35 91.1240826 91 364 227.5 7.5 129
36 83.7571953 84 336 210 25 101
37 114.490035 114 376 235 0 141
38 114.89364 115 376 235 0 141
39 103.021021 103 376 235 0 141
40 97.1510422 97 376 235 0 141
41 94.9857764 95 376 235 0 141
42 115.6432 116 376 235 0 141
43 84.8852508 85 340 212.5 22.5 105
44 104.363406 104 376 235 0 141
45 96.7001977 97 376 235 0 141
46 97.0108208 97 376 235 0 141
47 98.6960026 99 376 235 0 141
48 101.013712 101 376 235 0 141
49 105.587154 106 376 235 0 141
50 99.7702635 100 376 235 0 141
51 73.7323093 74 296 185 50 61
52 90.0001524 90 360 225 10 125
53 86.9345945 87 348 217.5 17.5 113
54 92.0844641 92 368 230 5 133
55 99.1762909 99 376 235 0 141
56 92.3592647 92 368 230 5 133
57 103.482254 103 376 235 0 141
58 86.1433266 86 344 215 20 109
59 98.9349615 99 376 235 0 141
60 105.25807 105 376 235 0 141
61 83.5502817 84 336 210 25 101
62 104.602653 105 376 235 0 141
63 94.2518321 94 376 235 0 141
64 95.2118527 95 376 235 0 141
65 100.347481 100 376 235 0 141
66 96.4644481 96 376 235 0 141
67 92.8195655 93 372 232.5 2.5 137
68 92.4452529 92 368 230 5 133
69 96.97094 97 376 235 0 141
70 105.729269 106 376 235 0 141
71 123.809188 124 376 235 0 141
72 78.8916755 79 316 197.5 37.5 81
73 87.8571152 88 352 220 15 117
74 77.6454865 78 312 195 40 77
75 93.880514 94 376 235 0 141
76 108.596583 109 376 235 0 141
77 96.854272 97 376 235 0 141
78 92.5110059 93 372 232.5 2.5 137
79 109.097756 109 376 235 0 141
80 98.3119821 98 376 235 0 141
81 111.071446 111 376 235 0 141
82 95.2110623 95 376 235 0 141
83 90.5634108 91 364 227.5 7.5 129
84 95.0189115 95 376 235 0 141
85 77.8534078 78 312 195 40 77
86 101.74549 102 376 235 0 141
87 92.4540457 92 368 230 5 133
88 87.4367445 87 348 217.5 17.5 113
89 87.3229111 87 348 217.5 17.5 113
90 95.0027683 95 376 235 0 141
91 94.9528123 95 376 235 0 141
92 100.000867 100 376 235 0 141
93 90.6124907 91 364 227.5 7.5 129
94 103.684012 104 376 235 0 141
95 109.015434 109 376 235 0 141
96 86.4453722 86 344 215 20 109
97 98.4171394 98 376 235 0 141
98 79.7043599 80 320 200 35 85
99 109.786915 110 376 235 0 141
100 92.6904658 93 372 232.5 2.5 137
101 91.1915895 91 364 227.5 7.5 129
102 112.426138 112 376 235 0 141
103 82.5958595 83 332 207.5 27.5 97
104 99.387814 99 376 235 0 141
105 95.0922356 95 376 235 0 141
4
2.5
13,773.00

55
LUNES LUNES q= 106 precio u
ingreso costo sobrante utilidad neta costo u
1 120.930741 121 424 265 0 159 UNT
2 143.775639 144 424 265 0 159
3 70.8478004 71 284 177.5 87.5 19
4 136.675023 137 424 265 0 159
5 98.2769403 98 392 245 20 127
6 97.9979357 98 392 245 20 127
7 70.0830277 70 280 175 90 15
8 154.1245 154 424 265 0 159
9 88.3732624 88 352 220 45 87
10 103.257911 103 412 257.5 7.5 147
11 139.045643 139 424 265 0 159
12 113.437226 113 424 265 0 159
13 152.798528 153 424 265 0 159
14 88.488223 88 352 220 45 87
15 135.69881 136 424 265 0 159
16 84.2984387 84 336 210 55 71
17 117.354578 117 424 265 0 159
18 140.006317 140 424 265 0 159
19 69.8922261 70 280 175 90 15
20 129.074435 129 424 265 0 159
21 164.404632 164 424 265 0 159
22 116.229701 116 424 265 0 159
23 140.423903 140 424 265 0 159
24 93.566442 94 376 235 30 111
25 180.931357 181 424 265 0 159
26 121.975538 122 424 265 0 159
27 52.201657 52 208 130 135 -57
28 92.5196966 93 372 232.5 32.5 107
29 105.191451 105 420 262.5 2.5 155
30 133.218044 133 424 265 0 159
31 91.6535665 92 368 230 35 103
32 128.038909 128 424 265 0 159
33 101.670554 102 408 255 10 143
34 139.098546 139 424 265 0 159
35 142.857196 143 424 265 0 159
36 116.653863 117 424 265 0 159
37 141.320596 141 424 265 0 159
38 167.193604 167 424 265 0 159
39 130.635095 131 424 265 0 159
40 113.130964 113 424 265 0 159
41 123.606957 124 424 265 0 159
42 85.6727761 86 344 215 50 79
43 135.577648 136 424 265 0 159
44 78.5694858 79 316 197.5 67.5 51
45 98.8879185 99 396 247.5 17.5 131
46 132.289762 132 424 265 0 159
47 117.23047 117 424 265 0 159
48 151.347981 151 424 265 0 159
49 152.584715 153 424 265 0 159
50 72.4236143 72 288 180 85 23
51 147.48997 147 424 265 0 159
52 107.314658 107 424 265 0 159
53 70.1919946 70 280 175 90 15
54 149.549492 150 424 265 0 159
55 125.469454 125 424 265 0 159
56 116.984088 117 424 265 0 159
57 40.4865109 40 160 100 165 -105
58 155.637167 156 424 265 0 159
59 116.815824 117 424 265 0 159
60 99.3442236 99 396 247.5 17.5 131
61 124.552967 125 424 265 0 159
62 96.7144531 97 388 242.5 22.5 123
63 133.732493 134 424 265 0 159
64 91.5360637 92 368 230 35 103
65 157.351503 157 424 265 0 159
66 100.184765 100 400 250 15 135
67 128.818813 129 424 265 0 159
68 132.400159 132 424 265 0 159
69 155.889594 156 424 265 0 159
70 112.996163 113 424 265 0 159
71 138.073984 138 424 265 0 159
72 80.6476449 81 324 202.5 62.5 59
73 116.006077 116 424 265 0 159
74 165.526665 166 424 265 0 159
75 164.108482 164 424 265 0 159
76 122.788949 123 424 265 0 159
77 81.3982969 81 324 202.5 62.5 59
78 150.866354 151 424 265 0 159
79 96.9389608 97 388 242.5 22.5 123
80 117.565345 118 424 265 0 159
81 148.081375 148 424 265 0 159
82 108.115065 108 424 265 0 159
83 101.40548 101 404 252.5 12.5 139
84 93.2855678 93 372 232.5 32.5 107
85 113.90683 114 424 265 0 159
86 128.737495 129 424 265 0 159
87 98.4889159 98 392 245 20 127
88 105.680831 106 424 265 0 159
89 100.955934 101 404 252.5 12.5 139
90 118.558967 119 424 265 0 159
91 102.501924 103 412 257.5 7.5 147
92 137.297215 137 424 265 0 159
93 92.3881698 92 368 230 35 103
94 95.4240174 95 380 237.5 27.5 115
95 100.958362 101 404 252.5 12.5 139
96 65.8629447 66 264 165 100 -1
97 170.0928 170 424 265 0 159
98 75.90457 76 304 190 75 39
99 110.897637 111 424 265 0 159
100 153.592587 154 424 265 0 159
101 112.000464 112 424 265 0 159
102 70.1372626 70 280 175 90 15
103 148.105327 148 424 265 0 159
104 160.110411 160 424 265 0 159
105 137.830436 138 424 265 0 159
4
2.5
13,747.00

