Analisis de sensibilidad

M.O $ 43.00 $ 47.00

C.U. $ 80.00 $ 100.00
Demanda 1500 28500

M.O. C.U. Demanda Utilidad

Pesimista $ 47.00 $ 100.00 1500 -$ 847,000.00
Optimista $ 43.00 $ 80.00 28500 $ 2,591,000.00

Simulacion de analisis de Sensibilidad

Costo de Mano de Obra Directa

M.O p(x) De a M.O.

$ 43.00 0.1 0 0.1 $ 43.00
$ 44.00 0.2 0.1 0.3 $ 44.00
$ 45.00 0.4 0.3 0.7 $ 45.00
$ 46.00 0.2 0.7 0.9 $ 46.00
$ 47.00 0.1 0.9 1 $ 47.00
1
Costo Unitario de las piezas
a=80 b=100
Demanda ante el primer año
Media 15000
Des. Std 4500

Muestra Aleatorio M.O Aleatorio C.U

1 0.87034669467 $ 46.00 0.9106101 98.2
2 0.90582552743 $ 47.00 0.47884225 89.6
 3 0.97084213054 $ 47.00 0.95005475 99.0
4 0.55959643718 $ 45.00 0.54207117 90.8
5 0.14808265517 $ 44.00 0.60260859 92.1
6 0.95451361092 $ 47.00 0.39209322 87.8
7 0.06123069381 $ 43.00 0.68277782 93.7
8 0.58170055495 $ 45.00 0.57328708 91.5
9 0.47473752019 $ 45.00 0.14072727 82.8
10 0.69739620059 $ 45.00 0.51136392 90.2
11 0.94933734619 $ 47.00 0.09715616 81.9
12 0.04054351536 $ 43.00 0.48778425 89.8
13 0.61245795273 $ 45.00 0.61098499 92.2
14 0.54365076698 $ 45.00 0.09176456 81.8
15 0.85773180489 $ 46.00 0.39045796 87.8
16 0.15468625359 $ 44.00 0.75209612 95.0
17 0.65759503589 $ 45.00 0.97343091 99.5
18 0.2842897444 $ 44.00 0.6190256 92.4
19 0.86455417729 $ 46.00 0.7783838 95.6
20 0.9971925759 $ 47.00 0.11272958 82.3
21 0.27801186335 $ 44.00 0.23557118 84.7
22 0.43783863087 $ 45.00 0.75600884 95.1
23 0.55959643718 $ 45.00 0.75041146 95.0
24 0.3897580666 $ 45.00 0.70515488 94.1
25 0.23870475137 $ 44.00 0.3056004 86.1
26 0.6141678894 $ 45.00 0.41214078 88.2
27 0.22021828657 $ 44.00 0.74593056 94.9
28 0.16734741718 $ 44.00 0.13117495 82.6
29 0.33893088366 $ 45.00 0.77004888 95.4
30 0.54795045864 $ 45.00 0.63069555 92.6
31 0.03304082849 $ 43.00 0.1081647 82.2
32 0.15423478517 $ 44.00 0.29103947 85.8
33 0.53581779218 $ 45.00 0.38339085 87.7
34 0.40873448336 $ 45.00 0.93157853 98.6
35 0.55462146707 $ 45.00 0.29422788 85.9
36 0.15625744989 $ 44.00 0.48600852 89.7
37 0.96417089011 $ 47.00 0.95259224 99.1
38 0.08104568484 $ 43.00 0.23808595 84.8
39 0.71585785516 $ 46.00 0.02600479 80.5
40 0.24840370904 $ 44.00 0.15215565 83.0
41 0.9971925759 $ 47.00 0.64550194 92.9
42 0.43796719983 $ 45.00 0.32592109 86.5
43 0.43783863087 $ 45.00 0.66598274 93.3
44 0.55855959913 $ 45.00 0.40970665 88.2
45 0.1433802979 $ 44.00 0.22853743 84.6
46 0.96256198077 $ 47.00 0.28673882 85.7
47 0.6141678894 $ 45.00 0.9646782 99.3
48 0.70688713137 $ 46.00 0.58533537 91.7
49 0.58001708098 $ 45.00 0.19658692 83.9
50 0.08813165724 $ 43.00 0.28813291 85.8
51 0.54795045864 $ 45.00 0.3430887 86.9
52 0.20038302391 $ 44.00 0.80199289 96.0
53 0.78609347346 $ 46.00 0.6765833 93.5
54 0.0530241881 $ 43.00 0.31345404 86.3
55 0.16321184928 $ 44.00 0.99780872 100.0
56 0.08806938798 $ 43.00 0.49013743 89.8
57 0.61956693482 $ 45.00 0.63069555 92.6
58 0.08728741126 $ 43.00 0.57541346 91.5
59 0.83507225555 $ 46.00 0.42825947 88.6
60 0.55902408485 $ 45.00 0.68697409 93.7
61 0.83622511542 $ 46.00 0.28925489 85.8
62 0.695309555 $ 45.00 0.31929899 86.4
63 0.12503619816 $ 44.00 0.65792891 93.2
64 0.56115100857 $ 45.00 0.39796011 88.0
65 0.97619079769 $ 47.00 0.7265856 94.5
66 0.81216778725 $ 46.00 0.24761626 85.0
67 0.2630767426 $ 44.00 0.15215565 83.0
68 0.71347977435 $ 46.00 0.40493915 88.1
69 0.37221301696 $ 45.00 0.32592109 86.5
70 0.39118223583 $ 45.00 0.03753252 80.8
71 0.99373851839 $ 47.00 0.93944719 98.8
72 0.46302180444 $ 45.00 0.25318915 85.1
73 0.03523072063 $ 43.00 0.30815944 86.2
74 0.1375984994 $ 44.00 0.37138329 87.4
75 0.0530241881 $ 43.00 0.34414779 86.9
76 0.15948092651 $ 44.00 0.71474921 94.3
77 0.37070597489 $ 45.00 0.10778941 82.2
78 0.3642764565 $ 45.00 0.05129896 81.0
79 0.02183600343 $ 43.00 0.00950306 80.2
80 0.79701620554 $ 46.00 0.98046102 99.6
81 0.00757098301 $ 43.00 0.97246404 99.4
82 0.07882088148 $ 43.00 0.01885324 80.4
83 0.66477316137 $ 45.00 0.79353644 95.9
84 0.29771079511 $ 44.00 0.86381249 97.3
85 0.56115100857 $ 45.00 0.31463191 86.3
86 0.17613666613 $ 44.00 0.23344182 84.7
 87 0.32489869457 $ 45.00 0.04547666 80.9
88 0.88217797792 $ 46.00 0.26565436 85.3
89 0.20412443755 $ 44.00 0.89458157 97.9
90 0.56138265985 $ 45.00 0.94837952 99.0
91 0.77755848144 $ 46.00 0.93662212 98.7
92 0.4128718099 $ 45.00 0.91174602 98.2
93 0.2513827374 $ 44.00 0.76660534 95.3
94 0.03996018542 $ 43.00 0.29724017 85.9
95 0.80102762292 $ 46.00 0.1132276 82.3
96 0.21087402455 $ 44.00 0.17595346 83.5
97 0.39144212201 $ 45.00 0.2927449 85.9
98 0.20163165824 $ 44.00 0.7543327 95.1
99 0.40777371149 $ 45.00 0.23258126 84.7
100 0.58688476037 $ 45.00 0.38301507 87.7
101 0.48670193479 $ 45.00 0.18488433 83.7
102 0.74876577836 $ 46.00 0.717891 94.4
103 0.89764266562 $ 46.00 0.36483701 87.3
104 0.59691591496 $ 45.00 0.4596394 89.2
105 0.08056229048 $ 43.00 0.81830442 96.4
106 0.28335730175 $ 44.00 0.68705651 93.7
107 0.35498783262 $ 45.00 0.90144884 98.0
108 0.3868814004 $ 45.00 0.82160591 96.4
109 0.83415313026 $ 46.00 0.77987826 95.6
110 0.36801422689 $ 45.00 0.04052717 80.8
111 0.61632578787 $ 45.00 0.4074757 88.1
112 0.10589985547 $ 44.00 0.58028474 91.6
113 0.31269318436 $ 45.00 0.00246218 80.0
114 0.23169994984 $ 44.00 0.95873145 99.2
115 0.59210737401 $ 45.00 0.62217768 92.4
116 0.06907895037 $ 43.00 0.631965 92.6
117 0.08991758502 $ 43.00 0.73582685 94.7
118 0.8914897513 $ 46.00 0.1929075 83.9
119 0.97357429802 $ 47.00 0.21219804 84.2
120 0.09232012771 $ 43.00 0.04475955 80.9
