Sheet1

Presentado por: Aymar Reina - Jose Ayala

Compra películas a $25

Alquila a $3
al mes vende por $5

valores históricos: Distribución prob acumulada:

# copias Probabilidad Demanda LI

0.15
1 0.25 1 0.15
2 0.45 2 0.4
3 0.1 3 0.85
4 0.05 4 0.95

Día Aleatorio Demanda inventario alquiladas

Mes 1 1 0.69199854698615 2 3 2
2 0.63502968483851 2 3 2
3 0.29137233309961 1 3 1
4 0.5707615745353 2 3 2
5 0.06967720398456 3
6 0.59898898143728 2 3 2
7 0.61046824575129 2 3 2
8 0.8315740674795 2 3 2
9 0.32711697090346 1 3 1
10 0.10342938916051 3
11 0.27053676594017 1 3 1
12 0.01137707756896 3
13 0.05393002225159 3
14 0.04776813451689 3
15 0.29018070777095 1 3 1
16 0.81315680253375 2 3 2
17 0.32234666889643 1 3 1
18 0.03297832549427 3
19 0.95521178349682 4 3 3
20 0.81977936983246 2 3 2
21 0.56278828352752 2 3 2
22 0.80452245261936 2 3 2
23 0.19623454601998 1 3 1
24 0.17687481982735 1 3 1
25 0.22500052780277 1 3 1
26 0.74165935566941 2 3 2

Page 1
 Sheet1
27 0.83882051937118 2 3 2
28 0.54707428211545 2 3 2
29 0.03117601552219 3
30 0.40454763620225 2 3 2
31 0.39510024147527 1 3 1
Mes 2 32 0.18838569798657 1 3 1
33 0.7362077078958 2 3 2
34 0.78960452759788 2 3 2
35 0.08563960653354 3
36 0.74323354274478 2 3 2
37 0.97477633953999 4 3 3
38 0.97301290807491 4 3 3
39 0.65583229139212 2 3 2
40 0.43974362103052 2 3 2
41 0.16527196090372 1 3 1
42 0.96771918699339 4 3 3
43 0.23582990421929 1 3 1
44 0.93597127801383 3 3 3
45 0.26952816593646 1 3 1
46 0.94039607754162 3 3 3
47 0.52446581899271 2 3 2
48 0.60510791191344 2 3 2
49 0.68623972878802 2 3 2
50 0.23748277780341 1 3 1
51 0.9817695134384 4 3 3
52 0.55139808767135 2 3 2
53 0.55006117876892 2 3 2
54 0.79557096766107 2 3 2
55 0.94488022801476 3 3 3
56 0.78117806866114 2 3 2
57 0.83554714543536 2 3 2
58 0.77936049714372 2 3 2
59 0.5711484302017 2 3 2
60 0.78253188606216 2 3 2
61 0.83306657219942 2 3 2
62 0.76157771031126 2 3 2
Mes 3 63 0.1464971940081 3
64 0.53589299388982 2 3 2
65 0.41879842519004 2 3 2
66 0.1259790579796 3
67 0.41990595637606 2 3 2
68 0.4485690537456 2 3 2
69 0.29688682762962 1 3 1
70 0.60835526186449 2 3 2
71 0.65081933193614 2 3 2

Page 2
 Sheet1
72 0.01258505623836 3
73 0.10820419776504 3
74 0.92243842159427 3 3 3
75 0.2876374246234 1 3 1
76 0.22358248336612 1 3 1
77 0.18697810949229 1 3 1
78 0.90662173263679 3 3 3
79 0.36647761067158 1 3 1
80 0.99980767814107 4 3 3
81 0.90011964792269 3 3 3
82 0.19388232169193 1 3 1
83 0.29219186053834 1 3 1
84 0.31834851753408 1 3 1
85 0.30686608967494 1 3 1
86 0.85751802744047 3 3 3
87 0.53739049706245 2 3 2
88 0.54468594565627 2 3 2
89 0.27140139203727 1 3 1
90 0.06024662236575 3
91 0.37675143535998 1 3 1
92 0.0782466468485 3
93 0.24512514412343 1 3 1
Mes 4 94 0.47453890490452 2 3 2
95 0.83545700623272 2 3 2
96 0.82371636785194 2 3 2
97 0.76295667252424 2 3 2
98 0.10615066704892 3
99 0.85332109727956 3 3 3
100 0.90506571073493 3 3 3
101 0.10772627152922 3
102 0.24200663364625 1 3 1
103 0.79393525072242 2 3 2
104 0.95724473333584 4 3 3
105 0.01753912870582 3
106 0.94328466878893 3 3 3
107 0.93382987462348 3 3 3
108 0.52048000084342 2 3 2
109 0.05759683220198 3
110 0.83817736902891 2 3 2
111 0.28328438511828 1 3 1
112 0.96449994707267 4 3 3
113 0.28632262005512 1 3 1
114 0.09011229968589 3
115 0.4077392457518 2 3 2
116 0.1961912986182 1 3 1