55
LUNES LUNES q= 109 precio u
ingreso costo sobrante utilidad neta costo u
1 109.409082 109 436 272.5 0 163.5 UNT
2 133.930946 134 436 272.5 0 163.5
3 118.379995 118 436 272.5 0 163.5
4 65.8755638 66 264 165 107.5 -8.5
5 118.47871 118 436 272.5 0 163.5
6 160.697126 161 436 272.5 0 163.5
7 154.274014 154 436 272.5 0 163.5
8 144.024637 144 436 272.5 0 163.5
9 92.533911 93 372 232.5 40 99.5
10 131.639298 132 436 272.5 0 163.5
11 130.614801 131 436 272.5 0 163.5
12 120.118077 120 436 272.5 0 163.5
13 80.3656713 80 320 200 72.5 47.5
14 63.23102 63 252 157.5 115 -20.5
15 96.105606 96 384 240 32.5 111.5
16 51.2230921 51 204 127.5 145 -68.5
17 94.5650962 95 380 237.5 35 107.5
18 120.229066 120 436 272.5 0 163.5
19 92.0217353 92 368 230 42.5 95.5
20 100.676627 101 404 252.5 20 131.5
21 144.630331 145 436 272.5 0 163.5
22 80.5785186 81 324 202.5 70 51.5
23 117.571358 118 436 272.5 0 163.5
24 152.364191 152 436 272.5 0 163.5
25 115.687593 116 436 272.5 0 163.5
26 139.432253 139 436 272.5 0 163.5
27 122.029823 122 436 272.5 0 163.5
28 108.988856 109 436 272.5 0 163.5
29 153.501005 154 436 272.5 0 163.5
30 91.3726371 91 364 227.5 45 91.5
31 74.5982176 75 300 187.5 85 27.5
32 73.301194 73 292 182.5 90 19.5
33 128.368036 128 436 272.5 0 163.5
34 107.311027 107 428 267.5 5 155.5
35 165.464589 165 436 272.5 0 163.5
36 107.586862 108 432 270 2.5 159.5
37 120.172885 120 436 272.5 0 163.5
38 84.2177919 84 336 210 62.5 63.5
39 107.813772 108 432 270 2.5 159.5
40 79.3675896 79 316 197.5 75 43.5
41 163.798088 164 436 272.5 0 163.5
42 98.2034649 98 392 245 27.5 119.5
43 176.696931 177 436 272.5 0 163.5
44 122.890881 123 436 272.5 0 163.5
45 137.596992 138 436 272.5 0 163.5
46 156.138439 156 436 272.5 0 163.5
47 108.991552 109 436 272.5 0 163.5
48 125.994122 126 436 272.5 0 163.5
49 63.7973439 64 256 160 112.5 -16.5
50 120.974808 121 436 272.5 0 163.5
51 100.82301 101 404 252.5 20 131.5
52 117.313409 117 436 272.5 0 163.5
53 108.558939 109 436 272.5 0 163.5
54 154.756571 155 436 272.5 0 163.5
55 118.691295 119 436 272.5 0 163.5
56 122.516908 123 436 272.5 0 163.5
57 155.46043 155 436 272.5 0 163.5
58 121.108364 121 436 272.5 0 163.5
59 141.381301 141 436 272.5 0 163.5
60 137.218625 137 436 272.5 0 163.5
61 131.536927 132 436 272.5 0 163.5
62 72.844834 73 292 182.5 90 19.5
63 91.8724777 92 368 230 42.5 95.5
64 142.063836 142 436 272.5 0 163.5
65 109.230561 109 436 272.5 0 163.5
66 113.558628 114 436 272.5 0 163.5
67 114.60658 115 436 272.5 0 163.5
68 94.8581228 95 380 237.5 35 107.5
69 150.288882 150 436 272.5 0 163.5
70 140.965318 141 436 272.5 0 163.5
71 153.411052 153 436 272.5 0 163.5
72 93.0503398 93 372 232.5 40 99.5
73 129.057915 129 436 272.5 0 163.5
74 68.3616615 68 272 170 102.5 -0.5
75 159.120766 159 436 272.5 0 163.5
76 148.710705 149 436 272.5 0 163.5
77 138.346715 138 436 272.5 0 163.5
78 76.4599574 76 304 190 82.5 31.5
79 146.558164 147 436 272.5 0 163.5
80 126.049178 126 436 272.5 0 163.5
81 106.241259 106 424 265 7.5 151.5
82 119.441158 119 436 272.5 0 163.5
83 42.3473483 42 168 105 167.5 -104.5
84 113.045223 113 436 272.5 0 163.5
85 133.17386 133 436 272.5 0 163.5
86 85.5404569 86 344 215 57.5 71.5
87 109.38473 109 436 272.5 0 163.5
88 94.5823671 95 380 237.5 35 107.5
89 116.475891 116 436 272.5 0 163.5
90 98.3509137 98 392 245 27.5 119.5
91 110.704271 111 436 272.5 0 163.5
92 181.660161 182 436 272.5 0 163.5
93 78.2822054 78 312 195 77.5 39.5
94 97.9162061 98 392 245 27.5 119.5
95 98.7687423 99 396 247.5 25 123.5
96 62.1064901 62 248 155 117.5 -24.5
97 108.21983 108 432 270 2.5 159.5
98 158.467856 158 436 272.5 0 163.5
99 131.716804 132 436 272.5 0 163.5
100 117.574964 118 436 272.5 0 163.5
101 124.035635 124 436 272.5 0 163.5
102 111.190059 111 436 272.5 0 163.5
103 167.590691 168 436 272.5 0 163.5
104 107.238963 107 428 267.5 5 155.5
105 71.8580276 72 288 180 92.5 15.5
4
2.5
13,579.50

55
LUNES LUNES q= 106 precio u
ingreso costo sobrante utilidad neta costo u
1 192.035714 192 424 265 0 159 UNT
2 126.289685 126 424 265 0 159
3 91.8057481 92 368 230 35 103
4 153.054195 153 424 265 0 159
5 100.756555 101 404 252.5 12.5 139
6 104.40765 104 416 260 5 151
7 108.738836 109 424 265 0 159
8 81.7548604 82 328 205 60 63
9 171.169109 171 424 265 0 159
10 73.136219 73 292 182.5 82.5 27
11 93.3372479 93 372 232.5 32.5 107
12 84.7482844 85 340 212.5 52.5 75
13 90.4501499 90 360 225 40 95
14 92.2517431 92 368 230 35 103
15 105.523906 106 424 265 0 159
16 89.5938062 90 360 225 40 95
17 103.447554 103 412 257.5 7.5 147
18 154.118827 154 424 265 0 159
19 114.978796 115 424 265 0 159
20 85.7303865 86 344 215 50 79
21 110.131712 110 424 265 0 159
22 108.275961 108 424 265 0 159
23 102.681218 103 412 257.5 7.5 147
24 146.59564 147 424 265 0 159
25 128.92914 129 424 265 0 159
26 113.306425 113 424 265 0 159
27 93.4358947 93 372 232.5 32.5 107
28 117.152102 117 424 265 0 159
29 144.177515 144 424 265 0 159
30 149.076832 149 424 265 0 159
31 77.0177105 77 308 192.5 72.5 43
32 172.745457 173 424 265 0 159
33 117.485573 117 424 265 0 159
34 95.1869014 95 380 237.5 27.5 115
35 117.722846 118 424 265 0 159
36 138.250058 138 424 265 0 159
37 118.810391 119 424 265 0 159
38 128.931991 129 424 265 0 159
39 119.391221 119 424 265 0 159
40 107.992396 108 424 265 0 159
41 67.1920425 67 268 167.5 97.5 3
42 92.8906871 93 372 232.5 32.5 107
43 123.048408 123 424 265 0 159
44 150.001515 150 424 265 0 159
45 135.368906 135 424 265 0 159
46 59.2171565 59 236 147.5 117.5 -29
47 116.246855 116 424 265 0 159
48 94.4521608 94 376 235 30 111
49 70.243474 70 280 175 90 15
50 141.223428 141 424 265 0 159
51 108.051026 108 424 265 0 159
52 121.020109 121 424 265 0 159
53 63.6348681 64 256 160 105 -9
54 109.134774 109 424 265 0 159
55 96.7417538 97 388 242.5 22.5 123
56 108.552458 109 424 265 0 159
57 28.6818406 29 116 72.5 192.5 -149
58 105.837612 106 424 265 0 159
59 84.3078178 84 336 210 55 71
60 85.6607332 86 344 215 50 79
61 76.6915647 77 308 192.5 72.5 43
62 125.660878 126 424 265 0 159
63 112.686517 113 424 265 0 159
64 107.786777 108 424 265 0 159
65 110.645672 111 424 265 0 159
66 138.434168 138 424 265 0 159
67 111.660186 112 424 265 0 159
68 151.207402 151 424 265 0 159
69 115.06126 115 424 265 0 159
70 135.78764 136 424 265 0 159
71 103.48813 103 412 257.5 7.5 147
72 93.1858528 93 372 232.5 32.5 107
73 124.563249 125 424 265 0 159
74 117.011313 117 424 265 0 159
75 112.606334 113 424 265 0 159
76 95.2107672 95 380 237.5 27.5 115
77 96.8288067 97 388 242.5 22.5 123
78 124.616715 125 424 265 0 159
79 98.6939087 99 396 247.5 17.5 131
80 94.2534191 94 376 235 30 111
81 110.014569 110 424 265 0 159
82 136.391765 136 424 265 0 159
83 89.7896506 90 360 225 40 95
84 134.241469 134 424 265 0 159
85 123.472807 123 424 265 0 159
86 122.992057 123 424 265 0 159
87 134.995871 135 424 265 0 159
88 106.915278 107 424 265 0 159
89 111.472443 111 424 265 0 159
90 119.723994 120 424 265 0 159
91 134.370796 134 424 265 0 159
92 123.628832 124 424 265 0 159
93 61.6848315 62 248 155 110 -17
94 97.3924833 97 388 242.5 22.5 123
95 190.390073 190 424 265 0 159
96 123.776981 124 424 265 0 159
97 105.287174 105 420 262.5 2.5 155
98 93.921456 94 376 235 30 111
99 157.665253 158 424 265 0 159
100 102.43699 102 408 255 10 143
101 176.131453 176 424 265 0 159
102 119.700038 120 424 265 0 159
103 189.285777 189 424 265 0 159
104 109.25351 109 424 265 0 159
105 141.172231 141 424 265 0 159
4
2.5
13,799.00