121 0.50084361842 $ 45.00 0.16803115 83.4
122 0.82793575001 $ 46.00 0.12509344 82.5
123 0.58688476037 $ 45.00 0.95983414 99.2
124 0.16271314247 $ 44.00 0.80178333 96.0
125 0.69564224984 $ 45.00 0.30047017 86.0
126 0.79461864711 $ 46.00 0.8301401 96.6
127 0.53637548133 $ 45.00 0.73727543 94.7
128 0.73595760123 $ 46.00 0.65339798 93.1
129 0.46181853577 $ 45.00 0.18900602 83.8
130 0.78611510852 $ 46.00 0.61696137 92.3
131 0.56976169652 $ 45.00 0.07345784 81.5
132 0.02261053329 $ 43.00 0.15646668 83.1
133 0.23999284346 $ 44.00 0.86900634 97.4
134 0.17469490471 $ 44.00 0.92630204 98.5
135 0.84957360122 $ 46.00 0.58469092 91.7
136 0.79476893783 $ 46.00 0.757243 95.1
137 0.26045263911 $ 44.00 0.03598772 80.7
138 0.38688360216 $ 45.00 0.92370962 98.5
139 0.90686381466 $ 47.00 0.14221148 82.8
140 0.60318702429 $ 45.00 0.27189033 85.4
141 0.80034954247 $ 46.00 0.98899015 99.8
142 0.17110712758 $ 44.00 0.43516805 88.7
143 0.88385064566 $ 46.00 0.29257764 85.9
144 0.41806179359 $ 45.00 0.61170753 92.2
145 0.96617766625 $ 47.00 0.70350523 94.1
146 0.86906830535 $ 46.00 0.65148925 93.0
147 0.76901297258 $ 46.00 0.65995331 93.2
148 0.93252832898 $ 47.00 0.63813803 92.8
149 0.87248715324 $ 46.00 0.17513319 83.5
150 0.5533646299 $ 45.00 0.83412363 96.7
151 0.81695207779 $ 46.00 0.0287902 80.6
152 0.62600120864 $ 45.00 0.3192415 86.4
153 0.05439160374 $ 43.00 0.29455185 85.9
154 0.43434506909 $ 45.00 0.92088321 98.4
155 0.97930672218 $ 47.00 0.85827352 97.2
156 0.16567184331 $ 44.00 0.03695615 80.7
157 0.82531519322 $ 46.00 0.09313145 81.9
158 0.51628992044 $ 45.00 0.65670181 93.1
159 0.63398771634 $ 45.00 0.79009734 95.8
160 0.24793467636 $ 44.00 0.95305491 99.1
161 0.94975187073 $ 47.00 0.51131322 90.2
162 0.22585801387 $ 44.00 0.4408564 88.8
163 0.28845056022 $ 44.00 0.31007845 86.2
164 0.31982780195 $ 45.00 0.23274061 84.7
165 0.89095865801 $ 46.00 0.78855393 95.8
166 0.12650889246 $ 44.00 0.32724221 86.5
167 0.61642867082 $ 45.00 0.21111002 84.2
168 0.97448600114 $ 47.00 0.83896483 96.8
169 0.17836192985 $ 44.00 0.17789371 83.6
170 0.4063857154 $ 45.00 0.59777301 92.0
171 0.74143490111 $ 46.00 0.68915859 93.8
172 0.76805434628 $ 46.00 0.22319412 84.5
173 0.29075041135 $ 44.00 0.5470709 90.9
174 0.9126252464 $ 47.00 0.78394762 95.7
175 0.86610892448 $ 46.00 0.65148925 93.0
176 0.75792006736 $ 46.00 0.52681737 90.5
177 0.86665280285 $ 46.00 0.06122362 81.2
178 0.68041185981 $ 45.00 0.90069798 98.0
179 0.69631831807 $ 45.00 0.83412363 96.7
180 0.83914028396 $ 46.00 0.45747591 89.1
181 0.16567184331 $ 44.00 0.88130345 97.6
182 0.25457053378 $ 44.00 0.92060333 98.4
183 0.5109955629 $ 45.00 0.92088321 98.4
184 0.84736590882 $ 46.00 0.26641012 85.3
185 0.52524315603 $ 45.00 0.61960582 92.4
186 0.26325049045 $ 44.00 0.99312686 99.9
187 0.96990133554 $ 47.00 0.53054319 90.6
188 0.93072866438 $ 47.00 0.01740636 80.3
189 0.11838506281 $ 44.00 0.56025605 91.2
190 0.99375489254 $ 47.00 0.42953492 88.6
191 0.02826422649 $ 43.00 0.59517179 91.9
192 0.54508167604 $ 45.00 0.24671042 84.9
193 0.39910267789 $ 45.00 0.4408564 88.8
194 0.71488930672 $ 46.00 0.3662585 87.3
195 0.59966040182 $ 45.00 0.01584454 80.3
196 0.88851945527 $ 46.00 0.31468743 86.3
197 0.18315068382 $ 44.00 0.86940015 97.4
198 0.33031681452 $ 45.00 0.17424686 83.5
199 0.41669623341 $ 45.00 0.04776556 81.0
200 0.57672211821 $ 45.00 0.14812907 83.0
201 0.90916565866 $ 47.00 0.84938264 97.0
202 0.90851859613 $ 47.00 0.29794215 86.0
203 0.2824309996 $ 44.00 0.59088558 91.8
204 0.65005887899 $ 45.00 0.19048856 83.8
205 0.96494863917 $ 47.00 0.52681737 90.5
206 0.89121878087 $ 46.00 0.47900266 89.6
207 0.87475221228 $ 46.00 0.11748064 82.3
208 0.28452984907 $ 44.00 0.9006233 98.0
209 0.36652995594 $ 45.00 0.45370911 89.1
210 0.38915079486 $ 45.00 0.83058472 96.6
211 0.54352056156 $ 45.00 0.7272658 94.5
212 0.62301451404 $ 45.00 0.95102134 99.0
213 0.83240234428 $ 46.00 0.74599242 94.9
214 0.22788341428 $ 44.00 0.66683429 93.3
215 0.64748621378 $ 45.00 0.80310663 96.1
216 0.85218702611 $ 46.00 0.59006935 91.8
217 0.16241591276 $ 44.00 0.75811223 95.2
218 0.31531879445 $ 45.00 0.40570384 88.1
219 0.03266855099 $ 43.00 0.95124795 99.0
220 0.35882441553 $ 45.00 0.85178846 97.0
221 0.39614639618 $ 45.00 0.17611608 83.5
222 0.60762309172 $ 45.00 0.04030947 80.8
223 0.4970266958 $ 45.00 0.76433277 95.3
224 0.99394533585 $ 47.00 0.16101809 83.2
225 0.54343083398 $ 45.00 0.49292802 89.9
226 0.27668156946 $ 44.00 0.83813697 96.8
227 0.38379362024 $ 45.00 0.25358901 85.1
228 0.62930757058 $ 45.00 0.51382333 90.3
229 0.7064554725 $ 46.00 0.22991312 84.6
230 0.74260648108 $ 46.00 0.60155639 92.0
231 0.59375203943 $ 45.00 0.31119332 86.2
232 0.61704880335 $ 45.00 0.65921602 93.2
233 0.24969186024 $ 44.00 0.13623702 82.7
234 0.93208909333 $ 47.00 0.02312303 80.5
235 0.70143488209 $ 46.00 0.17115952 83.4
236 0.49642830777 $ 45.00 0.61485588 92.3
237 0.8825891395 $ 46.00 0.88090511 97.6
238 0.52555752976 $ 45.00 0.47902098 89.6
239 0.1468830497 $ 44.00 0.46461642 89.3
240 0.89082599765 $ 46.00 0.72602394 94.5
241 0.09797229369 $ 43.00 0.59741742 91.9
242 0.46179366363 $ 45.00 0.51873354 90.4
243 0.04801352622 $ 43.00 0.62214152 92.4
244 0.28318466127 $ 44.00 0.54296379 90.9
245 0.14449896289 $ 44.00 0.60029075 92.0
246 0.67069920075 $ 45.00 0.03646868 80.7
247 0.11588699554 $ 44.00 0.03713198 80.7
248 0.75489304731 $ 46.00 0.85680162 97.1
249 0.78475179185 $ 46.00 0.0413027 80.8
250 0.76069872609 $ 46.00 0.2684032 85.4
251 0.69888892066 $ 45.00 0.05548267 81.1
