La Portátil S.A.$43.00 0.1

Precio de venta $249.00 $44.00 0.2Costos administrativos $400,000.00 $45.00 0.4Costos de mercadeo $600,000.00 $46.00 0.2

$47.00 0.1

Simular 500 veces

Prueba Demanda Utilidad1 44 88.5 22789.8 $ 1,655,629.2 2 45 96.9 16883.8 $ 808,768.7 3 47 93.5 9428.1 $ 22,943.9 4 44 80.2 8568.8 $ 68,970.4 5 45 93.8 19122.8 $ 1,107,736.3 6 45 90.8 14344.5 $ 624,375.5 7 45 80.4 9490.6 $ 172,872.5 8 44 99.7 17673.0 $ 860,684.3 9 44 96.8 20033.7 $ 1,167,658.1

10 45 91.2 14582.0 $ 644,516.5 11 45 89.1 10292.8 $ 182,782.3 12 45 87.6 15276.4 $ 777,723.6 13 47 99.0 8936.9 $ (79,369.9)14 45 83.8 19632.3 $ 1,359,762.2 15 45 83.2 9285.3 $ 121,632.6 16 46 81.9 15848.9 $ 918,645.5 17 43 89.4 14615.9 $ 704,492.2 18 44 82.7 13026.4 $ 593,699.5 19 46 86.4 11585.2 $ 350,912.7 20 46 83.5 12369.6 $ 478,608.8 21 45 80.5 19034.6 $ 1,351,099.1 22 44 95.5 20142.6 $ 1,205,498.4 23 44 89.9 20509.4 $ 1,360,995.8 24 44 85.4 11306.8 $ 352,706.7 25 47 82.3 19584.0 $ 1,345,141.7 26 46 94.1 16256.6 $ 770,651.5 27 46 83.6 14021.1 $ 673,523.5 28 43 92.2 18309.2 $ 1,083,036.1 29 46 87.4 17824.0 $ 1,060,151.8 30 46 90.7 11957.1 $ 342,655.7 31 46 89.1 14463.6 $ 646,901.5 32 45 94.3 10350.1 $ 135,089.7 33 45 91.2 25257.2 $ 1,849,065.3 34 45 91.7 16288.2 $ 829,783.1 35 47 81.8 5955.2 $ (284,124.6)36 45 92.7 13437.8 $ 495,678.6 37 45 98.6 20275.8 $ 1,137,891.1 38 46 87.9 14431.7 $ 661,598.6