55
LUNES LUNES q= 211 precio u
ingreso costo sobrante utilidad neta costo u
1 136.927964 137 548 342.5 185 20.5 UNT
2 224.322858 224 844 527.5 0 316.5
3 319.80505 320 844 527.5 0 316.5
4 192.899549 193 772 482.5 45 244.5
5 288.282187 288 844 527.5 0 316.5
6 302.350446 302 844 527.5 0 316.5
7 209.22384 209 836 522.5 5 308.5
8 282.88173 283 844 527.5 0 316.5
9 294.379728 294 844 527.5 0 316.5
10 307.183401 307 844 527.5 0 316.5
11 299.41061 299 844 527.5 0 316.5
12 246.825489 247 844 527.5 0 316.5
13 238.77118 239 844 527.5 0 316.5
14 201.143567 201 804 502.5 25 276.5
15 325.380395 325 844 527.5 0 316.5
16 312.714119 313 844 527.5 0 316.5
17 145.510747 146 584 365 162.5 56.5
18 216.493894 216 844 527.5 0 316.5
19 213.660286 214 844 527.5 0 316.5
20 189.024875 189 756 472.5 55 228.5
21 277.728131 278 844 527.5 0 316.5
22 243.768113 244 844 527.5 0 316.5
23 227.606642 228 844 527.5 0 316.5
24 91.4588652 91 364 227.5 300 -163.5
25 331.402625 331 844 527.5 0 316.5
26 280.826939 281 844 527.5 0 316.5
27 113.920326 114 456 285 242.5 -71.5
28 345.028774 345 844 527.5 0 316.5
29 195.92936 196 784 490 37.5 256.5
30 158.240108 158 632 395 132.5 104.5
31 193.157696 193 772 482.5 45 244.5
32 217.71052 218 844 527.5 0 316.5
33 200.819098 201 804 502.5 25 276.5
34 245.816236 246 844 527.5 0 316.5
35 204.135177 204 816 510 17.5 288.5
36 270.837373 271 844 527.5 0 316.5
37 272.589403 273 844 527.5 0 316.5
38 209.796097 210 840 525 2.5 312.5
39 205.406922 205 820 512.5 15 292.5
40 199.250143 199 796 497.5 30 268.5
41 145.473232 145 580 362.5 165 52.5
42 210.982776 211 844 527.5 0 316.5
43 130.335076 130 520 325 202.5 -7.5
44 297.03427 297 844 527.5 0 316.5
45 128.244407 128 512 320 207.5 -15.5
46 157.051257 157 628 392.5 135 100.5
47 243.056679 243 844 527.5 0 316.5
48 265.754427 266 844 527.5 0 316.5
49 250.398394 250 844 527.5 0 316.5
50 244.374831 244 844 527.5 0 316.5
51 181.009798 181 724 452.5 75 196.5
52 230.262213 230 844 527.5 0 316.5
53 282.473099 282 844 527.5 0 316.5
54 249.100042 249 844 527.5 0 316.5
55 186.881468 187 748 467.5 60 220.5
56 349.994091 350 844 527.5 0 316.5
57 227.979314 228 844 527.5 0 316.5
58 294.68401 295 844 527.5 0 316.5
59 178.432107 178 712 445 82.5 184.5
60 214.23608 214 844 527.5 0 316.5
61 248.655682 249 844 527.5 0 316.5
62 186.536007 187 748 467.5 60 220.5
63 256.050529 256 844 527.5 0 316.5
64 168.923622 169 676 422.5 105 148.5
65 247.104816 247 844 527.5 0 316.5
66 240.391403 240 844 527.5 0 316.5
67 278.069818 278 844 527.5 0 316.5
68 239.322946 239 844 527.5 0 316.5
69 246.373845 246 844 527.5 0 316.5
70 151.331518 151 604 377.5 150 76.5
71 278.014342 278 844 527.5 0 316.5
72 308.603414 309 844 527.5 0 316.5
73 152.731588 153 612 382.5 145 84.5
74 254.04426 254 844 527.5 0 316.5
75 290.31506 290 844 527.5 0 316.5
76 156.471069 156 624 390 137.5 96.5
77 131.757551 132 528 330 197.5 0.5
78 194.752954 195 780 487.5 40 252.5
79 241.108544 241 844 527.5 0 316.5
80 300.672111 301 844 527.5 0 316.5
81 209.416659 209 836 522.5 5 308.5
82 202.450545 202 808 505 22.5 280.5
83 312.666026 313 844 527.5 0 316.5
84 220.612275 221 844 527.5 0 316.5
85 130.224314 130 520 325 202.5 -7.5
86 277.691399 278 844 527.5 0 316.5
87 212.359442 212 844 527.5 0 316.5
88 239.489287 239 844 527.5 0 316.5
89 308.770391 309 844 527.5 0 316.5
90 204.847504 205 820 512.5 15 292.5
91 272.391979 272 844 527.5 0 316.5
92 352.590351 353 844 527.5 0 316.5
93 200.863916 201 804 502.5 25 276.5
94 300.689072 301 844 527.5 0 316.5
95 228.197684 228 844 527.5 0 316.5
96 274.716356 275 844 527.5 0 316.5
97 127.315885 127 508 317.5 210 -19.5
98 199.595253 200 800 500 27.5 272.5
99 294.550823 295 844 527.5 0 316.5
100 124.379383 124 496 310 217.5 -31.5
101 240.925872 241 844 527.5 0 316.5
102 261.881065 262 844 527.5 0 316.5
103 212.491239 212 844 527.5 0 316.5
104 184.262499 184 736 460 67.5 208.5
105 267.037119 267 844 527.5 0 316.5
4
2.5
27,024.50

55
LUNES LUNES q= 194 precio u
ingreso costo sobrante utilidad neta costo u
1 180.065602 180 720 450 35 235 UNT
2 267.412813 267 776 485 0 291
3 148.488359 148 592 370 115 107
4 223.838626 224 776 485 0 291
5 124.658551 125 500 312.5 172.5 15
6 135.593467 136 544 340 145 59
7 142.799387 143 572 357.5 127.5 87
8 149.888674 150 600 375 110 115
9 234.25884 234 776 485 0 291
10 93.0505164 93 372 232.5 252.5 -113
11 193.620521 194 776 485 0 291
12 243.841252 244 776 485 0 291
13 115.005394 115 460 287.5 197.5 -25
14 257.360918 257 776 485 0 291
15 242.117635 242 776 485 0 291
16 186.64678 187 748 467.5 17.5 263
17 228.248638 228 776 485 0 291
18 266.779115 267 776 485 0 291
19 163.032393 163 652 407.5 77.5 167
20 37.2373042 37 148 92.5 392.5 -337
21 291.921936 292 776 485 0 291
22 236.732713 237 776 485 0 291
23 93.0860838 93 372 232.5 252.5 -113
24 262.262725 262 776 485 0 291
25 267.141315 267 776 485 0 291
26 258.691334 259 776 485 0 291
27 231.685593 232 776 485 0 291
28 223.467008 223 776 485 0 291
29 257.395702 257 776 485 0 291
30 226.829561 227 776 485 0 291
31 214.494417 214 776 485 0 291
32 285.378777 285 776 485 0 291
33 321.912921 322 776 485 0 291
34 168.751444 169 676 422.5 62.5 191
35 145.380694 145 580 362.5 122.5 95
36 105.181808 105 420 262.5 222.5 -65
37 145.325692 145 580 362.5 122.5 95
38 278.513297 279 776 485 0 291
39 302.612659 303 776 485 0 291
40 112.948244 113 452 282.5 202.5 -33
41 165.864148 166 664 415 70 179
42 246.975264 247 776 485 0 291
43 283.321347 283 776 485 0 291
44 209.079638 209 776 485 0 291
45 297.150344 297 776 485 0 291
46 265.235084 265 776 485 0 291
47 264.850626 265 776 485 0 291
48 279.422655 279 776 485 0 291
49 200.278387 200 776 485 0 291
50 261.574858 262 776 485 0 291
51 248.767733 249 776 485 0 291
52 146.189333 146 584 365 120 99
53 157.407185 157 628 392.5 92.5 143
54 182.898985 183 732 457.5 27.5 247
55 214.936016 215 776 485 0 291
56 179.493589 179 716 447.5 37.5 231
57 170.565332 171 684 427.5 57.5 199
58 340.314919 340 776 485 0 291
59 161.452906 161 644 402.5 82.5 159
60 192.077268 192 768 480 5 283
61 151.262559 151 604 377.5 107.5 119
62 266.312943 266 776 485 0 291
63 117.856588 118 472 295 190 -13
64 168.897881 169 676 422.5 62.5 191
65 201.333339 201 776 485 0 291
66 64.8998733 65 260 162.5 322.5 -225
67 174.217354 174 696 435 50 211
68 45.6863846 46 184 115 370 -301
69 309.936126 310 776 485 0 291
70 265.766423 266 776 485 0 291
71 256.82158 257 776 485 0 291
72 271.691057 272 776 485 0 291
73 256.276328 256 776 485 0 291
74 282.491103 282 776 485 0 291
75 89.2807626 89 356 222.5 262.5 -129
76 198.803688 199 776 485 0 291
77 309.547036 310 776 485 0 291
78 237.101614 237 776 485 0 291
79 218.030022 218 776 485 0 291
80 235.319446 235 776 485 0 291
81 164.23607 164 656 410 75 171
82 158.103504 158 632 395 90 147
83 331.026268 331 776 485 0 291
84 312.500574 313 776 485 0 291
85 263.565996 264 776 485 0 291
86 313.716148 314 776 485 0 291
87 191.930438 192 768 480 5 283
88 227.774799 228 776 485 0 291
89 157.596668 158 632 395 90 147
90 136.249764 136 544 340 145 59
91 213.229225 213 776 485 0 291
92 232.038282 232 776 485 0 291
93 291.825783 292 776 485 0 291
94 238.066613 238 776 485 0 291
95 137.367706 137 548 342.5 142.5 63
96 316.279785 316 776 485 0 291
97 225.296128 225 776 485 0 291
98 171.114622 171 684 427.5 57.5 199
99 233.568752 234 776 485 0 291
100 208.118527 208 776 485 0 291
101 199.532902 200 776 485 0 291
102 202.867693 203 776 485 0 291
103 283.556793 284 776 485 0 291
104 296.394899 296 776 485 0 291
105 219.222586 219 776 485 0 291
4
2.5
22,411.00