252 0.38398221948 $ 45.00 0.47097895 89.4
253 0.23390267563 $ 44.00 0.85586278 97.1
254 0.83824725661 $ 46.00 0.215922 84.3
255 0.05899848661 $ 43.00 0.28835323 85.8
256 0.00875568973 $ 43.00 0.84364774 96.9
257 0.36429880982 $ 45.00 0.2231404 84.5
258 0.15526614668 $ 44.00 0.05856136 81.2
259 0.019158458 $ 43.00 0.15984807 83.2
260 0.4129626013 $ 45.00 0.15670753 83.1
261 0.83448305642 $ 46.00 0.66656664 93.3
262 0.03308581123 $ 43.00 0.61387434 92.3
263 0.60479812338 $ 45.00 0.8389611 96.8
264 0.79293557678 $ 46.00 0.27509735 85.5
265 0.09384360264 $ 43.00 0.29504117 85.9
266 0.56959712698 $ 45.00 0.74236144 94.8
267 0.95579093169 $ 47.00 0.37149625 87.4
268 0.67617317585 $ 45.00 0.07319541 81.5
269 0.55108859907 $ 45.00 0.80496617 96.1
270 0.37428641498 $ 45.00 0.29298451 85.9
271 0.65981742754 $ 45.00 0.75182618 95.0
272 0.47514625089 $ 45.00 0.70315634 94.1
273 0.53648372002 $ 45.00 0.55594284 91.1
274 0.23565061213 $ 44.00 0.59717035 91.9
275 0.95012429421 $ 47.00 0.36645776 87.3
276 0.05232716212 $ 43.00 0.00955582 80.2
277 0.90666798729 $ 47.00 0.91090893 98.2
278 0.69705133689 $ 45.00 0.44314432 88.9
279 0.35366442507 $ 45.00 0.49251019 89.9
280 0.17492931317 $ 44.00 0.21921078 84.4
281 0.37406983777 $ 45.00 0.56984384 91.4
282 0.97275238722 $ 47.00 0.26387928 85.3
283 0.47843032089 $ 45.00 0.1614208 83.2
284 0.3877504102 $ 45.00 0.69488659 93.9
285 0.86987047462 $ 46.00 0.98865534 99.8
286 0.50581379669 $ 45.00 0.28341753 85.7
287 0.57613508046 $ 45.00 0.05856136 81.2
288 0.37119139888 $ 45.00 0.99316163 99.9
289 0.7773104224 $ 46.00 0.74476543 94.9
290 0.08587579773 $ 43.00 0.86640151 97.3
291 0.92134421317 $ 47.00 0.43841509 88.8
292 0.00250615249 $ 43.00 0.94734419 98.9
293 0.83244023489 $ 46.00 0.85562439 97.1
294 0.00250615249 $ 43.00 0.22831951 84.6
295 0.70883872107 $ 46.00 0.87416435 97.5
296 0.92374409375 $ 47.00 0.7937769 95.9
297 0.40277175782 $ 45.00 0.48349134 89.7
298 0.14468574373 $ 44.00 0.96320775 99.3
299 0.04576911771 $ 43.00 0.28121708 85.6
300 0.57285797961 $ 45.00 0.51322711 90.3
301 0.23606387415 $ 44.00 0.35689967 87.1
302 0.70728379842 $ 46.00 0.67802924 93.6
303 0.23741782022 $ 44.00 0.9739939 99.5
304 0.99058702312 $ 47.00 0.49584851 89.9
305 0.81208564078 $ 46.00 0.35760579 87.2
306 0.16399223266 $ 44.00 0.46080779 89.2
307 0.20513709279 $ 44.00 0.34734839 86.9
308 0.64586455685 $ 45.00 0.02187572 80.4
309 0.91547443595 $ 47.00 0.66294852 93.3
310 0.61630490827 $ 45.00 0.2526262 85.1
311 0.86840062548 $ 46.00 0.34794738 87.0
312 0.39404009145 $ 45.00 0.87386657 97.5
313 0.29230495016 $ 44.00 0.96066628 99.2
314 0.99591631944 $ 47.00 0.27591429 85.5
315 0.30619634866 $ 45.00 0.91204545 98.2
316 0.86091659515 $ 46.00 0.33097136 86.6
317 0.59364000668 $ 45.00 0.97532172 99.5
318 0.12221105295 $ 44.00 0.92318657 98.5
319 0.68919329002 $ 45.00 0.10042878 82.0
320 0.09646602628 $ 43.00 0.7312654 94.6
321 0.08587579773 $ 43.00 0.43287072 88.7
322 0.16021305609 $ 44.00 0.63426143 92.7
323 0.98334534317 $ 47.00 0.76225568 95.2
324 0.56453604702 $ 45.00 0.36783089 87.4
325 0.43772524409 $ 45.00 0.4193019 88.4
326 0.7804630391 $ 46.00 0.36893171 87.4
327 0.80300285102 $ 46.00 0.85083276 97.0
328 0.26017594939 $ 44.00 0.75555785 95.1
329 0.90802124995 $ 47.00 0.4598756 89.2
330 0.51466892928 $ 45.00 0.61542104 92.3
331 0.84331577924 $ 46.00 0.71484961 94.3
332 0.01993788031 $ 43.00 0.12465794 82.5
333 0.62271903094 $ 45.00 0.69530842 93.9
334 0.85044724044 $ 46.00 0.158316 83.2
335 0.73983976747 $ 46.00 0.32372045 86.5
336 0.57739352411 $ 45.00 0.47946981 89.6
337 0.21130459003 $ 44.00 0.68732533 93.7
338 0.425246334 $ 45.00 0.4656111 89.3
339 0.50373594399 $ 45.00 0.2696609 85.4
340 0.16469683336 $ 44.00 0.96339365 99.3
341 0.56797953297 $ 45.00 0.2526262 85.1
342 0.68183960956 $ 45.00 0.89303745 97.9
343 0.40746060769 $ 45.00 0.97998574 99.6
344 0.96957354554 $ 47.00 0.26360034 85.3
345 0.11758616739 $ 44.00 0.59893659 92.0
346 0.89166271182 $ 46.00 0.72608435 94.5
347 0.20432635516 $ 44.00 0.47437062 89.5
348 0.6208481143 $ 45.00 0.94015423 98.8
349 0.60811491975 $ 45.00 0.62895111 92.6
350 0.64126956542 $ 45.00 0.54539299 90.9
351 0.48947232674 $ 45.00 0.00876003 80.2
352 0.56458112523 $ 45.00 0.4188042 88.4
353 0.94420290614 $ 47.00 0.05518732 81.1
354 0.52464857421 $ 45.00 0.1546017 83.1
355 0.66563273243 $ 45.00 0.19899705 84.0
356 0.9459797381 $ 47.00 0.40270556 88.1
357 0.44152495858 $ 45.00 0.96612808 99.3
358 0.72742720806 $ 46.00 0.11251814 82.3
359 0.19012519494 $ 44.00 0.9752346 99.5
360 0.99313654768 $ 47.00 0.80660054 96.1
361 0.17661457941 $ 44.00 0.02415285 80.5
362 0.43696003941 $ 45.00 0.97312013 99.5
363 0.86996135497 $ 46.00 0.69369285 93.9
364 0.81846622776 $ 46.00 0.9195423 98.4
365 0.48686415407 $ 45.00 0.50813357 90.2
366 0.86004387941 $ 46.00 0.82561849 96.5
367 0.6082068206 $ 45.00 0.2035942 84.1
368 0.7859492593 $ 46.00 0.57147054 91.4
369 0.63076306954 $ 45.00 0.13109445 82.6
370 0.39035554001 $ 45.00 0.67215466 93.4
371 0.03724391972 $ 43.00 0.33590496 86.7
372 0.69965006875 $ 45.00 0.67166951 93.4
373 0.95822173033 $ 47.00 0.68131955 93.6
374 0.65540601659 $ 45.00 0.56488381 91.3
375 0.03170761423 $ 43.00 0.29130188 85.8
376 0.90189304216 $ 47.00 0.6861085 93.7
377 0.84384070675 $ 46.00 0.19631546 83.9
378 0.77637528121 $ 46.00 0.45561649 89.1
379 0.50684250722 $ 45.00 0.23885407 84.8
380 0.14192470406 $ 44.00 0.15459089 83.1
381 0.70434044066 $ 46.00 0.56699276 91.3
382 0.20070856251 $ 44.00 0.74074668 94.8