Costo de la Mano de

Obra DirectaDistribución de

frecuencias

Costo de la MOD

Costo de las Partes

39 45 81.3 17001.3 $ 1,085,673.1 40 45 80.6 19964.1 $ 1,462,708.5 41 46 82.1 11740.7 $ 418,994.1 42 44 93.6 11176.1 $ 244,494.3 43 45 98.0 19378.3 $ 1,053,214.8 44 44 97.4 16354.3 $ 760,143.0 45 46 84.0 19853.7 $ 1,363,486.7 46 45 94.1 19358.4 $ 1,127,536.3 47 45 93.3 20644.5 $ 1,286,200.7 48 44 99.3 6343.1 $ (329,297.3)49 44 84.0 13622.6 $ 647,935.8 50 45 91.7 14767.7 $ 658,500.9 51 46 81.9 27384.6 $ 2,316,605.8 52 46 84.5 16480.9 $ 953,485.6 53 44 89.1 18412.5 $ 1,134,734.9 54 43 92.8 21192.8 $ 1,398,944.2 55 46 95.5 9922.3 $ 67,004.2 56 45 96.5 23116.3 $ 1,484,912.8 57 44 84.2 13866.0 $ 674,443.8 58 45 84.7 16842.1 $ 1,009,250.0 59 45 93.6 15212.6 $ 679,797.2 60 44 82.3 15312.3 $ 878,214.3 61 47 81.4 18089.3 $ 1,181,813.0 62 45 83.7 18183.7 $ 1,187,231.7 63 45 81.9 19806.5 $ 1,417,501.3 64 44 90.7 11258.4 $ 286,276.8 65 45 86.5 18780.1 $ 1,207,436.9 66 45 85.1 24374.4 $ 1,897,350.0 67 46 85.2 13889.5 $ 636,473.7 68 44 86.4 9028.6 $ 70,418.4 69 44 99.6 9340.4 $ (15,902.8)70 46 95.5 15020.8 $ 614,981.2 71 45 92.4 14738.1 $ 644,088.2 72 44 85.6 10223.2 $ 220,159.9 73 45 91.1 15901.5 $ 795,795.9 74 44 97.8 19091.5 $ 1,045,743.1 75 44 84.1 13827.6 $ 672,251.8 76 46 88.8 14837.7 $ 694,636.3 77 45 85.4 9441.4 $ 120,152.1 78 45 90.8 25171.2 $ 1,850,432.2 79 45 97.2 13506.4 $ 442,114.4 80 46 95.8 19981.9 $ 1,141,727.5 81 44 98.0 19471.5 $ 1,082,576.5 82 46 91.4 20162.5 $ 1,249,670.1 83 45 98.9 13598.1 $ 428,593.6 84 46 99.9 9680.8 $ (1,924.5)85 45 97.1 14180.5 $ 516,533.3 86 46 83.8 15572.8 $ 856,866.7 87 45 84.3 16058.4 $ 921,848.9 88 45 85.0 7458.3 $ (112,778.1)89 45 92.4 312.0 $ (965,162.9)90 46 82.0 15214.4 $ 840,945.5 91 45 88.4 13243.2 $ 531,421.8 92 44 83.3 16597.3 $ 1,020,509.1

93 44 86.9 10131.5 $ 196,928.1 94 47 90.4 20743.4 $ 1,315,551.3 95 43 89.3 11096.4 $ 294,899.2 96 44 97.0 5643.6 $ (390,448.0)97 44 91.8 16721.9 $ 892,555.0 98 45 89.6 11881.8 $ 359,421.9 99 47 91.7 8398.9 $ (73,953.4)

100 45 82.3 7275.6 $ (114,355.7)101 45 99.7 13827.3 $ 442,703.8 102 44 90.7 10149.4 $ 160,161.8 103 47 87.6 10313.6 $ 180,292.3 104 47 98.4 22053.5 $ 1,284,567.7 105 44 97.6 4944.9 $ (468,690.6)106 45 86.9 11907.6 $ 394,284.2 107 45 82.9 12919.7 $ 564,952.1 108 45 99.7 21227.6 $ 1,214,224.8 109 45 94.7 17548.4 $ 917,296.9 110 45 84.1 21458.1 $ 1,571,964.5 111 45 89.0 21957.6 $ 1,524,238.4 112 45 94.8 9327.4 $ 18,423.2 113 46 86.8 7897.8 $ (82,285.1)114 44 80.7 9968.9 $ 238,981.7 115 47 85.9 18274.5 $ 1,121,008.9 116 44 89.6 18730.4 $ 1,161,341.0 117 45 89.9 20207.3 $ 1,305,216.9 118 44 97.0 17508.9 $ 890,616.7 119 43 95.5 17773.1 $ 963,192.0 120 43 98.7 13256.6 $ 422,144.8 121 46 88.4 11350.5 $ 301,196.2 122 45 85.6 18066.7 $ 1,138,534.7 123 45 94.0 14621.4 $ 607,898.2 124 45 81.9 16830.9 $ 1,055,382.9 125 45 88.2 14714.3 $ 703,924.1 126 45 82.6 10684.8 $ 297,156.5 127 45 80.5 11210.5 $ 384,955.1 128 46 90.3 16459.8 $ 854,562.4 129 45 80.5 17377.2 $ 1,146,568.2 130 46 90.5 10491.1 $ 180,605.8 131 45 90.2 3946.7 $ (550,757.6)132 45 99.1 15341.6 $ 609,371.2 133 45 86.9 8258.4 $ (32,882.8)134 46 93.7 17223.5 $ 882,717.0 135 46 91.1 23305.4 $ 1,608,738.6 136 46 90.7 16957.3 $ 903,926.0 137 45 91.2 15569.7 $ 756,370.8 138 45 97.1 17142.9 $ 833,391.0 139 46 90.8 11988.2 $ 344,858.3 140 45 86.0 11725.0 $ 383,264.5 141 47 89.3 23043.8 $ 1,597,481.8 142 44 87.7 6913.3 $ (189,236.8)143 44 93.3 16988.0 $ 898,337.9 144 46 87.6 18552.3 $ 1,141,162.6 145 46 81.3 10327.8 $ 256,881.7 146 45 91.6 10324.8 $ 160,830.0