55
LUNES LUNES q= 192 precio u
ingreso costo sobrante utilidad neta costo u
1 215.178789 215 768 480 0 288 UNT
2 235.114912 235 768 480 0 288
3 304.975276 305 768 480 0 288
4 228.769017 229 768 480 0 288
5 197.544976 198 768 480 0 288
6 252.088137 252 768 480 0 288
7 167.311291 167 668 417.5 62.5 188
8 276.410189 276 768 480 0 288
9 119.208739 119 476 297.5 182.5 -4
10 159.255161 159 636 397.5 82.5 156
11 120.15386 120 480 300 180 0
12 303.299865 303 768 480 0 288
13 317.903356 318 768 480 0 288
14 142.187382 142 568 355 125 88
15 253.458671 253 768 480 0 288
16 244.029608 244 768 480 0 288
17 291.691349 292 768 480 0 288
18 147.406366 147 588 367.5 112.5 108
19 232.567461 233 768 480 0 288
20 333.281692 333 768 480 0 288
21 274.887643 275 768 480 0 288
22 197.101686 197 768 480 0 288
23 239.767812 240 768 480 0 288
24 175.116629 175 700 437.5 42.5 220
25 255.831943 256 768 480 0 288
26 277.372924 277 768 480 0 288
27 242.009969 242 768 480 0 288
28 151.492188 151 604 377.5 102.5 124
29 348.265454 348 768 480 0 288
30 213.683883 214 768 480 0 288
31 253.384081 253 768 480 0 288
32 188.334133 188 752 470 10 272
33 253.369244 253 768 480 0 288
34 313.142714 313 768 480 0 288
35 247.208943 247 768 480 0 288
36 92.8773741 93 372 232.5 247.5 -108
37 210.723351 211 768 480 0 288
38 288.975861 289 768 480 0 288
39 247.299234 247 768 480 0 288
40 177.407257 177 708 442.5 37.5 228
41 76.8544477 77 308 192.5 287.5 -172
42 218.486005 218 768 480 0 288
43 258.688244 259 768 480 0 288
44 176.53486 177 708 442.5 37.5 228
45 260.722786 261 768 480 0 288
46 334.882003 335 768 480 0 288
47 268.975632 269 768 480 0 288
48 116.657172 117 468 292.5 187.5 -12
49 248.281853 248 768 480 0 288
50 242.595033 243 768 480 0 288
51 219.479871 219 768 480 0 288
52 259.243376 259 768 480 0 288
53 155.120612 155 620 387.5 92.5 140
54 204.341216 204 768 480 0 288
55 334.691462 335 768 480 0 288
56 93.7081068 94 376 235 245 -104
57 203.285083 203 768 480 0 288
58 93.8410199 94 376 235 245 -104
59 126.6969 127 508 317.5 162.5 28
60 222.164713 222 768 480 0 288
61 216.64335 217 768 480 0 288
62 195.028415 195 768 480 0 288
63 283.474557 283 768 480 0 288
64 173.138363 173 692 432.5 47.5 212
65 222.856511 223 768 480 0 288
66 325.417164 325 768 480 0 288
67 125.64465 126 504 315 165 24
68 93.3868047 93 372 232.5 247.5 -108
69 350.222202 350 768 480 0 288
70 178.191226 178 712 445 35 232
71 188.215056 188 752 470 10 272
72 206.418093 206 768 480 0 288
73 274.278686 274 768 480 0 288
74 187.369435 187 748 467.5 12.5 268
75 165.564447 166 664 415 65 184
76 187.633242 188 752 470 10 272
77 297.344926 297 768 480 0 288
78 220.699541 221 768 480 0 288
79 221.790417 222 768 480 0 288
80 294.003064 294 768 480 0 288
81 184.826199 185 740 462.5 17.5 260
82 220.039467 220 768 480 0 288
83 220.778024 221 768 480 0 288
84 270.720496 271 768 480 0 288
85 191.937642 192 768 480 0 288
86 259.936057 260 768 480 0 288
87 247.387883 247 768 480 0 288
88 161.074862 161 644 402.5 77.5 164
89 107.30179 107 428 267.5 212.5 -52
90 243.187546 243 768 480 0 288
91 207.792355 208 768 480 0 288
92 213.681927 214 768 480 0 288
93 136.943211 137 548 342.5 137.5 68
94 184.660277 185 740 462.5 17.5 260
95 185.900146 186 744 465 15 264
96 191.748031 192 768 480 0 288
97 167.738025 168 672 420 60 192
98 182.70188 183 732 457.5 22.5 252
99 270.564429 271 768 480 0 288
100 206.979001 207 768 480 0 288
101 175.886515 176 704 440 40 224
102 149.002902 149 596 372.5 107.5 116
103 292.328552 292 768 480 0 288
104 172.964916 173 692 432.5 47.5 212
105 171.987094 172 688 430 50 208
4
2.5
24,096.00

55
LUNES LUNES q= 292 precio u
ingreso costo sobrante utilidad neta costo u
1 297.295154 297 1168 730 0 438 UNT
2 222.221711 222 888 555 175 158
3 345.994898 346 1168 730 0 438
4 272.231929 272 1088 680 50 358
5 302.436051 302 1168 730 0 438
6 320.024665 320 1168 730 0 438
7 405.980136 406 1168 730 0 438
8 316.982036 317 1168 730 0 438
9 198.824283 199 796 497.5 232.5 66
10 317.906134 318 1168 730 0 438
11 333.896571 334 1168 730 0 438
12 355.812664 356 1168 730 0 438
13 271.914855 272 1088 680 50 358
14 320.69081 321 1168 730 0 438
15 225.459239 225 900 562.5 167.5 170
16 316.412658 316 1168 730 0 438
17 338.491726 338 1168 730 0 438
18 322.029109 322 1168 730 0 438
19 327.986468 328 1168 730 0 438
20 276.826136 277 1108 692.5 37.5 378
21 317.234856 317 1168 730 0 438
22 259.412091 259 1036 647.5 82.5 306
23 413.358792 413 1168 730 0 438
24 296.736916 297 1168 730 0 438
25 278.848549 279 1116 697.5 32.5 386
26 367.408468 367 1168 730 0 438
27 197.985823 198 792 495 235 62
28 258.510067 259 1036 647.5 82.5 306
29 347.691469 348 1168 730 0 438
30 217.525831 218 872 545 185 142
31 249.394092 249 996 622.5 107.5 266
32 235.545535 236 944 590 140 214
33 440.621116 441 1168 730 0 438
34 388.397504 388 1168 730 0 438
35 419.973008 420 1168 730 0 438
36 355.846303 356 1168 730 0 438
37 236.115785 236 944 590 140 214
38 149.624023 150 600 375 355 -130
39 362.784537 363 1168 730 0 438
40 294.939307 295 1168 730 0 438
41 308.6483 309 1168 730 0 438
42 224.026633 224 896 560 170 166
43 340.071703 340 1168 730 0 438
44 352.029754 352 1168 730 0 438
45 250.842274 251 1004 627.5 102.5 274
46 349.700005 350 1168 730 0 438
47 400.552195 401 1168 730 0 438
48 227.988218 228 912 570 160 182
49 270.707372 271 1084 677.5 52.5 354
50 339.110802 339 1168 730 0 438
51 363.239907 363 1168 730 0 438
52 228.454886 228 912 570 160 182
53 316.114731 316 1168 730 0 438
54 248.690403 249 996 622.5 107.5 266
55 181.800406 182 728 455 275 -2
56 323.663714 324 1168 730 0 438
57 247.771203 248 992 620 110 262
58 241.566008 242 968 605 125 238
59 387.784943 388 1168 730 0 438
60 369.774727 370 1168 730 0 438
61 341.092727 341 1168 730 0 438
62 305.965023 306 1168 730 0 438
63 334.26468 334 1168 730 0 438
64 349.03409 349 1168 730 0 438
65 365.450266 365 1168 730 0 438
66 294.313749 294 1168 730 0 438
67 322.897096 323 1168 730 0 438
68 298.691921 299 1168 730 0 438
69 316.592247 317 1168 730 0 438
70 217.901719 218 872 545 185 142
71 246.586687 247 988 617.5 112.5 258
72 415.400598 415 1168 730 0 438
73 327.558724 328 1168 730 0 438
74 328.042158 328 1168 730 0 438
75 245.424468 245 980 612.5 117.5 250
76 392.117165 392 1168 730 0 438
77 283.620736 284 1136 710 20 406
78 410.463827 410 1168 730 0 438
79 287.234739 287 1148 717.5 12.5 418
80 355.527291 356 1168 730 0 438
81 279.461435 279 1116 697.5 32.5 386
82 332.125833 332 1168 730 0 438
83 339.425331 339 1168 730 0 438
84 231.157402 231 924 577.5 152.5 194
85 290.64287 291 1164 727.5 2.5 434
86 346.231197 346 1168 730 0 438
87 388.222112 388 1168 730 0 438
88 385.652123 386 1168 730 0 438
89 250.295569 250 1000 625 105 270
90 319.484892 319 1168 730 0 438
91 176.204518 176 704 440 290 -26
92 347.36036 347 1168 730 0 438
93 272.661311 273 1092 682.5 47.5 362
94 369.492917 369 1168 730 0 438
95 276.805961 277 1108 692.5 37.5 378
96 269.505701 270 1080 675 55 350
97 187.958916 188 752 470 260 22
98 341.705626 342 1168 730 0 438
99 340.62941 341 1168 730 0 438
100 272.491577 272 1088 680 50 358
101 299.698281 300 1168 730 0 438
102 380.574669 381 1168 730 0 438
103 343.939747 344 1168 730 0 438
104 416.927755 417 1168 730 0 438
105 258.073521 258 1032 645 85 302
4
2.5
38,150.00