Page 3
 Sheet1
117 0.32071655240078 1 3 1
118 0.56972004039039 2 3 2
119 0.18481253274247 1 3 1
120 0.18425824490332 1 3 1
121 0.34772824448145 1 3 1
122 0.20614762976871 1 3 1
123 0.03027652612564 3
124 0.31132152276611 1 3 1
Mes 5 125 0.89273840639672 3 3 3
126 0.88033950681284 3 3 3
127 0.64910292307703 2 3 2
128 0.11426173607261 3
129 0.35442205609994 1 3 1
130 0.39466088687233 1 3 1
131 0.36562484577158 1 3 1
132 0.17914119281228 1 3 1
133 0.23277467067423 1 3 1
134 0.03154926062742 3
135 0.70260214446989 2 3 2
136 0.15324645678812 1 3 1
137 0.2019665112587 1 3 1
138 0.65601718584325 2 3 2
139 0.68900159088367 2 3 2
140 0.62722958786717 2 3 2
141 0.39140813247091 1 3 1
142 0.71532990728185 2 3 2
143 0.92750650986143 3 3 3
144 0.49678306154835 2 3 2
145 0.402199580207 2 3 2
146 0.99454847168913 4 3 3
147 0.48529794472517 2 3 2
148 0.68125166400192 2 3 2
149 0.56560257989483 2 3 2
150 0.15675512829618 1 3 1
151 0.80506229605317 2 3 2
152 0.23672356782605 1 3 1
153 0.0693061492127 3
154 0.88268471767801 3 3 3
155 0.01343140869438 3
Mes 6 156 0.05557930352317 3
157 0.71896851103958 2 3 2
158 0.8137848208203 2 3 2
159 0.10605448735653 3
160 0.06211949911754 3
161 0.040223985029 3

Page 4
 Sheet1
162 0.95491005126948 4 3 3
163 0.45314487982941 2 3 2
164 0.83072739151699 2 3 2
165 0.47645625517861 2 3 2
166 0.65634051378943 2 3 2
167 0.0206602378772 3
168 0.8305642336916 2 3 2
169 0.53383701128571 2 3 2
170 0.62467319246399 2 3 2
171 0.69133951426803 2 3 2
172 0.03997022639419 3
173 0.36193951544618 1 3 1
174 0.32641036346153 1 3 1
175 0.51568761406029 2 3 2
176 0.94642570466603 3 3 3
177 0.66449962806015 2 3 2
178 0.79063351902674 2 3 2
179 0.70419755993754 2 3 2
180 0.91682019595071 3 3 3
181 0.80956795577212 2 3 2
182 0.0523625463794 3
183 0.4097695518252 2 3 2
184 0.12296017547186 3
185 0.86175151686692 3 3 3
186 0.24399782677309 1 3 1
Mes 7 187 0.37463111142651 1 3 1
188 0.20855813069828 1 3 1
189 0.03929451719201 3
190 0.39254298043243 1 3 1
191 0.29041358772444 1 3 1
192 0.3420224209834 1 3 1
193 0.45877076246481 2 3 2
194 0.96948609142056 4 3 3
195 0.68703692541419 2 3 2
196 0.38795103825017 1 3 1
197 0.74083466656671 2 3 2
198 0.1019810371847 3
199 0.71706541939777 2 3 2
200 0.90986770455467 3 3 3
201 0.20036019798454 1 3 1
202 0.49839355521461 2 3 2
203 0.78882667669554 2 3 2
204 0.52383941203293 2 3 2
205 0.78629958474806 2 3 2
206 0.01259643627739 3