383 0.92591386516 $ 47.00 0.32899828 86.6
384 0.86564149008 $ 46.00 0.2591074 85.2
385 0.86603312226 $ 46.00 0.12177186 82.4
386 0.79641309349 $ 46.00 0.54817294 91.0
387 0.4182585501 $ 45.00 0.53887913 90.8
388 0.88374945008 $ 46.00 0.58516439 91.7
389 0.42946656087 $ 45.00 0.08853058 81.8
390 0.34271342419 $ 45.00 0.13085676 82.6
391 0.95903035883 $ 47.00 0.08391315 81.7
392 0.51372048181 $ 45.00 0.54369896 90.9
393 0.12165922778 $ 44.00 0.39682513 87.9
394 0.75091443596 $ 46.00 0.73934269 94.8
395 0.77816731814 $ 46.00 0.39346132 87.9
396 0.96142273492 $ 47.00 0.87647941 97.5
397 0.70026940346 $ 46.00 0.67185335 93.4
398 0.04706890224 $ 43.00 0.88584904 97.7
399 0.58620160523 $ 45.00 0.85390724 97.1
400 0.97940158492 $ 47.00 0.31308533 86.3
401 0.77156187946 $ 46.00 0.48454281 89.7
402 0.32380756571 $ 45.00 0.24648054 84.9
403 0.89828118004 $ 46.00 0.11632022 82.3
404 0.75161045045 $ 46.00 0.76854988 95.4
405 0.84374385293 $ 46.00 0.36271897 87.3
406 0.9133685795 $ 47.00 0.34741195 86.9
407 0.32407291677 $ 45.00 0.63818501 92.8
408 0.3706915624 $ 45.00 0.24781998 85.0
409 0.50106713572 $ 45.00 0.42183913 88.4
410 0.1619100647 $ 44.00 0.23675943 84.7
411 0.62430344059 $ 45.00 0.87030119 97.4
412 0.43372100203 $ 45.00 0.15759577 83.2
413 0.21554367442 $ 44.00 0.52779817 90.6
414 0.61733301724 $ 45.00 0.84852633 97.0
415 0.68088633002 $ 45.00 0.88566974 97.7
416 0.26557595834 $ 44.00 0.53474073 90.7
417 0.63460502413 $ 45.00 0.51191681 90.2
418 0.72029480686 $ 46.00 0.41829635 88.4
419 0.05548912964 $ 43.00 0.54369896 90.9
420 0.46428938939 $ 45.00 0.90340128 98.1
421 0.2327518028 $ 44.00 0.34877806 87.0
422 0.46120778647 $ 45.00 0.49701498 89.9
423 0.78649348601 $ 46.00 0.88080445 97.6
424 0.1487262502 $ 44.00 0.94876515 99.0
425 0.13308113377 $ 44.00 0.39771444 88.0
426 0.36741621814 $ 45.00 0.14759567 83.0
427 0.95303441732 $ 47.00 0.32153276 86.4
428 0.31327761131 $ 45.00 0.15460362 83.1
429 0.24166803669 $ 44.00 0.54337899 90.9
430 0.32364819822 $ 45.00 0.45986018 89.2
431 0.28438029134 $ 44.00 0.7334334 94.7
432 0.79482624456 $ 46.00 0.51634891 90.3
433 0.86098667953 $ 46.00 0.27379386 85.5
434 0.8939847738 $ 46.00 0.2759051 85.5
435 0.61679905056 $ 45.00 0.10334189 82.1
436 0.04042242555 $ 43.00 0.16949382 83.4
437 0.32380756571 $ 45.00 0.40769526 88.2
438 0.43487336983 $ 45.00 0.98009049 99.6
439 0.41674929192 $ 45.00 0.4226207 88.5
440 0.08455638084 $ 43.00 0.1195851 82.4
441 0.75049005419 $ 46.00 0.40986349 88.2
442 0.50377989094 $ 45.00 0.2359408 84.7
443 0.01952149039 $ 43.00 0.85611034 97.1
444 0.0447907626 $ 43.00 0.9860875 99.7
445 0.84742256104 $ 46.00 0.16887017 83.4
446 0.65285621211 $ 45.00 0.51175094 90.2
447 0.90341239436 $ 47.00 0.87957407 97.6
448 0.27746991386 $ 44.00 0.2148874 84.3
449 0.59497436201 $ 45.00 0.49841739 90.0
450 0.37250036821 $ 45.00 0.5382562 90.8
451 0.01873512283 $ 43.00 0.88175714 97.6
452 0.82365789818 $ 46.00 0.84912742 97.0
453 0.96443393 $ 47.00 0.66061382 93.2
454 0.31870195527 $ 45.00 0.58827623 91.8
455 0.39566220006 $ 45.00 0.21123068 84.2
456 0.01892990584 $ 43.00 0.56939423 91.4
457 0.27401033376 $ 44.00 0.23432866 84.7
458 0.80748671856 $ 46.00 0.52192085 90.4
459 0.33906683657 $ 45.00 0.83525258 96.7
460 0.25564347944 $ 44.00 0.48368413 89.7
461 0.45528496364 $ 45.00 0.03740176 80.7
462 0.40755350278 $ 45.00 0.30536299 86.1
463 0.34648902886 $ 45.00 0.67450713 93.5
464 0.87225929752 $ 46.00 0.49004387 89.8
465 0.1435296764 $ 44.00 0.27545833 85.5
466 0.29080852233 $ 44.00 0.46503452 89.3
467 0.25385872424 $ 44.00 0.00202324 80.0
468 0.59842952489 $ 45.00 0.4561169 89.1
469 0.05599802437 $ 43.00 0.80849463 96.2
470 0.11738933847 $ 44.00 0.84634116 96.9
471 0.87065223436 $ 46.00 0.96129775 99.2
472 0.89515304175 $ 46.00 0.78455701 95.7
473 0.86916043269 $ 46.00 0.16259902 83.3
474 0.01734738165 $ 43.00 0.02070924 80.4
475 0.9716816087 $ 47.00 0.84912742 97.0
476 0.66743694261 $ 45.00 0.06003228 81.2
477 0.08880990751 $ 43.00 0.08162051 81.6
478 0.07260014155 $ 43.00 0.09437976 81.9
479 0.65362247189 $ 45.00 0.04645004 80.9
480 0.70322504784 $ 46.00 0.12658603 82.5
481 0.50377989094 $ 45.00 0.04963484 81.0
482 0.25011821899 $ 44.00 0.87932074 97.6
483 0.376816136 $ 45.00 0.98951782 99.8
484 0.43157539516 $ 45.00 0.56757657 91.4
485 0.28137477928 $ 44.00 0.21483988 84.3
486 0.61319153163 $ 45.00 0.27491819 85.5
487 0.49436917377 $ 45.00 0.891185 97.8
488 0.73033842988 $ 46.00 0.2358235 84.7
489 0.77371709458 $ 46.00 0.9833342 99.7
490 0.68553977424 $ 45.00 0.52568574 90.5
491 0.49622116511 $ 45.00 0.02316011 80.5
492 0.36228552321 $ 45.00 0.30958916 86.2
493 0.65146057412 $ 45.00 0.09311431 81.9
494 0.03739975797 $ 43.00 0.0815447 81.6
495 0.86671901006 $ 46.00 0.91313961 98.3
496 0.26079252898 $ 44.00 0.52779143 90.6
497 0.98418537261 $ 47.00 0.14025051 82.8
498 0.11632433456 $ 44.00 0.59106938 91.8
499 0.82490084961 $ 46.00 0.33208441 86.6
500 0.79433102918 $ 46.00 0.2230542 84.5
501 0.63484501803 $ 45.00 0.34745357 86.9
502 0.22065315922 $ 44.00 0.28749385 85.7
503 0.42445649289 $ 45.00 0.9474581 98.9
504 0.12586201796 $ 44.00 0.48726791 89.7
505 0.43290673454 $ 45.00 0.2254334 84.5
506 0.20376472754 $ 44.00 0.98402543 99.7
507 0.29080852233 $ 44.00 0.56757657 91.4
508 0.23237037356 $ 44.00 0.40749299 88.1
509 0.9036585026 $ 47.00 0.17376864 83.5
510 0.3889853157 $ 45.00 0.46044683 89.2
511 0.4934018403 $ 45.00 0.52379836 90.5
512 0.40065814634 $ 45.00 0.78061708 95.6
 Grafica de Estabilidad de Utilidad
$1,200,000.00