55
LUNES LUNES q= 280 precio u
ingreso costo sobrante utilidad neta costo u
1 339.150138 339 1120 700 0 420 UNT
2 310.324627 310 1120 700 0 420
3 423.665129 424 1120 700 0 420
4 436.108276 436 1120 700 0 420
5 267.856249 268 1072 670 30 372
6 280.43578 280 1120 700 0 420
7 151.149151 151 604 377.5 322.5 -96
8 291.10963 291 1120 700 0 420
9 281.990349 282 1120 700 0 420
10 260.410974 260 1040 650 50 340
11 283.542686 284 1120 700 0 420
12 244.880688 245 980 612.5 87.5 280
13 309.8187 310 1120 700 0 420
14 342.368575 342 1120 700 0 420
15 275.595031 276 1104 690 10 404
16 277.916136 278 1112 695 5 412
17 275.109887 275 1100 687.5 12.5 400
18 284.780233 285 1120 700 0 420
19 290.294058 290 1120 700 0 420
20 320.394182 320 1120 700 0 420
21 330.427835 330 1120 700 0 420
22 213.269537 213 852 532.5 167.5 152
23 277.491441 277 1108 692.5 7.5 408
24 367.548488 368 1120 700 0 420
25 361.137262 361 1120 700 0 420
26 335.336653 335 1120 700 0 420
27 269.119009 269 1076 672.5 27.5 376
28 265.287389 265 1060 662.5 37.5 360
29 272.029109 272 1088 680 20 388
30 290.950121 291 1120 700 0 420
31 376.079003 376 1120 700 0 420
32 201.488773 201 804 502.5 197.5 104
33 327.566665 328 1120 700 0 420
34 225.050403 225 900 562.5 137.5 200
35 257.193032 257 1028 642.5 57.5 328
36 290.669074 291 1120 700 0 420
37 277.392687 277 1108 692.5 7.5 408
38 353.359704 353 1120 700 0 420
39 270.516353 271 1084 677.5 22.5 384
40 304.720318 305 1120 700 0 420
41 333.912857 334 1120 700 0 420
42 377.718329 378 1120 700 0 420
43 291.118743 291 1120 700 0 420
44 252.793227 253 1012 632.5 67.5 312
45 303.632161 304 1120 700 0 420
46 414.826175 415 1120 700 0 420
47 266.909073 267 1068 667.5 32.5 368
48 427.071745 427 1120 700 0 420
49 251.221828 251 1004 627.5 72.5 304
50 278.442868 278 1112 695 5 412
51 310.879533 311 1120 700 0 420
52 366.394209 366 1120 700 0 420
53 323.101386 323 1120 700 0 420
54 326.243581 326 1120 700 0 420
55 464.68107 465 1120 700 0 420
56 235.453786 235 940 587.5 112.5 240
57 338.619521 339 1120 700 0 420
58 210.450745 210 840 525 175 140
59 310.861221 311 1120 700 0 420
60 399.827256 400 1120 700 0 420
61 319.097588 319 1120 700 0 420
62 373.094263 373 1120 700 0 420
63 218.949963 219 876 547.5 152.5 176
64 310.278062 310 1120 700 0 420
65 224.688602 225 900 562.5 137.5 200
66 330.549654 331 1120 700 0 420
67 306.83694 307 1120 700 0 420
68 253.130766 253 1012 632.5 67.5 312
69 335.175615 335 1120 700 0 420
70 332.881384 333 1120 700 0 420
71 346.688038 347 1120 700 0 420
72 426.783157 427 1120 700 0 420
73 279.407887 279 1116 697.5 2.5 416
74 343.950182 344 1120 700 0 420
75 426.955742 427 1120 700 0 420
76 296.081819 296 1120 700 0 420
77 357.970261 358 1120 700 0 420
78 328.52279 329 1120 700 0 420
79 380.519829 381 1120 700 0 420
80 361.579426 362 1120 700 0 420
81 226.588837 227 908 567.5 132.5 208
82 246.104154 246 984 615 85 284
83 317.837096 318 1120 700 0 420
84 282.113639 282 1120 700 0 420
85 339.93942 340 1120 700 0 420
86 254.771389 255 1020 637.5 62.5 320
87 266.279604 266 1064 665 35 364
88 331.293421 331 1120 700 0 420
89 358.596439 359 1120 700 0 420
90 336.290011 336 1120 700 0 420
91 235.540047 236 944 590 110 244
92 304.985628 305 1120 700 0 420
93 263.239029 263 1052 657.5 42.5 352
94 326.465668 326 1120 700 0 420
95 304.931712 305 1120 700 0 420
96 250.754653 251 1004 627.5 72.5 304
97 240.088349 240 960 600 100 260
98 291.344202 291 1120 700 0 420
99 269.90813 270 1080 675 25 380
100 325.755431 326 1120 700 0 420
101 263.747243 264 1056 660 40 356
102 326.491946 326 1120 700 0 420
103 315.740434 316 1120 700 0 420
104 255.671334 256 1024 640 60 324
105 220.978167 221 884 552.5 147.5 184
4
2.5
39,400.00

55
LUNES LUNES q= 277 precio u
ingreso costo sobrante utilidad neta costo u
1 286.213394 286 1108 692.5 0 415.5 UNT
2 292.083524 292 1108 692.5 0 415.5
3 319.250234 319 1108 692.5 0 415.5
4 254.671622 255 1020 637.5 55 327.5
5 351.821872 352 1108 692.5 0 415.5
6 351.074646 351 1108 692.5 0 415.5
7 179.860447 180 720 450 242.5 27.5
8 236.255143 236 944 590 102.5 251.5
9 251.863281 252 1008 630 62.5 315.5
10 292.980759 293 1108 692.5 0 415.5
11 245.249145 245 980 612.5 80 287.5
12 283.4826 283 1108 692.5 0 415.5
13 278.081791 278 1108 692.5 0 415.5
14 334.526684 335 1108 692.5 0 415.5
15 214.350184 214 856 535 157.5 163.5
16 284.974493 285 1108 692.5 0 415.5
17 349.91961 350 1108 692.5 0 415.5
18 176.487592 176 704 440 252.5 11.5
19 401.609754 402 1108 692.5 0 415.5
20 275.721389 276 1104 690 2.5 411.5
21 230.634504 231 924 577.5 115 231.5
22 337.533116 338 1108 692.5 0 415.5
23 120.440822 120 480 300 392.5 -212.5
24 271.080862 271 1084 677.5 15 391.5
25 305.429706 305 1108 692.5 0 415.5
26 326.647349 327 1108 692.5 0 415.5
27 291.834444 292 1108 692.5 0 415.5
28 258.416305 258 1032 645 47.5 339.5
29 282.049875 282 1108 692.5 0 415.5
30 330.505035 331 1108 692.5 0 415.5
31 176.523849 177 708 442.5 250 15.5
32 200.193695 200 800 500 192.5 107.5
33 273.844724 274 1096 685 7.5 403.5
34 307.746662 308 1108 692.5 0 415.5
35 308.469038 308 1108 692.5 0 415.5
36 345.060831 345 1108 692.5 0 415.5
37 338.941887 339 1108 692.5 0 415.5
38 241.758628 242 968 605 87.5 275.5
39 319.074816 319 1108 692.5 0 415.5
40 266.311943 266 1064 665 27.5 371.5
41 298.708109 299 1108 692.5 0 415.5
42 303.078065 303 1108 692.5 0 415.5
43 310.472817 310 1108 692.5 0 415.5
44 331.254523 331 1108 692.5 0 415.5
45 296.122474 296 1108 692.5 0 415.5
46 280.743415 281 1108 692.5 0 415.5
47 255.604954 256 1024 640 52.5 331.5
48 360.158375 360 1108 692.5 0 415.5
49 195.617909 196 784 490 202.5 91.5
50 297.168726 297 1108 692.5 0 415.5
51 319.917823 320 1108 692.5 0 415.5
52 280.482998 280 1108 692.5 0 415.5
53 309.401697 309 1108 692.5 0 415.5
54 319.880133 320 1108 692.5 0 415.5
55 205.611926 206 824 515 177.5 131.5
56 169.645004 170 680 425 267.5 -12.5
57 321.146029 321 1108 692.5 0 415.5
58 248.231923 248 992 620 72.5 299.5
59 286.142022 286 1108 692.5 0 415.5
60 275.883972 276 1104 690 2.5 411.5
61 271.166217 271 1084 677.5 15 391.5
62 231.094686 231 924 577.5 115 231.5
63 336.858614 337 1108 692.5 0 415.5
64 295.393418 295 1108 692.5 0 415.5
65 310.567885 311 1108 692.5 0 415.5
66 305.821163 306 1108 692.5 0 415.5
67 271.512623 272 1088 680 12.5 395.5
68 319.176656 319 1108 692.5 0 415.5
69 259.518258 260 1040 650 42.5 347.5
70 329.320113 329 1108 692.5 0 415.5
71 241.592026 242 968 605 87.5 275.5
72 220.68989 221 884 552.5 140 191.5
73 281.301371 281 1108 692.5 0 415.5
74 305.799512 306 1108 692.5 0 415.5
75 269.717444 270 1080 675 17.5 387.5
76 355.903286 356 1108 692.5 0 415.5
77 354.356914 354 1108 692.5 0 415.5
78 319.109969 319 1108 692.5 0 415.5
79 268.263516 268 1072 670 22.5 379.5
80 220.245674 220 880 550 142.5 187.5
81 339.136262 339 1108 692.5 0 415.5
82 261.654588 262 1048 655 37.5 355.5
83 444.255297 444 1108 692.5 0 415.5
84 274.973562 275 1100 687.5 5 407.5
85 276.893985 277 1108 692.5 0 415.5
86 310.444634 310 1108 692.5 0 415.5
87 367.724477 368 1108 692.5 0 415.5
88 348.784174 349 1108 692.5 0 415.5
89 351.336406 351 1108 692.5 0 415.5
90 241.308434 241 964 602.5 90 271.5
91 295.860511 296 1108 692.5 0 415.5
92 263.213721 263 1052 657.5 35 359.5
93 352.972671 353 1108 692.5 0 415.5
94 325.617575 326 1108 692.5 0 415.5
95 282.757611 283 1108 692.5 0 415.5
96 338.002173 338 1108 692.5 0 415.5
97 251.782371 252 1008 630 62.5 315.5
98 309.2783 309 1108 692.5 0 415.5
99 299.663955 300 1108 692.5 0 415.5
100 272.922687 273 1092 682.5 10 399.5
101 224.084844 224 896 560 132.5 203.5
102 434.912775 435 1108 692.5 0 415.5
103 424.497385 424 1108 692.5 0 415.5
104 290.908668 291 1108 692.5 0 415.5
105 410.503686 411 1108 692.5 0 415.5
4
2.5
37,495.50