Page 5
 Sheet1
207 0.50215056240039 2 3 2
208 0.16696395724929 1 3 1
209 0.87323592878156 3 3 3
210 0.33910741260235 1 3 1
211 0.02244005373869 3
212 0.80977747307231 2 3 2
213 0.64217274988443 2 3 2
214 0.21154768698672 1 3 1
215 0.93752351455325 3 3 3
216 0.09478890570026 3
217 0.24815663651727 1 3 1
Mes 8 218 0.53407111649805 2 3 2
219 0.15126699196535 1 3 1
220 0.56532121248773 2 3 2
221 0.01289724345266 3
222 0.90705713863637 3 3 3
223 0.7472989700223 2 3 2
224 0.63061215019685 2 3 2
225 0.19276701243303 1 3 1
226 0.13862933932359 3
227 0.77183826161942 2 3 2
228 0.3592073662735 1 3 1
229 0.13278263297747 3
230 0.86537327512067 3 3 3
231 0.59569833549775 2 3 2
232 0.49408425544612 2 3 2
233 0.61211972922346 2 3 2
234 0.51071499388164 2 3 2
235 0.82439131458084 2 3 2
236 0.83467718156426 2 3 2
237 0.06460960093272 3
238 0.71185739787981 2 3 2
239 0.91624218068541 3 3 3
240 0.94876099143583 3 3 3
241 0.16013266753158 1 3 1
242 0.33689400312238 1 3 1
243 0.31525589716258 1 3 1
244 0.28098006131915 1 3 1
245 0.66380759122995 2 3 2
246 0.98694265312339 4 3 3
247 0.77875180433281 2 3 2
248 0.41959895224041 2 3 2
Mes 9 249 0.2776895837152 1 3 1
250 0.02106242441061 3
251 0.38772190857236 1 3 1

Page 6
 Sheet1
252 0.16482248955714 1 3 1
253 0.76384342466794 2 3 2
254 0.88639845963414 3 3 3
255 0.5199986526301 2 3 2
256 0.01064275888254 3
257 0.91154868428107 3 3 3
258 0.93848132121327 3 3 3
259 0.06596393245965 3
260 0.88323845421123 3 3 3
261 0.38907200192927 1 3 1
262 0.94329076683038 3 3 3
263 0.14861637231167 3
264 0.45095180337987 2 3 2
265 0.45364143874433 2 3 2
266 0.55985880786129 2 3 2
267 0.69308623046985 2 3 2
268 0.31741407375912 1 3 1
269 0.98812218326994 4 3 3
270 0.53464924532346 2 3 2
271 0.10572848946596 3
272 0.78675678979953 2 3 2
273 0.54014548260489 2 3 2
274 0.29656028366022 1 3 1
275 0.65904371714118 2 3 2
276 0.39582633060022 1 3 1
277 0.64180310514283 2 3 2
278 0.94959220723666 3 3 3
279 0.21086731859323 1 3 1
Mes 10 280 0.78606283269248 2 3 2
281 0.68010895468185 2 3 2
282 0.22517077904893 1 3 1
283 0.06192315536558 3
284 0.43497092864058 2 3 2
285 0.74296132012018 2 3 2
286 0.79060736795683 2 3 2
287 0.9824441203346 4 3 3
288 0.28263493508628 1 3 1
289 0.89974768997789 3 3 3
290 0.06942327715919 3
291 0.61815749907516 2 3 2
292 0.90767729056887 3 3 3
293 0.67783318967737 2 3 2
294 0.00810637864569 3
295 0.57151775659856 2 3 2
296 0.17999381615855 1 3 1

Page 7
 Sheet1
297 0.33112246682284 1 3 1
298 0.12875950403379 3
299 0.99032573020216 4 3 3
300 0.81851372551751 2 3 2
301 0.99546723675458 4 3 3
302 0.57204352047676 2 3 2
303 0.42072785568512 2 3 2
304 0.25147080638177 1 3 1
305 0.05387457612855 3
306 0.70515888440945 2 3 2
307 0.87793099388828 3 3 3
308 0.82244814318527 2 3 2
309 0.31843715457515 1 3 1
310 0.55104135618064 2 3 2
Mes 11 311 0.66698998346439 2 3 2
312 0.28022988417479 1 3 1
313 0.30342409160753 1 3 1
314 0.65168117693449 2 3 2
315 0.92843826176205 3 3 3
316 0.87503924320021 3 3 3
317 0.01281291031049 3
318 0.04154079333773 3
319 0.75568716364316 2 3 2
320 0.18167517976616 1 3 1
321 0.8353849315223 2 3 2
322 0.41170930371096 2 3 2
323 0.62047108421177 2 3 2
324 0.87988523273264 3 3 3
325 0.6447947325385 2 3 2
326 0.17966409155365 1 3 1
327 0.82339135666645 2 3 2
328 0.85311017953346 3 3 3
329 0.45803325161006 2 3 2
330 0.20848349233735 1 3 1
331 0.43750159080363 2 3 2
332 0.92381406853044 3 3 3
333 0.97309399256928 4 3 3
334 0.22848312369962 1 3 1
335 0.52227075770166 2 3 2
336 0.75272563962494 2 3 2
337 0.97071658796386 4 3 3
338 0.8236934764011 2 3 2
339 0.8255280424621 2 3 2
340 0.40129976784742 2 3 2
341 0.15814157464766 1 3 1