$1,000,000.00

$800,000.00

$600,000.00

$400,000.00

$200,000.00

$-
2 24 46 68 90 112 134 156 178 200 222 244 266 288 310 332 354 376 398 420 442 464 486 508

1.- Prueva de normalidad

Prueba de bondad de Ajuste
e

Aleatorio Demanda Utilidad Promedio de utilidad Utilidad

0.59 15987 $ 675,252.86 $ 675,252.86 828180.930612
0.44 14343 $ 612,525.29 $ 643,889.07 594230.943302
0.61 16230 $ 671,642.90 $ 653,140.35 174846.853274
0.78 18473 $ 1,090,399.34 $ 762,455.10 447810.717129
0.97 23344 $ 1,636,674.54 $ 937,298.99 558896.445061
0.82 19066 $ 1,176,510.84 $ 977,167.63 -673193.121542
0.46 14543 $ 633,784.28 $ 928,112.86 296289.692822
0.32 12924 $ 454,388.80 $ 868,897.36 9555.79173139
0.36 13386 $ 622,200.12 $ 841,486.55 1579869.95566
0.61 16285 $ 852,775.30 $ 842,615.43 529135.812116
0.53 15340 $ 841,722.29 $ 842,534.23 351386.547709
0.80 18712 $ 1,175,168.02 $ 870,253.71 1012333.76114
0.15 10278 $ 148,870.69 $ 814,762.71 1373805.13242
0.26 12109 $ 479,338.17 $ 790,803.82 1019811.14885
0.48 14749 $ 698,955.34 $ 784,680.58 445301.263358
0.12 9715 $ 68,228.61 $ 739,902.34 -3958.90097674
0.70 17307 $ 809,088.75 $ 743,972.12 1175742.11988
0.00 3012 -$ 660,838.39 $ 665,927.10 88918.4804371
0.66 16871 $ 812,486.14 $ 673,640.73 517004.55255
0.89 20604 $ 1,467,191.27 $ 713,318.26 459622.537307
0.76 18204 $ 1,189,715.72 $ 736,003.85 833669.082018
0.03 6629 -$ 278,233.19 $ 689,902.17 1112998.94324
1.00 27691 $ 2,018,038.35 $ 747,647.22 575397.978155
0.92 21398 $ 1,351,626.39 $ 772,813.02 572302.033653
0.57 15808 $ 879,433.86 $ 777,077.85 95008.5410586
0.64 16625 $ 924,447.75 $ 782,745.92 1012802.62893
0.71 17495 $ 925,832.76 $ 788,045.44 -552081.814618
0.89 20562 $ 1,516,332.25 $ 814,055.68 603305.660483
0.30 12628 $ 371,355.09 $ 798,790.14 -382154.901439
0.20 11160 $ 243,086.65 $ 780,266.69 1081275.71961
0.49 14926 $ 848,402.96 $ 782,464.64 116099.926112
0.02 5770 -$ 312,357.12 $ 748,251.46 837679.742704
0.62 16322 $ 898,750.86 $ 752,812.04 557857.134294
0.13 9998 $ 53,482.58 $ 732,243.53 1266715.06199
0.01 5174 -$ 388,878.88 $ 700,211.46 1042144.85562
0.61 16262 $ 874,685.00 $ 705,057.95 -543930.569571
0.10 9211 -$ 51,786.49 $ 684,602.69 1070694.17579
0.88 20202 $ 1,449,239.46 $ 704,724.71 336396.332025
0.37 13481 $ 651,181.04 $ 703,351.80 1477316.98925
0.34 13118 $ 599,771.55 $ 700,762.29 1097408.69381
0.80 18818 $ 1,052,869.24 $ 709,350.27 -165399.184796
0.71 17515 $ 1,057,640.56 $ 717,642.89 610439.043296
0.23 11690 $ 293,810.17 $ 707,786.32 164844.718618
0.87 20137 $ 1,331,976.16 $ 721,972.45 909580.127476
0.82 19117 $ 1,302,223.93 $ 734,866.93 972805.198845
0.48 14828 $ 724,026.43 $ 734,631.27 880457.498019
0.83 19324 $ 1,023,365.34 $ 740,774.54 231213.599131
0.84 19450 $ 1,164,600.88 $ 749,604.26 1093914.99165
0.44 14298 $ 716,732.12 $ 748,933.40 1784261.66019
0.79 18639 $ 1,241,044.96 $ 758,775.63 678077.7537
0.55 15538 $ 820,113.60 $ 759,978.34 958991.302573
0.73 17721 $ 930,905.91 $ 763,265.40 641865.599282
0.08 8740 -$ 43,291.70 $ 748,047.35 730967.795867
0.06 7853 -$ 59,743.48 $ 733,088.26 788482.174164
0.06 8027 -$ 156,790.04 $ 716,908.65 1024196.0629
0.04 7291 -$ 152,810.32 $ 701,377.95 21956.7744391
0.66 16861 $ 878,068.97 $ 704,477.80 1227486.63436
0.19 10990 $ 258,299.33 $ 696,785.06 1902350.177
0.96 23122 $ 1,645,972.65 $ 712,872.99 1243860.17692
0.65 16754 $ 847,267.91 $ 715,112.91 1202963.76065
0.87 20157 $ 1,362,734.27 $ 725,729.65 425358.015805
0.10 9313 $ 95,328.38 $ 715,561.89 1248451.34091
0.83 19316 $ 1,160,299.65 $ 722,621.22 629990.881304
0.14 10085 $ 170,241.08 $ 713,990.28 1900186.13684
0.24 11772 $ 265,127.98 $ 707,084.70 481156.767838
0.21 11421 $ 348,231.13 $ 701,647.53 15676.7151588
0.67 17009 $ 1,074,382.29 $ 707,210.73 23263.5814825
0.10 9342 $ 73,435.62 $ 697,890.51 792128.12429
0.19 11009 $ 293,350.34 $ 692,027.61 -122461.089064
0.95 22534 $ 1,777,350.36 $ 707,532.22 1161637.71163
0.77 18377 $ 896,678.67 $ 710,196.25 235644.565109
0.76 18190 $ 1,163,412.75 $ 716,490.93 368578.49378
0.70 17354 $ 1,079,645.50 $ 721,465.65 1482315.53852
0.20 11264 $ 324,363.37 $ 716,099.40 438750.986497
0.08 8647 $ 29,986.12 $ 706,951.22 600296.250869
0.74 17866 $ 977,827.04 $ 710,515.38 955147.682817
0.21 11426 $ 392,181.49 $ 706,381.17 650570.589749
0.39 13794 $ 696,325.85 $ 706,252.26 -446966.072509
0.88 20246 $ 1,547,180.79 $ 716,896.92 799395.809668
0.69 17221 $ 780,544.21 $ 717,692.52 78644.255921
0.99 25827 $ 1,751,878.03 $ 730,460.24 993820.398436
0.48 14799 $ 859,147.54 $ 732,029.60 -87460.3243442
0.15 10273 $ 110,832.07 $ 724,545.29 1365886.59368
0.71 17476 $ 882,574.83 $ 726,426.59 1719727.60671
0.89 20476 $ 1,410,138.04 $ 734,470.26 1088445.5973
0.51 15098 $ 816,752.13 $ 735,427.02 1302991.63664
0.51 15094 $ 857,956.67 $ 736,835.41 939868.192726
0.23 11710 $ 378,157.67 $ 732,759.53 667712.24251
0.86 19812 $ 1,122,057.53 $ 737,133.66 1026268.45698
0.24 11770 $ 236,268.74 $ 731,568.49 814530.419123
0.20 11228 $ 170,765.37 $ 725,405.82 825500.045058
0.58 15924 $ 684,182.23 $ 724,957.74 681709.403171
0.28 12368 $ 356,343.79 $ 720,994.15 739058.025341
0.36 13330 $ 600,328.40 $ 719,710.47 542238.789736
0.02 5300 -$ 360,138.38 $ 708,343.64 374806.794514
0.44 14370 $ 745,678.52 $ 708,732.55 660524.71655
0.30 12663 $ 496,015.04 $ 706,539.58 588903.696796
0.77 18289 $ 1,010,201.53 $ 709,638.17 469820.080431
0.48 14808 $ 767,365.05 $ 710,221.27 295974.509953
0.76 18174 $ 1,114,370.18 $ 714,262.76 518886.888384
0.64 16622 $ 999,674.05 $ 717,088.62 1227842.42217
0.89 20462 $ 1,223,000.70 $ 722,048.54 995644.565324
0.90 20894 $ 1,417,561.52 $ 728,801.09 1046373.47406
0.33 13078 $ 501,419.18 $ 726,614.73 877461.560194
0.28 12329 $ 351,713.67 $ 723,044.24 2124185.27496
0.36 13395 $ 490,301.75 $ 720,848.56 336698.793441
0.02 5761 -$ 389,519.56 $ 710,471.29 66859.2524217
0.24 11769 $ 266,017.10 $ 706,355.97 908322.697928
0.47 14700 $ 578,764.18 $ 705,185.40 777531.205197
0.50 15008 $ 848,888.52 $ 706,491.79 1167991.63429
0.80 18844 $ 1,183,104.33 $ 710,785.60 853893.906211
0.90 20793 $ 1,357,763.92 $ 716,562.19 480732.249428
0.77 18338 $ 1,273,010.92 $ 721,486.52 863001.62731
0.60 16158 $ 709,901.53 $ 721,384.89 354881.816751
0.79 18620 $ 1,077,213.10 $ 724,479.05 675855.010121
0.67 16963 $ 922,902.78 $ 726,189.60 183248.065187
0.69 17276 $ 922,489.52 $ 727,867.38 547691.934997
0.51 15166 $ 806,853.34 $ 728,536.75 1736653.20617
0.84 19550 $ 1,302,115.53 $ 733,356.74 -171520.461394
0.78 18473 $ 1,311,014.26 $ 738,170.55 844930.865318
0.29 12504 $ 508,502.25 $ 736,272.47 646637.313786
0.82 19168 $ 1,309,706.79 $ 740,972.75 308225.808857
0.61 16201 $ 697,879.92 $ 740,622.40 473180.939588
0.45 14474 $ 577,187.22 $ 739,304.38 899114.882291
0.13 9898 $ 167,818.66 $ 734,732.49 260512.556606