147 46 91.9 17630.9 $ 959,082.5 148 44 91.6 11847.2 $ 343,917.4 149 43 98.7 16538.4 $ 773,920.5 150 45 84.3 9528.3 $ 140,170.4 151 46 98.8 16754.9 $ 745,266.1 152 43 93.4 18762.0 $ 1,112,524.7 153 46 89.7 14931.0 $ 691,916.5 154 44 88.4 11236.0 $ 310,420.5 155 44 97.3 16079.7 $ 732,569.1 156 44 83.2 17011.9 $ 1,072,112.8 157 45 95.4 17998.5 $ 954,870.4 158 45 95.4 19741.8 $ 1,143,151.8 159 44 95.3 12310.1 $ 350,695.5 160 46 96.2 8903.4 $ (48,708.6)161 47 81.2 6332.1 $ (235,252.6)162 46 86.3 18203.2 $ 1,123,851.5 163 46 89.8 13205.3 $ 494,935.2 164 46 94.0 13847.2 $ 509,970.2 165 45 95.2 19276.1 $ 1,096,777.7 166 44 87.8 12008.4 $ 407,379.5 167 47 98.0 20037.5 $ 1,084,261.7 168 45 82.5 18279.9 $ 1,220,653.2 169 46 97.2 9584.8 $ 14,025.6 170 45 97.6 16293.5 $ 733,343.5 171 47 84.9 24822.4 $ 1,907,108.4 172 45 81.9 12485.5 $ 525,041.3 173 45 91.8 15520.1 $ 741,815.4 174 44 98.1 14984.3 $ 601,561.4 175 45 85.0 12510.0 $ 488,084.3 176 44 93.6 24789.1 $ 1,761,625.3 177 45 88.2 10147.0 $ 175,330.3 178 46 89.1 9388.6 $ 69,319.8 179 46 86.4 22530.5 $ 1,626,729.1 180 46 81.9 15739.5 $ 906,635.6 181 43 80.2 16352.5 $ 1,056,959.3 182 47 80.6 11933.7 $ 448,695.3 183 47 94.5 9682.2 $ 40,440.8 184 45 93.1 13298.8 $ 475,104.6 185 43 89.3 11695.3 $ 364,292.7 186 45 96.1 25661.7 $ 1,768,154.1 187 45 85.3 16261.3 $ 930,027.4 188 45 90.3 12653.2 $ 438,149.1 189 45 84.0 13297.0 $ 595,180.2 190 45 87.1 5782.6 $ (323,829.9)191 43 84.3 14676.0 $ 786,797.8 192 46 88.0 14905.5 $ 714,303.4 193 45 98.5 16175.2 $ 706,114.8 194 44 88.8 13557.6 $ 574,714.4 195 45 80.5 13582.9 $ 676,819.2 196 46 82.0 6196.1 $ (250,298.8)197 45 84.2 18857.6 $ 1,259,706.4 198 44 99.5 17591.3 $ 856,292.5 199 45 94.0 14365.4 $ 580,705.6 200 47 81.9 17511.7 $ 1,103,997.6