55
LUNES LUNES q= 302 precio u
ingreso costo sobrante utilidad neta costo u
1 347.045395 347 1208 755 0 453 UNT
2 264.445113 264 1056 660 95 301
3 305.380436 305 1208 755 0 453
4 244.147593 244 976 610 145 221
5 334.825203 335 1208 755 0 453
6 312.393314 312 1208 755 0 453
7 402.273554 402 1208 755 0 453
8 281.165504 281 1124 702.5 52.5 369
9 246.507845 247 988 617.5 137.5 233
10 335.221237 335 1208 755 0 453
11 363.644493 364 1208 755 0 453
12 295.616716 296 1184 740 15 429
13 400.782642 401 1208 755 0 453
14 314.090475 314 1208 755 0 453
15 244.526106 245 980 612.5 142.5 225
16 398.579747 399 1208 755 0 453
17 338.430645 338 1208 755 0 453
18 320.199429 320 1208 755 0 453
19 306.25639 306 1208 755 0 453
20 307.384019 307 1208 755 0 453
21 425.612687 426 1208 755 0 453
22 250.594915 251 1004 627.5 127.5 249
23 246.252745 246 984 615 140 229
24 203.972616 204 816 510 245 61
25 342.739261 343 1208 755 0 453
26 341.327498 341 1208 755 0 453
27 257.480245 257 1028 642.5 112.5 273
28 329.793267 330 1208 755 0 453
29 291.675027 292 1168 730 25 413
30 355.796417 356 1208 755 0 453
31 281.319688 281 1124 702.5 52.5 369
32 333.632003 334 1208 755 0 453
33 251.666055 252 1008 630 125 253
34 385.752415 386 1208 755 0 453
35 288.650736 289 1156 722.5 32.5 401
36 322.463883 322 1208 755 0 453
37 250.147719 250 1000 625 130 245
38 325.143621 325 1208 755 0 453
39 363.516654 364 1208 755 0 453
40 285.872748 286 1144 715 40 389
41 388.395351 388 1208 755 0 453
42 373.411428 373 1208 755 0 453
43 228.533929 229 916 572.5 182.5 161
44 306.90509 307 1208 755 0 453
45 316.323958 316 1208 755 0 453
46 322.224583 322 1208 755 0 453
47 296.386356 296 1184 740 15 429
48 352.429483 352 1208 755 0 453
49 292.986231 293 1172 732.5 22.5 417
50 260.993262 261 1044 652.5 102.5 289
51 264.970666 265 1060 662.5 92.5 305
52 372.060301 372 1208 755 0 453
53 319.516178 320 1208 755 0 453
54 293.412146 293 1172 732.5 22.5 417
55 389.32502 389 1208 755 0 453
56 281.91637 282 1128 705 50 373
57 325.241549 325 1208 755 0 453
58 365.684355 366 1208 755 0 453
59 440.299959 440 1208 755 0 453
60 417.395851 417 1208 755 0 453
61 435.53443 436 1208 755 0 453
62 263.003419 263 1052 657.5 97.5 297
63 233.985306 234 936 585 170 181
64 292.069163 292 1168 730 25 413
65 298.889989 299 1196 747.5 7.5 441
66 362.995629 363 1208 755 0 453
67 327.025393 327 1208 755 0 453
68 350.105753 350 1208 755 0 453
69 335.271264 335 1208 755 0 453
70 301.672477 302 1208 755 0 453
71 336.106621 336 1208 755 0 453
72 249.408413 249 996 622.5 132.5 241
73 304.480974 304 1208 755 0 453
74 346.347428 346 1208 755 0 453
75 185.897225 186 744 465 290 -11
76 360.424604 360 1208 755 0 453
77 233.850966 234 936 585 170 181
78 308.487655 308 1208 755 0 453
79 362.331887 362 1208 755 0 453
80 334.094394 334 1208 755 0 453
81 388.219665 388 1208 755 0 453
82 376.497598 376 1208 755 0 453
83 284.859916 285 1140 712.5 42.5 385
84 340.280162 340 1208 755 0 453
85 364.727797 365 1208 755 0 453
86 306.035022 306 1208 755 0 453
87 344.455638 344 1208 755 0 453
88 259.32218 259 1036 647.5 107.5 281
89 252.03139 252 1008 630 125 253
90 267.787364 268 1072 670 85 317
91 362.197521 362 1208 755 0 453
92 361.457123 361 1208 755 0 453
93 237.934057 238 952 595 160 197
94 302.794911 303 1208 755 0 453
95 305.99588 306 1208 755 0 453
96 245.508684 246 984 615 140 229
97 319.68911 320 1208 755 0 453
98 372.193749 372 1208 755 0 453
99 322.940074 323 1208 755 0 453
100 263.290037 263 1052 657.5 97.5 297
101 371.606494 372 1208 755 0 453
102 257.651795 258 1032 645 110 277
103 300.152782 300 1200 750 5 445
104 305.355336 305 1208 755 0 453
105 446.950087 447 1208 755 0 453
4
2.5
41,373.00

55
LUNES LUNES q= 288 precio u
ingreso costo sobrante utilidad neta costo u
1 287.541469 288 1152 720 0 432 UNT
2 357.524728 358 1152 720 0 432
3 303.880095 304 1152 720 0 432
4 344.159514 344 1152 720 0 432
5 312.505874 313 1152 720 0 432
6 281.913068 282 1128 705 15 408
7 256.892398 257 1028 642.5 77.5 308
8 310.997318 311 1152 720 0 432
9 373.733107 374 1152 720 0 432
10 346.903193 347 1152 720 0 432
11 303.600966 304 1152 720 0 432
12 279.081467 279 1116 697.5 22.5 396
13 265.783908 266 1064 665 55 344
14 276.90634 277 1108 692.5 27.5 388
15 303.776407 304 1152 720 0 432
16 283.913585 284 1136 710 10 416
17 254.86075 255 1020 637.5 82.5 300
18 277.165012 277 1108 692.5 27.5 388
19 326.778086 327 1152 720 0 432
20 301.009558 301 1152 720 0 432
21 370.122975 370 1152 720 0 432
22 308.277254 308 1152 720 0 432
23 283.550279 284 1136 710 10 416
24 399.051952 399 1152 720 0 432
25 354.465127 354 1152 720 0 432
26 250.514386 251 1004 627.5 92.5 284
27 234.872945 235 940 587.5 132.5 220
28 283.936404 284 1136 710 10 416
29 275.006567 275 1100 687.5 32.5 380
30 380.735992 381 1152 720 0 432
31 312.3882 312 1152 720 0 432
32 261.885751 262 1048 655 65 328
33 303.48991 303 1152 720 0 432
34 317.785261 318 1152 720 0 432
35 312.057523 312 1152 720 0 432
36 351.411928 351 1152 720 0 432
37 325.964184 326 1152 720 0 432
38 317.348506 317 1152 720 0 432
39 282.779325 283 1132 707.5 12.5 412
40 296.21427 296 1152 720 0 432
41 173.238238 173 692 432.5 287.5 -28
42 236.230507 236 944 590 130 224
43 266.78435 267 1068 667.5 52.5 348
44 296.902405 297 1152 720 0 432
45 248.990125 249 996 622.5 97.5 276
46 221.299657 221 884 552.5 167.5 164
47 261.954576 262 1048 655 65 328
48 289.276705 289 1152 720 0 432
49 334.40401 334 1152 720 0 432
50 361.38748 361 1152 720 0 432
51 304.073581 304 1152 720 0 432
52 272.934317 273 1092 682.5 37.5 372
53 332.450955 332 1152 720 0 432
54 374.251418 374 1152 720 0 432
55 305.409223 305 1152 720 0 432
56 316.626635 317 1152 720 0 432
57 235.754916 236 944 590 130 224
58 392.334096 392 1152 720 0 432
59 376.197601 376 1152 720 0 432
60 290.866368 291 1152 720 0 432
61 253.29952 253 1012 632.5 87.5 292
62 209.949717 210 840 525 195 120
63 270.422423 270 1080 675 45 360
64 376.864739 377 1152 720 0 432
65 301.791102 302 1152 720 0 432
66 373.04695 373 1152 720 0 432
67 372.138842 372 1152 720 0 432
68 292.356884 292 1152 720 0 432
69 329.421253 329 1152 720 0 432
70 314.314605 314 1152 720 0 432
71 358.60497 359 1152 720 0 432
72 243.900491 244 976 610 110 256
73 267.347123 267 1068 667.5 52.5 348
74 266.38064 266 1064 665 55 344
75 240.740091 241 964 602.5 117.5 244
76 319.505469 320 1152 720 0 432
77 261.924805 262 1048 655 65 328
78 243.978381 244 976 610 110 256
79 278.695235 279 1116 697.5 22.5 396
80 246.310034 246 984 615 105 264
81 326.376611 326 1152 720 0 432
82 311.431491 311 1152 720 0 432
83 391.311761 391 1152 720 0 432
84 290.852622 291 1152 720 0 432
85 229.285495 229 916 572.5 147.5 196
86 298.090339 298 1152 720 0 432
87 320.529816 321 1152 720 0 432
88 394.607122 395 1152 720 0 432
89 337.373708 337 1152 720 0 432
90 315.78389 316 1152 720 0 432
91 351.885335 352 1152 720 0 432
92 345.704036 346 1152 720 0 432
93 439.94881 440 1152 720 0 432
94 266.610332 267 1068 667.5 52.5 348
95 339.792153 340 1152 720 0 432
96 276.618253 277 1108 692.5 27.5 388
97 380.06797 380 1152 720 0 432
98 306.713802 307 1152 720 0 432
99 409.954771 410 1152 720 0 432
100 301.981576 302 1152 720 0 432
101 230.258058 230 920 575 145 200
102 387.676757 388 1152 720 0 432
103 296.483157 296 1152 720 0 432
104 355.209258 355 1152 720 0 432
105 248.467348 248 992 620 100 272
4
2.5
40,436.00