0.14 10075 $ 72,003.62 $ 729,472.74 755920.769712
0.86 19812 $ 1,164,576.94 $ 732,898.76 321187.848767
0.16 10528 $ 157,361.74 $ 728,402.37 1003075.76647
0.72 17629 $ 1,119,374.49 $ 731,433.16 647403.319355
0.31 12749 $ 410,839.93 $ 728,967.06 1538876.78607
0.66 16883 $ 1,068,648.64 $ 731,560.05 570938.440784
0.90 20839 $ 1,560,469.53 $ 737,839.67 -141480.795255
0.25 12028 $ 294,445.60 $ 734,505.88 63184.9272911
0.89 20632 $ 1,196,759.58 $ 737,955.53 1138301.23336
0.19 10980 $ 222,133.83 $ 734,134.63 33929.2736069
0.91 21083 $ 1,273,858.47 $ 738,103.19 461038.131857
0.38 13679 $ 700,016.41 $ 737,825.18 1022367.91417
0.73 17807 $ 879,148.82 $ 738,849.27 473452.087009
0.58 15876 $ 891,744.40 $ 739,949.23 1162404.6555
0.68 17074 $ 1,024,382.66 $ 741,980.90 920919.129305
0.69 17220 $ 777,497.94 $ 742,232.79 804279.415075
0.46 14506 $ 687,017.91 $ 741,843.96 943374.200061
0.50 14993 $ 756,429.92 $ 741,945.96 957104.537222
0.68 17058 $ 906,511.93 $ 743,088.78 698108.944365
0.80 18839 $ 1,033,260.14 $ 745,089.96 541182.016871
0.43 14230 $ 564,843.88 $ 743,855.40 571206.741183
0.86 19862 $ 1,180,906.71 $ 746,828.53 615930.512431
0.61 16202 $ 769,844.28 $ 746,984.05 1151515.20183
0.50 15050 $ 798,442.21 $ 747,329.40 1333711.21363
0.18 10877 $ 167,297.14 $ 743,462.52 94077.2456869
0.08 8551 $ 46,809.46 $ 738,848.92 40369.4251042
0.30 12588 $ 480,545.13 $ 737,149.56 -10401.917681
0.34 13142 $ 578,462.89 $ 736,112.39 1138102.10768
0.79 18684 $ 972,699.06 $ 737,648.67 78544.7190114
0.56 15732 $ 649,263.88 $ 737,078.44 1029013.09456
0.99 25147 $ 2,124,807.90 $ 745,974.14 899456.234632
0.05 7724 -$ 64,385.48 $ 740,812.62 493403.992492
0.86 19879 $ 1,203,876.56 $ 743,743.40 466465.770118
0.16 10441 $ 129,678.58 $ 739,881.36 483754.459857
0.05 7550 -$ 200,137.51 $ 734,006.24 153784.489697
0.38 13683 $ 529,435.37 $ 732,735.61 789789.068848
0.77 18305 $ 1,126,680.50 $ 735,167.37 992048.694963
0.61 16235 $ 928,714.05 $ 736,354.78 827470.242507
0.71 17541 $ 1,093,430.51 $ 738,532.07 1286110.64019
0.61 16272 $ 744,776.76 $ 738,569.91 1634756.18049
0.80 18868 $ 1,234,978.47 $ 741,560.33 48440.2696719
0.32 12865 $ 540,898.90 $ 740,358.76 1242225.15846
0.90 20679 $ 1,175,876.11 $ 742,951.13 1067019.63682
0.56 15653 $ 900,971.66 $ 743,886.16 1037841.26308
0.22 11536 $ 292,499.05 $ 741,230.94 727691.174911
0.17 10628 $ 160,702.88 $ 737,836.04 1250259.21555
0.04 7327 -$ 131,468.12 $ 732,781.95 438489.47605
0.86 19929 $ 1,273,072.94 $ 735,905.02 489093.517127
0.30 12682 $ 348,332.97 $ 733,677.59 723091.321738
0.29 12547 $ 379,748.76 $ 731,655.14 1183788.48493
0.51 15081 $ 696,058.05 $ 731,452.88 1133724.59578
0.01 5020 -$ 388,652.77 $ 725,124.60 1004492.31778
0.30 12589 $ 334,222.79 $ 722,928.52 920764.595589
0.62 16384 $ 758,326.23 $ 723,126.28 590563.355552
0.48 14796 $ 684,517.79 $ 722,911.79 1832380.37641
0.90 20850 $ 1,238,696.90 $ 725,761.43 757516.322722
0.94 22120 $ 1,357,775.28 $ 729,234.03 786806.458437
0.84 19477 $ 1,056,435.05 $ 731,022.01 1001084.18756
0.70 17329 $ 1,039,160.14 $ 732,696.68 1139009.27862
0.91 21005 $ 1,344,285.15 $ 736,002.56 1234622.18965
0.31 12752 $ 340,664.18 $ 733,877.09 32885.0290852
0.35 13289 $ 480,195.61 $ 732,520.50 481339.703087
0.84 19512 $ 1,373,719.91 $ 735,931.14 208026.183109
0.74 17862 $ 1,032,636.32 $ 737,501.01 773638.346629
0.60 16128 $ 829,069.57 $ 737,982.95 1309250.28415
0.90 20748 $ 1,367,271.32 $ 741,277.65 317642.340975
0.40 13904 $ 655,436.50 $ 740,830.56 723581.707544
0.89 20540 $ 1,365,805.44 $ 744,068.77 1035576.60184
0.64 16597 $ 919,854.67 $ 744,974.88 -458526.10834
0.75 18032 $ 1,230,289.64 $ 747,463.68 618989.36162
0.60 16189 $ 889,362.51 $ 748,187.65 -117002.316809
0.84 19517 $ 1,100,219.65 $ 749,974.62 385070.31266
0.05 7416 -$ 106,267.92 $ 745,650.16 1720022.58629
0.73 17763 $ 1,185,640.96 $ 747,861.17 1415516.85282
0.32 12856 $ 556,113.47 $ 746,902.43 742650.784056
0.05 7785 -$ 182,486.20 $ 742,278.61 1279759.88967
0.84 19549 $ 1,268,542.89 $ 744,883.87 1376906.4002
0.90 20803 $ 1,354,492.68 $ 747,886.87 796623.078699
0.08 8764 $ 53,404.44 $ 744,482.55 837511.287967
0.55 15513 $ 729,117.87 $ 744,407.60 311532.684065
0.60 16112 $ 827,402.69 $ 744,810.49 1318880.66681
0.44 14351 $ 731,489.92 $ 744,746.14 431102.587396
0.85 19635 $ 1,100,649.38 $ 746,457.21 297516.272432
0.26 12043 $ 384,105.02 $ 744,723.47 466207.777023
0.64 16610 $ 783,713.09 $ 744,909.13 192893.205927
0.94 22089 $ 1,417,754.80 $ 748,097.97 733696.14134
0.40 13836 $ 452,522.24 $ 746,703.75 1106004.77613
0.25 11987 $ 295,539.61 $ 744,585.61 380976.885573
0.33 12965 $ 447,737.89 $ 743,198.47 960320.059684
0.15 10401 $ 122,642.13 $ 740,312.16 1508720.14506
0.55 15537 $ 727,700.43 $ 740,253.77 189976.235196
0.23 11715 $ 286,793.00 $ 738,164.09 -164662.761813
0.42 14098 $ 633,718.31 $ 737,684.98 1297691.03029
1.00 26609 $ 1,846,496.87 $ 742,748.05 171993.820827
0.05 7470 -$ 201,011.57 $ 738,458.23 1226727.84169
0.97 23174 $ 1,791,913.40 $ 743,225.00 752064.096814
0.36 13423 $ 653,585.96 $ 742,821.22 1183215.10321
0.03 6516 -$ 291,590.02 $ 738,182.60 894341.004613
0.58 15937 $ 892,968.67 $ 738,873.61 -235379.34408
0.35 13286 $ 516,484.25 $ 737,885.22 657520.178969
0.21 11435 $ 237,641.97 $ 735,671.75 935011.782763
0.57 15796 $ 878,554.37 $ 736,301.19 632335.316327
0.02 5606 -$ 362,505.81 $ 731,481.86 943515.593452
0.06 7905 -$ 64,061.85 $ 728,007.87 695438.999068
0.56 15687 $ 740,821.37 $ 728,063.58 518568.731783
0.59 15978 $ 881,796.29 $ 728,729.09 255939.509993
0.47 14694 $ 628,318.67 $ 728,296.29 1234356.91226
0.14 10104 $ 235,431.89 $ 726,180.99 419102.287628
0.65 16744 $ 1,034,977.12 $ 727,500.63 1049215.69661
0.51 15133 $ 809,510.91 $ 727,849.61 627369.056481
0.94 21829 $ 1,438,410.29 $ 730,860.46 862900.790994
0.44 14352 $ 512,480.52 $ 729,939.03 315518.20911
0.16 10574 $ 209,928.91 $ 727,754.11 1334537.42824
0.62 16420 $ 899,908.83 $ 728,474.42 486623.001545
0.08 8650 -$ 61,673.17 $ 725,182.14 1096890.57667
0.44 14319 $ 633,098.88 $ 724,800.05 949618.731393
0.03 6819 -$ 225,241.09 $ 720,874.26 562652.425304
0.09 8939 $ 15,114.02 $ 717,969.90 890911.529056
0.87 20064 $ 1,290,110.31 $ 720,314.74 889231.540667
0.21 11449 $ 293,620.86 $ 718,573.13 365799.85901
0.22 11594 $ 429,149.15 $ 717,396.61 788173.314042
0.75 18066 $ 1,244,867.56 $ 719,532.12 -7806.09812939
0.62 16334 $ 729,167.89 $ 719,570.97 703524.423419
0.14 10100 $ 234,017.89 $ 717,620.96 25208.6315887
0.63 16449 $ 934,976.57 $ 718,490.38 1241379.3332
0.10 9141 $ 123,319.09 $ 716,119.18 101664.994674
0.92 21352 $ 1,446,516.54 $ 719,017.59 734371.294529
1.00 31081 $ 2,353,107.20 $ 725,476.44 946140.346998
0.88 20339 $ 1,413,838.63 $ 728,186.53 1099446.61244
0.47 14616 $ 757,358.25 $ 728,300.92 260991.198223