201 45 96.4 15375.5 $ 653,895.1 202 44 91.1 18805.2 $ 1,142,457.5 203 43 82.7 14758.7 $ 820,208.5 204 45 99.4 14606.2 $ 528,147.0 205 44 90.6 15692.8 $ 794,701.7 206 44 95.1 12214.8 $ 343,007.8 207 43 90.2 10847.2 $ 255,790.6 208 44 80.4 18965.1 $ 1,362,695.9 209 44 89.7 22866.4 $ 1,637,464.0 210 45 91.6 14574.7 $ 638,636.0 211 45 99.8 13054.4 $ 360,400.7 212 44 94.7 13961.4 $ 539,461.8 213 45 96.7 10409.0 $ 117,216.4 214 45 83.8 13806.6 $ 659,088.4 215 46 93.6 15589.5 $ 705,189.4 216 45 89.9 1696.3 $ (806,382.8)217 45 96.0 17394.7 $ 878,461.3 218 45 87.9 15299.5 $ 775,865.6 219 46 86.1 15526.3 $ 814,583.1 220 47 84.6 17267.9 $ 1,027,793.6 221 45 95.4 9000.2 $ (22,374.3)222 43 98.8 15164.8 $ 626,078.4 223 45 88.5 14976.4 $ 729,822.1 224 45 87.5 22935.6 $ 1,672,481.1 225 45 92.4 12797.1 $ 427,867.8 226 46 82.8 16103.1 $ 934,795.6 227 45 93.0 15551.0 $ 725,933.7 228 45 96.5 12852.5 $ 381,191.0 229 46 98.9 15232.6 $ 586,088.1 230 45 98.3 18039.4 $ 906,896.4 231 46 95.3 22074.8 $ 1,377,777.0 232 47 84.9 4022.5 $ (528,947.0)233 45 85.3 15468.5 $ 835,358.0 234 45 93.0 12551.6 $ 393,203.2 235 47 82.4 19526.6 $ 1,335,328.8 236 44 88.9 17099.8 $ 985,188.5 237 44 99.9 15143.1 $ 591,204.0 238 45 81.4 8731.8 $ 70,682.9 239 43 85.2 13531.8 $ 634,274.6 240 45 83.8 13860.0 $ 666,418.9 241 47 83.6 14362.9 $ 699,974.3 242 44 90.3 22842.8 $ 1,619,201.2 243 44 82.9 20423.8 $ 1,493,893.7 244 45 82.5 22203.2 $ 1,697,149.8 245 45 96.1 23577.2 $ 1,544,840.5 246 45 95.2 16288.9 $ 772,844.8 247 45 97.7 6433.3 $ (315,865.1)248 44 84.0 18262.9 $ 1,209,970.8 249 47 94.0 9116.3 $ (15,007.6)250 45 95.9 14938.9 $ 614,582.5 251 44 88.2 16059.8 $ 875,116.6 252 44 85.3 15328.2 $ 835,403.1 253 45 96.3 10718.0 $ 154,574.1 254 45 95.0 23162.2 $ 1,525,277.7