55
LUNES LUNES q= 292 precio u
ingreso costo sobrante utilidad neta costo u
1 258.137976 258 1032 645 85 302 UNT
2 313.720646 314 1168 730 0 438
3 308.72335 309 1168 730 0 438
4 340.921618 341 1168 730 0 438
5 330.174599 330 1168 730 0 438
6 263.090293 263 1052 657.5 72.5 322
7 398.581483 399 1168 730 0 438
8 240.555603 241 964 602.5 127.5 234
9 263.902854 264 1056 660 70 326
10 244.237859 244 976 610 120 246
11 222.605304 223 892 557.5 172.5 162
12 365.340611 365 1168 730 0 438
13 313.948747 314 1168 730 0 438
14 206.681111 207 828 517.5 212.5 98
15 403.854343 404 1168 730 0 438
16 344.77677 345 1168 730 0 438
17 284.299192 284 1136 710 20 406
18 288.660212 289 1156 722.5 7.5 426
19 326.412413 326 1168 730 0 438
20 260.209619 260 1040 650 80 310
21 307.072374 307 1168 730 0 438
22 341.939604 342 1168 730 0 438
23 212.177205 212 848 530 200 118
24 359.184337 359 1168 730 0 438
25 319.360931 319 1168 730 0 438
26 324.773062 325 1168 730 0 438
27 190.654475 191 764 477.5 252.5 34
28 297.774381 298 1168 730 0 438
29 309.637573 310 1168 730 0 438
30 163.402993 163 652 407.5 322.5 -78
31 382.711592 383 1168 730 0 438
32 276.315002 276 1104 690 40 374
33 261.156588 261 1044 652.5 77.5 314
34 368.749386 369 1168 730 0 438
35 205.39303 205 820 512.5 217.5 90
36 226.167312 226 904 565 165 174
37 336.111402 336 1168 730 0 438
38 310.755916 311 1168 730 0 438
39 341.551679 342 1168 730 0 438
40 295.77188 296 1168 730 0 438
41 252.037216 252 1008 630 100 278
42 283.318376 283 1132 707.5 22.5 402
43 180.244533 180 720 450 280 -10
44 312.89464 313 1168 730 0 438
45 322.330819 322 1168 730 0 438
46 303.32832 303 1168 730 0 438
47 354.847948 355 1168 730 0 438
48 306.114751 306 1168 730 0 438
49 274.3294 274 1096 685 45 366
50 246.930798 247 988 617.5 112.5 258
51 343.293358 343 1168 730 0 438
52 168.552419 169 676 422.5 307.5 -54
53 175.058374 175 700 437.5 292.5 -30
54 291.618556 292 1168 730 0 438
55 251.023381 251 1004 627.5 102.5 274
56 288.494681 288 1152 720 10 422
57 311.105362 311 1168 730 0 438
58 411.549911 412 1168 730 0 438
59 286.744933 287 1148 717.5 12.5 418
60 294.498961 294 1168 730 0 438
61 365.348927 365 1168 730 0 438
62 403.652915 404 1168 730 0 438
63 335.753306 336 1168 730 0 438
64 293.330721 293 1168 730 0 438
65 268.118276 268 1072 670 60 342
66 335.189396 335 1168 730 0 438
67 281.74318 282 1128 705 25 398
68 271.22462 271 1084 677.5 52.5 354
69 312.840798 313 1168 730 0 438
70 323.73299 324 1168 730 0 438
71 345.153974 345 1168 730 0 438
72 293.06773 293 1168 730 0 438
73 307.739125 308 1168 730 0 438
74 377.15271 377 1168 730 0 438
75 313.779963 314 1168 730 0 438
76 414.701521 415 1168 730 0 438
77 369.205522 369 1168 730 0 438
78 323.308216 323 1168 730 0 438
79 379.22728 379 1168 730 0 438
80 331.639662 332 1168 730 0 438
81 295.932971 296 1168 730 0 438
82 268.623638 269 1076 672.5 57.5 346
83 292.40463 292 1168 730 0 438
84 423.26624 423 1168 730 0 438
85 305.488881 305 1168 730 0 438
86 324.312738 324 1168 730 0 438
87 295.558871 296 1168 730 0 438
88 337.064698 337 1168 730 0 438
89 368.140982 368 1168 730 0 438
90 260.512532 261 1044 652.5 77.5 314
91 259.224375 259 1036 647.5 82.5 306
92 374.036261 374 1168 730 0 438
93 316.685147 317 1168 730 0 438
94 369.906694 370 1168 730 0 438
95 318.528132 319 1168 730 0 438
96 224.643549 225 900 562.5 167.5 170
97 350.479231 350 1168 730 0 438
98 271.065767 271 1084 677.5 52.5 354
99 205.67046 206 824 515 215 94
100 319.444971 319 1168 730 0 438
101 287.826303 288 1152 720 10 422
102 273.771164 274 1096 685 45 366
103 402.513014 403 1168 730 0 438
104 368.646551 369 1168 730 0 438
105 339.852375 340 1168 730 0 438
4
2.5
38,994.00

55
LUNES LUNES q= 197 precio u
ingreso costo sobrante utilidad neta costo u
1 243.087347 243 788 492.5 0 295.5 UNT
2 255.693505 256 788 492.5 0 295.5
3 192.222415 192 768 480 12.5 275.5
4 240.097897 240 788 492.5 0 295.5
5 198.220384 198 788 492.5 0 295.5
6 184.086932 184 736 460 32.5 243.5
7 212.970004 213 788 492.5 0 295.5
8 207.082617 207 788 492.5 0 295.5
9 208.901153 209 788 492.5 0 295.5
10 192.362286 192 768 480 12.5 275.5
11 201.791163 202 788 492.5 0 295.5
12 198.803523 199 788 492.5 0 295.5
13 227.609712 228 788 492.5 0 295.5
14 225.932252 226 788 492.5 0 295.5
15 183.137644 183 732 457.5 35 239.5
16 182.268672 182 728 455 37.5 235.5
17 194.80234 195 780 487.5 5 287.5
18 232.569638 233 788 492.5 0 295.5
19 211.686499 212 788 492.5 0 295.5
20 219.373363 219 788 492.5 0 295.5
21 200.833378 201 788 492.5 0 295.5
22 248.565396 249 788 492.5 0 295.5
23 219.468547 219 788 492.5 0 295.5
24 218.768597 219 788 492.5 0 295.5
25 230.114703 230 788 492.5 0 295.5
26 216.795706 217 788 492.5 0 295.5
27 197.341437 197 788 492.5 0 295.5
28 172.868155 173 692 432.5 60 199.5
29 205.838977 206 788 492.5 0 295.5
30 253.788839 254 788 492.5 0 295.5
31 202.215376 202 788 492.5 0 295.5
32 208.274093 208 788 492.5 0 295.5
33 204.648104 205 788 492.5 0 295.5
34 205.516939 206 788 492.5 0 295.5
35 202.236945 202 788 492.5 0 295.5
36 230.36811 230 788 492.5 0 295.5
37 218.204952 218 788 492.5 0 295.5
38 190.35377 190 760 475 17.5 267.5
39 188.053265 188 752 470 22.5 259.5
40 195.672658 196 784 490 2.5 291.5
41 208.185639 208 788 492.5 0 295.5
42 222.012121 222 788 492.5 0 295.5
43 209.971987 210 788 492.5 0 295.5
44 174.412329 174 696 435 57.5 203.5
45 220.086288 220 788 492.5 0 295.5
46 191.810652 192 768 480 12.5 275.5
47 168.043468 168 672 420 72.5 179.5
48 273.39928 273 788 492.5 0 295.5
49 195.297659 195 780 487.5 5 287.5
50 224.150647 224 788 492.5 0 295.5
51 180.299685 180 720 450 42.5 227.5
52 206.006936 206 788 492.5 0 295.5
53 168.779726 169 676 422.5 70 183.5
54 185.329232 185 740 462.5 30 247.5
55 160.373519 160 640 400 92.5 147.5
56 241.551073 242 788 492.5 0 295.5
57 207.932126 208 788 492.5 0 295.5
58 251.326392 251 788 492.5 0 295.5
59 159.652125 160 640 400 92.5 147.5
60 156.47323 156 624 390 102.5 131.5
61 228.277498 228 788 492.5 0 295.5
62 224.105172 224 788 492.5 0 295.5
63 232.672812 233 788 492.5 0 295.5
64 196.076004 196 784 490 2.5 291.5
65 206.891237 207 788 492.5 0 295.5
66 241.28479 241 788 492.5 0 295.5
67 219.500026 220 788 492.5 0 295.5
68 185.747599 186 744 465 27.5 251.5
69 248.106077 248 788 492.5 0 295.5
70 193.712161 194 776 485 7.5 283.5
71 190.796998 191 764 477.5 15 271.5
72 211.354783 211 788 492.5 0 295.5
73 221.723413 222 788 492.5 0 295.5
74 223.2428 223 788 492.5 0 295.5
75 260.50414 261 788 492.5 0 295.5
76 224.954752 225 788 492.5 0 295.5
77 191.977495 192 768 480 12.5 275.5
78 161.117175 161 644 402.5 90 151.5
79 179.136903 179 716 447.5 45 223.5
80 194.463892 194 776 485 7.5 283.5
81 209.908557 210 788 492.5 0 295.5
82 245.888531 246 788 492.5 0 295.5
83 203.097825 203 788 492.5 0 295.5
84 218.908563 219 788 492.5 0 295.5
85 150.744567 151 604 377.5 115 111.5
86 164.753829 165 660 412.5 80 167.5
87 168.297069 168 672 420 72.5 179.5
88 196.570249 197 788 492.5 0 295.5
89 257.291443 257 788 492.5 0 295.5
90 246.367445 246 788 492.5 0 295.5
91 136.99883 137 548 342.5 150 55.5
92 176.514433 177 708 442.5 50 215.5
93 215.315677 215 788 492.5 0 295.5
94 218.676715 219 788 492.5 0 295.5
95 191.32039 191 764 477.5 15 271.5
96 228.323599 228 788 492.5 0 295.5
97 172.428557 172 688 430 62.5 195.5
98 224.351296 224 788 492.5 0 295.5
99 225.82098 226 788 492.5 0 295.5
100 244.003033 244 788 492.5 0 295.5
101 195.221184 195 780 487.5 5 287.5
102 164.537995 165 660 412.5 80 167.5
103 194.09379 194 776 485 7.5 283.5
104 216.380002 216 788 492.5 0 295.5
105 220.469893 220 788 492.5 0 295.5
4
2.5
28,371.50