Page 8
 Sheet1
Mes 12 342 0.33635507634603 1 3 1
343 0.49310836600616 2 3 2
344 0.4892199107303 2 3 2
345 0.56956590727273 2 3 2
346 0.26263547917088 1 3 1
347 0.36104026254532 1 3 1
348 0.04719522443916 3
349 0.39791457154018 1 3 1
350 0.84646562820614 2 3 2
351 0.12714716709302 3
352 0.30110837340276 1 3 1
353 0.66177164199255 2 3 2
354 0.5686280595804 2 3 2
355 0.9950074197453 4 3 3
356 0.81177514058701 2 3 2
357 0.37982015293737 1 3 1
358 0.0007548833101 3
359 0.48278553188995 2 3 2
360 0.18956996065884 1 3 1
361 0.09099929298709 3
362 0.56631912056575 2 3 2
363 0.05533053911397 3
364 0.76509820782951 2 3 2
365 0.53864164651535 2 3 2

Page 9
 Sheet1

Instrucciones

El valor resaltado de amarillo es el numer

rob acumulada: Tabla de valores peliculas que se compran
Se asigna y se da enter (repetir por cada ite
LS Compra/unidad 25
0.15 Alquiler/unidad 3 El programa calcula aleatoriamente para 1
0.4 Salvamento/unidad 5 y da el mejor beneficio con "X" peliculas c
0.85
0.95 P. compradas 8 ← este es el valor que se cambia
1 Utilidad

ing x alquiler para 8 peliculas compradas:

6 Para mes 1 135 El mejor beneficio es: 201
6 Para mes 2 201
3 Para mes 3 144
6 Para mes 4 153
Para mes 5 162
6 Para mes 6 156
6 Para mes 7 150
6 Para mes 8 171
3 Para mes 9 168
Para mes 10 171
3 Para mes 11 189
Para mes 12 111 No se tiene en cuenta

3
6
3

9
6
6
6
3
3
3
6

Page 10
 Sheet1
6
6

6
3
3
6
6

6
9
9
6
6
3
9
3
9
3
9
6
6
6
3
9
6
6
6
9
6
6
6
6
6
6
6

6
6

6
6
3
6
6

Page 11
 Sheet1

9
3
3
3
9
3
9
9
3
3
3
3
9
6
6
3

3
6
6
6
6

9
9

3
6
9

9
9
6

6
3
9
3

6
3

Page 12
 Sheet1
3
6
3
3
3
3

3
9
9
6

3
3
3
3
3

6
3
3
6
6
6
3
6
9
6
6
9
6
6
6
3
6
3

6
6

Page 13
 Sheet1
9
6
6
6
6

6
6
6
6

3
3
6
9
6
6
6
9
6

9
3
3
3

3
3
3
6
9
6
3
6

6
9
3
6
6
6
6

Page 14
 Sheet1
6
3
9
3

6
6
3
9

3
6
3
6

9
6
6
3

6
3

9
6
6
6
6
6
6

6
9
9
3
3
3
3
6
9
6
6
3

Page 15
 Sheet1
3
6
9
6

9
9

9
3
9

6
6
6
6
3
9
6

6
6
3
6
3
6
9
3
6
6
3

6
6
6
9
3
9

6
9
6

6
3

Page 16
 Sheet1
3

9
6
9
6
6
3

6
9
6
3
6
6
3
3
6
9
9

6
3
6
6
6
9
6
3
6
9
6
3
6
9
9
3
6
6
9
6
6
6
3

Page 17
 Sheet1
3
6
6
6
3
3

3
6

3
6
6
9
6
3

6
3

6
6

Page 18
 Sheet1

Instrucciones

El valor resaltado de amarillo es el numero de

peliculas que se compran
Se asigna y se da enter (repetir por cada iteración)
El programa calcula aleatoriamente para 11 meses
da el mejor beneficio con "X" peliculas compradas

que se cambia

Page 19