255 45 99.8 17627.6 $ 837,486.7 256 47 84.4 16730.4 $ 967,584.8 257 46 98.6 22155.3 $ 1,312,651.6 258 45 86.3 12786.3 $ 505,478.8 259 47 98.4 14612.8 $ 514,129.2 260 44 89.0 17514.9 $ 1,032,522.7 261 46 90.1 21082.0 $ 1,380,043.5 262 47 96.9 18779.2 $ 972,774.3 263 45 88.8 12206.1 $ 405,607.6 264 45 96.0 11058.7 $ 194,877.4 265 44 96.0 18474.3 $ 1,012,846.8 266 45 92.1 14054.2 $ 572,265.7 267 45 82.9 13213.5 $ 599,672.0 268 45 98.9 13603.2 $ 429,897.4 269 45 99.3 12780.4 $ 338,057.9 270 46 83.1 14535.7 $ 742,965.9 271 44 97.1 15746.5 $ 699,060.4 272 46 87.5 21379.1 $ 1,469,812.3 273 46 83.6 13079.7 $ 561,422.9 274 46 89.9 16371.9 $ 851,603.5 275 45 87.2 18696.0 $ 1,183,106.5 276 45 95.7 20270.3 $ 1,195,118.9 277 44 92.0 11348.6 $ 282,667.1 278 45 98.9 17878.3 $ 879,859.7 279 46 98.9 12383.4 $ 289,514.1 280 45 83.8 17325.9 $ 1,082,046.0 281 45 83.1 15044.2 $ 819,095.2 282 45 85.4 19928.8 $ 1,363,793.8 283 43 80.8 9126.8 $ 142,528.1 284 46 89.9 5918.5 $ (330,724.2)285 44 99.2 11283.2 $ 193,568.8 286 44 83.2 18494.7 $ 1,252,361.2 287 43 80.4 10531.3 $ 322,637.8 288 44 96.6 17927.5 $ 942,755.3 289 43 88.4 11115.5 $ 307,005.1 290 46 90.1 17120.6 $ 932,278.9 291 46 88.5 20458.8 $ 1,343,031.4 292 43 88.8 10896.5 $ 277,059.7 293 44 94.3 12867.1 $ 425,012.9 294 45 91.3 9102.5 $ 26,126.5 295 45 92.2 24312.0 $ 1,718,927.3 296 43 87.4 19272.8 $ 1,284,861.9 297 47 96.2 18720.2 $ 979,756.4 298 45 90.3 18481.7 $ 1,101,596.4 299 47 83.7 13993.2 $ 654,718.1 300 47 95.9 15434.2 $ 637,863.6 301 46 94.1 12277.1 $ 337,230.0 302 44 89.3 17351.2 $ 1,007,811.3 303 45 83.5 9459.1 $ 139,603.9 304 45 83.5 15871.0 $ 912,497.5 305 47 98.7 12398.5 $ 280,440.7 306 45 87.9 18002.8 $ 1,090,285.1 307 45 84.9 13812.0 $ 644,446.5 308 47 82.9 14391.4 $ 714,275.0

309 44 83.6 13950.1 $ 693,403.1 310 43 82.3 13789.8 $ 705,914.6 311 46 80.1 17320.8 $ 1,128,960.4 312 45 85.9 20277.2 $ 1,395,332.5 313 45 98.9 21578.0 $ 1,267,066.5 314 46 94.7 20331.0 $ 1,201,170.8 315 45 93.6 15648.2 $ 726,908.3 316 45 94.2 21159.2 $ 1,323,796.2 317 45 82.3 11405.7 $ 387,997.3 318 46 94.2 10408.5 $ 132,760.9 319 44 83.4 14953.7 $ 817,826.0 320 44 90.2 14491.0 $ 663,398.8 321 46 88.8 16904.8 $ 931,197.7 322 46 98.7 10356.0 $ 80,448.2 323 43 95.7 17758.9 $ 958,085.6 324 46 83.7 11600.8 $ 383,581.4 325 44 93.3 14830.8 $ 656,144.4 326 46 80.2 16707.8 $ 1,051,624.3 327 43 93.4 12629.1 $ 422,058.3 328 46 99.9 15237.1 $ 570,428.0 329 45 89.3 7245.3 $ (168,882.9)330 46 82.4 12298.2 $ 482,558.6 331 45 84.9 16380.2 $ 950,216.0 332 46 84.6 16974.3 $ 1,009,973.5 333 45 95.2 9724.2 $ 58,282.2 334 46 92.2 20386.9 $ 1,259,006.9 335 46 92.8 4152.8 $ (542,391.9)336 46 91.9 16098.8 $ 788,266.4 337 46 93.7 19459.1 $ 1,126,816.1 338 46 95.0 21585.0 $ 1,330,183.3 339 45 88.8 10969.0 $ 263,861.1 340 45 90.8 14010.8 $ 586,420.2 341 44 95.8 15211.3 $ 661,153.8 342 46 96.0 24240.0 $ 1,593,820.3 343 45 94.8 12935.0 $ 412,803.7 344 45 94.7 14169.3 $ 548,364.4 345 45 92.7 12303.9 $ 369,849.1 346 43 95.5 8705.4 $ (37,912.4)347 44 97.1 16559.6 $ 786,225.5 348 46 91.8 14793.2 $ 645,217.4 349 45 89.3 16376.3 $ 878,594.8 350 45 81.6 7786.8 $ (47,084.4)351 45 92.5 8048.1 $ (102,313.9)352 45 99.3 6844.9 $ (283,186.3)353 45 82.2 19899.5 $ 1,423,482.3 354 44 89.2 14395.6 $ 667,517.5 355 44 93.2 8227.6 $ (80,552.0)356 43 99.5 20212.0 $ 1,151,737.5 357 44 95.0 15748.9 $ 732,631.6 358 47 85.8 11967.5 $ 390,224.3 359 44 91.3 9126.8 $ 37,562.6 360 43 82.1 20697.8 $ 1,564,690.5 361 45 94.2 20274.4 $ 1,227,144.0 362 45 96.7 8323.2 $ (106,933.4)