0.29 12460 $ 359,698.85 $ 726,861.07 44149.7118492
0.68 17095 $ 1,043,472.27 $ 728,093.02 1510182.14892
0.76 18155 $ 1,248,118.33 $ 730,108.62 1245860.80241
0.04 6876 -$ 155,586.62 $ 726,688.95 582428.815697
0.82 19205 $ 1,321,239.14 $ 728,975.68 867427.414951
0.09 8928 -$ 20,931.73 $ 726,102.47 2022166.15198
0.74 17836 $ 1,028,370.10 $ 727,256.17 801883.302114
0.83 19359 $ 1,075,665.51 $ 728,580.92 88347.3647996
0.33 13044 $ 532,636.73 $ 727,838.71 872494.394368
0.61 16228 $ 949,016.51 $ 728,673.34 1319447.57584
0.51 15066 $ 644,536.40 $ 728,357.03 930984.193703
0.87 20040 $ 1,296,040.41 $ 730,483.19 1457390.87978
0.23 11705 $ 434,329.64 $ 729,378.14 48155.6635214
0.23 11678 $ 260,058.34 $ 727,633.46 603758.713241
0.30 12608 $ 489,557.37 $ 726,751.69 720356.342203
0.81 18924 $ 1,062,018.52 $ 727,988.84 -354239.801096
0.93 21492 $ 1,362,796.60 $ 730,322.69 1554506.70916
0.45 14480 $ 634,550.88 $ 729,971.88 977358.550735
0.89 20548 $ 1,323,116.29 $ 732,136.64 51172.440889
0.20 11167 $ 280,558.18 $ 730,494.54 -578838.319833
0.93 21809 $ 1,743,760.02 $ 734,165.79 415349.722276
0.86 19943 $ 1,069,681.62 $ 735,377.04 1207340.21099
0.37 13557 $ 560,965.43 $ 734,749.66 789113.843688
0.40 13844 $ 580,237.37 $ 734,195.85 1411428.11605
0.34 13118 $ 582,213.73 $ 733,653.06 596871.601403
0.30 12592 $ 417,936.94 $ 732,529.51 1310465.33878
0.56 15711 $ 833,873.59 $ 732,888.89 415291.065461
0.83 19304 $ 1,331,337.73 $ 735,003.55 527137.114018
0.32 12942 $ 424,906.66 $ 733,911.66 423652.707671
0.47 14660 $ 513,284.50 $ 733,137.53 763097.915116
0.94 22091 $ 1,614,043.40 $ 736,217.62 1097844.439
0.12 9796 $ 203,183.05 $ 734,360.35 1094009.10438
0.36 13444 $ 400,049.25 $ 733,199.55 1630781.30165
0.93 21677 $ 1,343,406.09 $ 735,310.99 494184.517753
0.59 15970 $ 735,512.94 $ 735,311.69 514862.140618
0.22 11452 $ 296,782.27 $ 733,804.71 765599.475923
0.42 14073 $ 506,585.31 $ 733,026.57 255663.708279
0.75 18089 $ 915,404.15 $ 733,649.02 276439.190273
0.67 16918 $ 1,054,395.44 $ 734,739.99 376192.276949
0.58 15914 $ 679,213.10 $ 734,551.76 1082335.88704
0.56 15689 $ 664,945.17 $ 734,316.61 1134720.12141
0.59 16047 $ 834,681.22 $ 734,654.53 1424054.8264
0.78 18503 $ 956,476.80 $ 735,398.90 723962.358469
0.60 16137 $ 942,514.63 $ 736,091.60 164926.668454
0.54 15479 $ 760,503.12 $ 736,172.97 867212.554605
0.69 17256 $ 1,033,855.92 $ 737,161.95 1256257.94444
0.44 14269 $ 561,580.36 $ 736,580.55 383852.968439
0.24 11803 $ 245,421.13 $ 734,959.57 693162.920898
0.68 17051 $ 911,135.64 $ 735,539.09 637494.300606
0.68 17061 $ 976,464.51 $ 736,329.01 1066221.53212
0.93 21581 $ 1,498,719.02 $ 738,820.48 1164113.90976
0.92 21197 $ 1,502,418.04 $ 741,307.77 1039417.92386
0.18 10866 $ 342,649.12 $ 740,013.42 843788.412413
0.60 16110 $ 751,777.11 $ 740,051.49 1756151.77297
0.89 20414 $ 1,428,179.63 $ 742,271.26 947456.627999
0.36 13376 $ 552,206.28 $ 741,660.12 1176507.0074
0.03 6462 -$ 311,685.48 $ 738,284.01 1212357.89135
0.85 19594 $ 1,072,775.27 $ 739,352.68 406035.903962
0.63 16525 $ 924,808.92 $ 739,943.30 622233.005579
0.27 12196 $ 289,886.12 $ 738,514.55 2023897.37975
0.54 15429 $ 795,651.32 $ 738,695.36 652287.820036
0.70 17308 $ 808,592.16 $ 738,915.85 1387128.21437
0.79 18592 $ 980,709.46 $ 739,676.21 852109.068625
0.42 14036 $ 712,322.86 $ 739,590.46 331814.715352
0.26 12104 $ 348,077.15 $ 738,366.99 824882.336136
0.89 20633 $ 1,421,150.55 $ 740,494.04 774100.212822
0.87 20070 $ 1,254,127.83 $ 742,089.17 141107.639335
0.09 9012 -$ 37,938.69 $ 739,674.23 801957.49525
0.91 21164 $ 1,468,603.44 $ 741,924.01 743421.520824
0.55 15576 $ 800,847.49 $ 742,105.31 1416208.98168
0.65 16739 $ 935,437.65 $ 742,698.36 979443.469536
0.40 13880 $ 471,095.25 $ 741,867.76 1348441.65936
0.11 9573 $ 51,962.60 $ 739,764.40 1226023.10809
0.00 534 -$ 939,802.26 $ 734,659.33 1179027.84901
0.66 16869 $ 884,140.25 $ 735,112.30 -1520.70782083
0.89 20601 $ 1,239,341.04 $ 736,635.65 1224365.44568
0.21 11380 $ 405,516.96 $ 735,638.31 1297549.52194
0.42 14122 $ 554,737.65 $ 735,095.06 1060739.61422
0.97 23213 $ 1,781,695.70 $ 738,228.60 1176542.46201
0.37 13543 $ 578,086.64 $ 737,750.56 766759.311962
0.97 23407 $ 1,678,051.16 $ 740,549.07 309093.456136
0.02 5991 -$ 333,529.10 $ 737,361.90 352919.645766
0.57 15796 $ 811,632.64 $ 737,581.63 -1070475.67542
0.26 12040 $ 427,976.85 $ 736,668.35 486604.825549
0.81 19022 $ 1,011,217.90 $ 737,475.84 1198592.18347
0.58 15899 $ 891,200.03 $ 737,926.65 176628.843493
0.32 12940 $ 373,447.43 $ 736,860.92 302146.62235
0.43 14157 $ 477,978.86 $ 736,106.16 141821.092585
0.43 14199 $ 657,414.89 $ 735,877.41 -138877.181587
0.67 16952 $ 915,942.51 $ 736,399.34 1669494.27063
0.55 15588 $ 690,993.76 $ 736,268.11 -716119.070161
0.24 11840 $ 367,647.89 $ 735,205.80 322915.236438
0.58 15963 $ 679,288.33 $ 735,045.12 1016897.18558
0.41 14018 $ 561,882.49 $ 734,548.95 196447.038198
0.31 12809 $ 448,582.00 $ 733,731.90 -45453.2267033
0.59 16073 $ 990,229.28 $ 734,462.66 824298.425979
0.07 8475 -$ 20,060.48 $ 732,319.13 1035819.44155
0.86 19877 $ 1,402,999.44 $ 734,219.07 -34928.1851414
0.82 19165 $ 1,317,162.89 $ 735,865.81 -130212.10118
0.64 16589 $ 991,010.43 $ 736,584.53 979184.91476
0.49 14848 $ 691,873.36 $ 736,458.93 696187.978037
0.55 15605 $ 633,518.22 $ 736,170.58 553815.959886
0.10 9134 $ 102,927.14 $ 734,401.75 179072.245264
0.27 12220 $ 289,205.36 $ 733,161.65 -86531.852772
0.81 18948 $ 1,005,934.04 $ 733,919.35 601485.454372
0.08 8617 $ 72,928.25 $ 732,088.35 564950.508114
0.15 10273 $ 73,928.18 $ 730,270.22 651670.272028
0.71 17463 $ 905,623.84 $ 730,753.29 1504081.92247
0.93 21680 $ 1,267,950.89 $ 732,229.11 767357.073737
0.72 17665 $ 1,010,936.25 $ 732,992.69 1608020.32726
0.62 16324 $ 738,343.35 $ 733,007.31 745557.021327
0.98 24663 $ 1,957,765.97 $ 736,344.53 903634.00044
0.46 14598 $ 628,712.98 $ 736,052.05 359173.70459
0.21 11352 $ 377,923.96 $ 735,081.51 978148.584481
0.10 9280 $ 25,980.86 $ 733,165.03 1461299.49835
0.21 11423 $ 362,602.56 $ 732,166.20 1774820.76107
0.66 16818 $ 859,455.40 $ 732,508.38 1076098.90881
0.67 16967 $ 838,775.00 $ 732,793.28 966274.047615
0.50 15005 $ 691,073.72 $ 732,681.73 634646.982689
0.23 11637 $ 398,426.32 $ 731,790.38 1190831.43082
0.23 11634 $ 259,667.07 $ 730,534.73 572411.866592
0.46 14573 $ 735,215.40 $ 730,547.15 807293.133327
0.03 6631 -$ 244,856.33 $ 727,966.72 67791.0005085
0.38 13684 $ 631,428.94 $ 727,712.00 497140.592971
0.51 15158 $ 847,898.96 $ 728,028.28 597675.438761
0.10 9350 $ 43,980.82 $ 726,232.88 -88169.5243509
0.49 14901 $ 641,833.50 $ 726,011.94 532637.091782
0.45 14453 $ 668,207.07 $ 725,861.01 244170.276362
0.32 12906 $ 520,579.30 $ 725,326.42 278936.825649
0.67 16922 $ 1,040,249.03 $ 726,144.41 2115921.24189
0.44 14313 $ 603,627.53 $ 725,827.00 1175097.531