55
LUNES LUNES q= 191 precio u
ingreso costo sobrante utilidad neta costo u
1 183.673865 184 736 460 17.5 258.5 UNT
2 168.396168 168 672 420 57.5 194.5
3 202.593383 203 764 477.5 0 286.5
4 132.352218 132 528 330 147.5 50.5
5 194.761418 195 764 477.5 0 286.5
6 142.35394 142 568 355 122.5 90.5
7 228.659442 229 764 477.5 0 286.5
8 151.475717 151 604 377.5 100 126.5
9 211.574731 212 764 477.5 0 286.5
10 236.200728 236 764 477.5 0 286.5
11 222.654991 223 764 477.5 0 286.5
12 169.991836 170 680 425 52.5 202.5
13 168.130888 168 672 420 57.5 194.5
14 252.013468 252 764 477.5 0 286.5
15 182.905276 183 732 457.5 20 254.5
16 192.492533 192 764 477.5 0 286.5
17 214.417903 214 764 477.5 0 286.5
18 159.875558 160 640 400 77.5 162.5
19 186.188032 186 744 465 12.5 266.5
20 241.411682 241 764 477.5 0 286.5
21 190.116994 190 760 475 2.5 282.5
22 209.719656 210 764 477.5 0 286.5
23 217.142075 217 764 477.5 0 286.5
24 166.531347 167 668 417.5 60 190.5
25 242.437871 242 764 477.5 0 286.5
26 252.118654 252 764 477.5 0 286.5
27 170.744743 171 684 427.5 50 206.5
28 188.397882 188 752 470 7.5 274.5
29 205.612682 206 764 477.5 0 286.5
30 242.116894 242 764 477.5 0 286.5
31 168.794586 169 676 422.5 55 198.5
32 225.819748 226 764 477.5 0 286.5
33 203.175338 203 764 477.5 0 286.5
34 200.253173 200 764 477.5 0 286.5
35 217.123068 217 764 477.5 0 286.5
36 193.009037 193 764 477.5 0 286.5
37 197.691728 198 764 477.5 0 286.5
38 200.888834 201 764 477.5 0 286.5
39 153.861676 154 616 385 92.5 138.5
40 186.842939 187 748 467.5 10 270.5
41 228.829886 229 764 477.5 0 286.5
42 182.87806 183 732 457.5 20 254.5
43 169.253648 169 676 422.5 55 198.5
44 164.191922 164 656 410 67.5 178.5
45 102.063009 102 408 255 222.5 -69.5
46 197.674841 198 764 477.5 0 286.5
47 213.137759 213 764 477.5 0 286.5
48 248.856025 249 764 477.5 0 286.5
49 158.13694 158 632 395 82.5 154.5
50 156.450837 156 624 390 87.5 146.5
51 190.237296 190 760 475 2.5 282.5
52 202.612065 203 764 477.5 0 286.5
53 161.060601 161 644 402.5 75 166.5
54 203.706325 204 764 477.5 0 286.5
55 211.015476 211 764 477.5 0 286.5
56 251.920182 252 764 477.5 0 286.5
57 205.810464 206 764 477.5 0 286.5
58 174.243357 174 696 435 42.5 218.5
59 201.598374 202 764 477.5 0 286.5
60 204.205821 204 764 477.5 0 286.5
61 191.856764 192 764 477.5 0 286.5
62 281.636512 282 764 477.5 0 286.5
63 201.250753 201 764 477.5 0 286.5
64 206.888625 207 764 477.5 0 286.5
65 215.230767 215 764 477.5 0 286.5
66 233.001694 233 764 477.5 0 286.5
67 174.583407 175 700 437.5 40 222.5
68 182.599696 183 732 457.5 20 254.5
69 166.708961 167 668 417.5 60 190.5
70 179.463588 179 716 447.5 30 238.5
71 246.3845 246 764 477.5 0 286.5
72 243.749147 244 764 477.5 0 286.5
73 281.01548 281 764 477.5 0 286.5
74 200.666146 201 764 477.5 0 286.5
75 210.040624 210 764 477.5 0 286.5
76 192.792098 193 764 477.5 0 286.5
77 137.917088 138 552 345 132.5 74.5
78 212.540277 213 764 477.5 0 286.5
79 158.460824 158 632 395 82.5 154.5
80 239.101278 239 764 477.5 0 286.5
81 203.95426 204 764 477.5 0 286.5
82 195.511322 196 764 477.5 0 286.5
83 225.313244 225 764 477.5 0 286.5
84 173.571573 174 696 435 42.5 218.5
85 224.58504 225 764 477.5 0 286.5
86 184.180005 184 736 460 17.5 258.5
87 181.723079 182 728 455 22.5 250.5
88 217.051484 217 764 477.5 0 286.5
89 221.563894 222 764 477.5 0 286.5
90 220.306004 220 764 477.5 0 286.5
91 170.301967 170 680 425 52.5 202.5
92 198.078488 198 764 477.5 0 286.5
93 258.47421 258 764 477.5 0 286.5
94 237.113711 237 764 477.5 0 286.5
95 213.601795 214 764 477.5 0 286.5
96 190.912284 191 764 477.5 0 286.5
97 190.416891 190 760 475 2.5 282.5
98 209.350938 209 764 477.5 0 286.5
99 195.051137 195 764 477.5 0 286.5
100 252.550714 253 764 477.5 0 286.5
101 209.003033 209 764 477.5 0 286.5
102 174.495164 174 696 435 42.5 218.5
103 173.321275 173 692 432.5 45 214.5
104 258.104813 258 764 477.5 0 286.5
105 230.057709 230 764 477.5 0 286.5
4
2.5
26,582.50

55
LUNES LUNES q= 198 precio u
ingreso costo sobrante utilidad neta costo u
1 246.956034 247 792 495 0 297 UNT
2 247.101332 247 792 495 0 297
3 227.880301 228 792 495 0 297
4 235.744282 236 792 495 0 297
5 220.052289 220 792 495 0 297
6 235.116334 235 792 495 0 297
7 184.730168 185 740 462.5 32.5 245
8 150.392568 150 600 375 120 105
9 211.229866 211 792 495 0 297
10 214.213041 214 792 495 0 297
11 200.268359 200 792 495 0 297
12 215.081921 215 792 495 0 297
13 163.836248 164 656 410 85 161
14 220.41975 220 792 495 0 297
15 201.545114 202 792 495 0 297
16 223.356099 223 792 495 0 297
17 193.145947 193 772 482.5 12.5 277
18 164.452633 164 656 410 85 161
19 205.320271 205 792 495 0 297
20 201.403918 201 792 495 0 297
21 231.407309 231 792 495 0 297
22 186.859009 187 748 467.5 27.5 253
23 164.220977 164 656 410 85 161
24 204.392799 204 792 495 0 297
25 194.233259 194 776 485 10 281
26 200.525712 201 792 495 0 297
27 183.546035 184 736 460 35 241
28 177.171067 177 708 442.5 52.5 213
29 171.089766 171 684 427.5 67.5 189
30 180.853928 181 724 452.5 42.5 229
31 253.980399 254 792 495 0 297
32 280.947538 281 792 495 0 297
33 188.486558 188 752 470 25 257
34 230.828555 231 792 495 0 297
35 155.908939 156 624 390 105 129
36 204.168959 204 792 495 0 297
37 200.386106 200 792 495 0 297
38 191.710442 192 768 480 15 273
39 214.814705 215 792 495 0 297
40 194.284959 194 776 485 10 281
41 206.477178 206 792 495 0 297
42 234.673 235 792 495 0 297
43 177.730337 178 712 445 50 217
44 177.948936 178 712 445 50 217
45 174.074344 174 696 435 60 201
46 217.600851 218 792 495 0 297
47 221.185641 221 792 495 0 297
48 239.822557 240 792 495 0 297
49 190.207509 190 760 475 20 265
50 231.412476 231 792 495 0 297
51 215.018983 215 792 495 0 297
52 234.503011 235 792 495 0 297
53 226.779941 227 792 495 0 297
54 145.420415 145 580 362.5 132.5 85
55 238.487778 238 792 495 0 297
56 215.663063 216 792 495 0 297
57 221.800528 222 792 495 0 297
58 184.976767 185 740 462.5 32.5 245
59 230.659996 231 792 495 0 297
60 167.799946 168 672 420 75 177
61 203.816714 204 792 495 0 297
62 239.624355 240 792 495 0 297
63 184.596742 185 740 462.5 32.5 245
64 237.675305 238 792 495 0 297
65 220.376594 220 792 495 0 297
66 194.392185 194 776 485 10 281
67 204.722132 205 792 495 0 297
68 194.024144 194 776 485 10 281
69 209.855676 210 792 495 0 297
70 153.557583 154 616 385 110 121
71 199.818057 200 792 495 0 297
72 165.604559 166 664 415 80 169
73 167.055674 167 668 417.5 77.5 173
74 147.083624 147 588 367.5 127.5 93
75 175.648969 176 704 440 55 209
76 211.518907 212 792 495 0 297
77 193.550922 194 776 485 10 281
78 195.996418 196 784 490 5 289
79 205.42682 205 792 495 0 297
80 216.06433 216 792 495 0 297
81 169.61168 170 680 425 70 185
82 226.880799 227 792 495 0 297
83 243.965268 244 792 495 0 297
84 175.686114 176 704 440 55 209
85 147.273807 147 588 367.5 127.5 93
86 240.811682 241 792 495 0 297
87 226.774012 227 792 495 0 297
88 198.732389 199 792 495 0 297
89 237.346652 237 792 495 0 297
90 219.158751 219 792 495 0 297
91 227.700816 228 792 495 0 297
92 252.533627 253 792 495 0 297
93 198.023557 198 792 495 0 297
94 220.305964 220 792 495 0 297
95 237.150146 237 792 495 0 297
96 215.004337 215 792 495 0 297
97 245.502202 246 792 495 0 297
98 204.887191 205 792 495 0 297
99 236.773081 237 792 495 0 297
100 165.001166 165 660 412.5 82.5 165
101 213.947552 214 792 495 0 297
102 230.930281 231 792 495 0 297
103 160.253384 160 640 400 95 145
104 126.469901 126 504 315 180 9
105 213.545964 214 792 495 0 297
4
2.5
27,413.00

55
q UNT
Lunes 93 11,519.50 Media q Media UNT Des q
Lunes 95 12,102.50 180.904762 24,238.21 81.6847016043
Lunes 97 12,009.50
Martes 93 13,423.50
Martes 92 13,302.00
Martes 94 13,773.00 Z Tipificado
Miercoles 106 13,747.00 1.95996398 Nivel de confianza 95%
Miercoles 109 13,579.50
Miercoles 106 13,799.00 Limite inferior q Limite superior q
Jueves 211 27,024.50 145.9682799152 215.8412438943
Jueves 194 22,411.00
Jueves 192 24,096.00 Limite inferior UNT Limite superior UNT
Viernes 292 38,150.00 19405.0523746809 29071.3761967477
Viernes 280 39,400.00
Viernes 277 37,495.50
Sabado 302 41,373.00
Sabado 288 40,436.00
Sabado 292 38,994
Domingo 197 28,371.50
Domingo 191 26,582.50
Domingo 198 27,413.00
Des UNT
11300.3762

Вам также может понравиться