0.23 11659 $ 320,083.60 $ 724,778.57 704046.694843
0.75 17965 $ 999,455.51 $ 725,486.50 434603.835727
0.13 9980 $ 219,820.16 $ 724,186.59 634181.72827
0.39 13763 $ 670,607.61 $ 724,049.21 401429.158825
0.55 15589 $ 875,703.44 $ 724,437.07 752576.253808
0.23 11621 $ 314,676.87 $ 723,391.76 972834.785284
0.70 17407 $ 1,037,708.06 $ 724,191.55 905843.368314
0.86 19815 $ 1,144,219.98 $ 725,257.61 176612.58532
0.31 12771 $ 470,314.11 $ 724,612.18 541281.67688
0.24 11767 $ 229,276.28 $ 723,361.34 1411441.8826
0.89 20489 $ 1,244,787.64 $ 724,674.75 832447.436296
0.64 16563 $ 793,534.00 $ 724,847.77 596647.116605
0.38 13682 $ 462,859.40 $ 724,191.15 310237.653579
0.76 18131 $ 1,098,419.49 $ 725,126.72 59873.996273
0.08 8596 -$ 26,042.93 $ 723,253.48 946496.559186
0.49 14917 $ 776,154.99 $ 723,385.08 49138.075356
0.09 9087 $ 96,573.54 $ 721,829.72 1132520.72904
0.97 23562 $ 1,535,900.81 $ 723,844.74 431501.742138
0.40 13836 $ 601,457.09 $ 723,542.55 1465748.98591
0.94 22153 $ 1,548,721.37 $ 725,575.01 1199229.28921
0.24 11800 $ 312,537.31 $ 724,560.18 988156.497177
0.11 9365 $ 114,801.95 $ 723,065.67 512004.414657
0.78 18431 $ 1,129,994.93 $ 724,060.61 -198659.694011
0.62 16414 $ 974,040.70 $ 724,670.32 2263557.41611
0.57 15795 $ 683,680.31 $ 724,570.58 706404.91288
0.22 11483 $ 387,696.43 $ 723,752.93 193974.160548
0.38 13678 $ 565,321.27 $ 723,369.32 474107.654111
0.77 18319 $ 960,716.00 $ 723,942.62 1575289.79512
0.90 20872 $ 1,218,372.95 $ 725,134.02 1155109.15809
0.92 21284 $ 1,432,914.83 $ 726,835.41 697070.076483
0.96 22654 $ 1,577,133.97 $ 728,874.50 -257854.782619
0.91 21101 $ 1,418,935.18 $ 730,525.36 498608.818837
0.58 15926 $ 833,538.89 $ 730,771.22 672563.96148
0.39 13697 $ 450,940.17 $ 730,104.95 623870.19955
0.76 18123 $ 1,138,983.28 $ 731,076.16 1254642.06839
0.07 8213 -$ 63,207.32 $ 729,193.97 -207337.888046
0.98 24579 $ 1,590,184.45 $ 731,229.41 664929.307455
0.99 24888 $ 1,638,785.56 $ 733,369.87 490942.561134
0.04 7307 -$ 144,757.29 $ 731,303.69 1377340.61866
0.47 14714 $ 781,042.97 $ 731,420.45 633054.562119
0.32 12952 $ 496,871.21 $ 730,871.15 1104569.16258
0.60 16116 $ 948,514.87 $ 731,379.67 366115.781523
0.73 17757 $ 1,026,644.69 $ 732,067.93 937663.705721
0.03 6757 -$ 224,253.43 $ 729,843.93 736632.966847
0.98 24152 $ 1,664,704.58 $ 732,012.98 831185.342022
0.23 11671 $ 314,956.39 $ 731,047.57 828707.881631
0.19 11095 $ 303,938.76 $ 730,061.17 336135.866291
0.05 7372 -$ 133,890.26 $ 728,070.50 1147525.0734
0.17 10774 $ 313,693.34 $ 727,117.91 472069.474303
0.60 16189 $ 984,918.29 $ 727,709.20 24321.0295907
0.68 17051 $ 975,299.92 $ 728,275.77 -276909.493151
0.17 10763 $ 123,621.92 $ 726,895.28 831091.699986
0.12 9617 $ 111,178.59 $ 725,492.73 676598.533997
0.78 18471 $ 1,283,145.41 $ 726,760.13 919712.949788
0.55 15574 $ 787,885.09 $ 726,898.73 332608.803238
0.27 12176 $ 452,394.90 $ 726,277.68 84463.8880895
0.46 14576 $ 586,998.25 $ 725,963.28 840462.477209
0.36 13441 $ 428,523.12 $ 725,293.37 567453.591528
0.29 12554 $ 501,764.13 $ 724,791.06 1126827.66907
0.75 17996 $ 1,047,343.88 $ 725,514.27 1456276.08571
0.50 15009 $ 567,034.60 $ 725,159.73 462144.897428
0.11 9375 $ 131,630.70 $ 723,834.89 482344.906728
0.94 22032 $ 1,512,365.42 $ 725,591.08 288087.282397
0.03 6738 -$ 237,058.36 $ 723,451.86 1286491.183
0.19 10999 $ 191,931.98 $ 722,273.32 1507823.86399
0.93 21743 $ 1,305,136.40 $ 723,562.84 1200317.99535
0.66 16911 $ 839,741.34 $ 723,819.31 1294953.01357
0.07 8507 -$ 45,216.85 $ 722,125.40 404956.835802
0.70 17371 $ 1,080,596.11 $ 722,913.24 1079334.69735
0.13 9870 $ 131,248.56 $ 721,615.73 318521.370476
0.72 17631 $ 1,121,242.02 $ 722,490.19 355926.295111
0.16 10539 $ 186,248.24 $ 721,319.36 477353.030091
0.86 19955 $ 1,141,045.61 $ 722,233.79 658691.285201
0.19 10989 $ 267,340.11 $ 721,244.89 953544.638556
0.21 11309 $ 393,914.12 $ 720,534.85 955069.569581
0.90 20681 $ 1,438,195.73 $ 722,088.23 934524.949509
0.54 15407 $ 702,572.81 $ 722,046.08 521255.154211
0.52 15207 $ 721,475.44 $ 722,044.85 -193281.449464
0.68 17126 $ 1,046,386.00 $ 722,742.35 1622965.54028
0.27 12253 $ 417,618.95 $ 722,087.58 476081.901919
0.58 15920 $ 989,411.55 $ 722,660.01 1113872.61649
0.01 4489 -$ 484,359.33 $ 720,080.91 1604216.06692
0.19 11093 $ 218,377.92 $ 719,011.18 402069.851481
0.39 13733 $ 484,197.56 $ 718,511.58 506388.025534
0.61 16273 $ 688,759.40 $ 718,448.41 -12084.247271
0.82 19076 $ 1,047,029.66 $ 719,144.56 -658020.977844
0.40 13862 $ 659,901.15 $ 719,019.31 1098601.93329
0.42 14090 $ 769,469.85 $ 719,125.74 915137.998686
0.39 13780 $ 447,117.26 $ 718,553.09 362647.373977
0.77 18349 $ 1,253,252.57 $ 719,676.41 256364.805928
0.29 12500 $ 554,589.64 $ 719,330.32 252858.075938
0.32 12874 $ 597,883.76 $ 719,076.24 496346.589745
0.49 14916 $ 835,677.70 $ 719,319.67 1022747.70187
0.49 14844 $ 788,252.63 $ 719,463.28 1777528.3849
0.26 12099 $ 488,292.52 $ 718,982.68 1450172.02886
0.70 17385 $ 867,408.03 $ 719,290.61 1078723.90141
1.00 26952 $ 1,808,700.88 $ 721,546.12 1661930.97165
0.41 14007 $ 577,922.19 $ 721,249.38 962424.530412
0.98 24724 $ 1,984,260.31 $ 723,853.52 1241541.95614
0.68 17117 $ 1,028,386.80 $ 724,480.14 556918.248275
0.21 11425 $ 213,081.16 $ 723,430.04 457485.551337
0.38 13642 $ 613,673.90 $ 723,205.12 774580.896748
0.63 16547 $ 709,885.48 $ 723,177.89 279925.813378
0.09 8940 $ 14,621.93 $ 721,731.85 750112.393706
0.68 17142 $ 1,117,623.19 $ 722,538.15 612722.555269
0.74 17957 $ 1,115,428.12 $ 723,336.71 618967.559258
0.14 10102 $ 233,864.71 $ 722,343.86 821670.368838
0.09 9005 $ 119,972.91 $ 721,124.49 1040453.6727
0.07 8256 -$ 135,261.29 $ 719,394.42 1065677.83487
0.72 17635 $ 1,018,175.87 $ 719,996.80 581784.86173
0.34 13120 $ 563,781.79 $ 719,682.48 626957.195414
0.79 18628 $ 1,108,255.44 $ 720,462.75 490593.413537
0.21 11399 $ 326,424.70 $ 719,673.09 708056.949158
0.08 8605 $ 20,020.06 $ 718,273.79 893265.112634
0.23 11648 $ 363,390.35 $ 717,565.44
0.68 17056 $ 1,033,965.74 $ 718,195.72
0.11 9583 $ 6,677.75 $ 716,781.17
0.46 14597 $ 682,367.80 $ 716,712.89
0.07 8417 $ 5,762.87 $ 715,305.07
0.66 16912 $ 781,130.92 $ 715,435.16
 0.13 9847 $ 119,113.93 $ 714,258.98
0.55 15538 $ 815,672.46 $ 714,458.61
0.17 10682 $ 266,082.89 $ 713,577.72
0.94 21840 $ 1,507,039.57 $ 715,133.53
0.15 10390 $ 179,559.49 $ 714,085.44
0.19 11034 $ 195,931.32 $ 713,073.42
Promedio de Utilidad $ 718,273.79
Desv.Standard $ 504,303.00
420 442 464 486 508

No cumple el suspuesto de normalida, pol lo tanto calculamos n con la formula 2

Calcular n Alfa 0.05 n-1 9
n 10 Valor de t 2.2622
s 372784
No normalidad Normalidad
Error n n
37278.4 10% 2000 51.1754884
18639.2 5% 8000 102.350977
7455.68 2% 50000 255.877442
3727.84 1% 200000 511.754884
la formula 2