363 47 87.2 17479.6 $ 1,005,920.7 364 43 87.8 18981.4 $ 1,243,204.7 365 46 99.1 24647.4 $ 1,560,237.6 366 47 87.2 20210.0 $ 1,320,601.7 367 44 83.9 21472.6 $ 1,600,730.6 368 45 80.9 11877.5 $ 461,546.9 369 47 88.9 14644.5 $ 655,863.1 370 45 95.2 6401.5 $ (303,782.3)371 45 92.1 18997.2 $ 1,125,227.3 372 47 84.2 8609.6 $ 14,003.1 373 43 99.0 20694.7 $ 1,214,671.8 374 46 93.6 17099.4 $ 870,736.3 375 43 87.0 19870.3 $ 1,364,076.7 376 46 83.1 14829.4 $ 777,580.5 377 47 91.1 13339.1 $ 479,895.7 378 46 92.3 12271.7 $ 358,576.5 379 45 82.3 10246.7 $ 246,711.6 380 45 94.6 15332.0 $ 676,887.5 381 44 89.5 12110.3 $ 398,605.5 382 46 82.5 11771.9 $ 418,474.0 383 46 81.7 19601.4 $ 1,377,198.9 384 44 86.1 18191.7 $ 1,162,965.6 385 45 87.0 11246.3 $ 316,212.9 386 43 92.1 15850.3 $ 806,010.3 387 45 94.7 9812.8 $ 72,599.3 388 45 80.1 17352.3 $ 1,149,381.3 389 44 92.5 9708.4 $ 92,406.0 390 47 93.4 14724.3 $ 599,772.9 391 47 95.3 20783.2 $ 1,217,123.2 392 45 90.7 16362.6 $ 853,653.0 393 45 85.4 15824.1 $ 876,395.8 394 46 94.3 16343.1 $ 777,119.7 395 44 92.0 15799.6 $ 785,294.9 396 45 86.5 15415.6 $ 810,965.7 397 45 88.1 13839.0 $ 603,712.0 398 44 92.7 12891.0 $ 447,498.0 399 44 86.3 10850.4 $ 287,930.2 400 47 86.9 19004.8 $ 1,187,150.4 401 43 80.4 15420.4 $ 936,694.4 402 46 85.5 11125.5 $ 307,539.5 403 45 89.0 8842.5 $ 16,873.7 404 45 86.2 12240.6 $ 441,774.2 405 45 89.3 12704.7 $ 457,784.4 406 44 91.9 14512.8 $ 641,959.8 407 46 91.5 16935.8 $ 887,623.9 408 45 92.0 11687.7 $ 309,532.4 409 45 96.5 20557.1 $ 1,209,620.1 410 46 82.9 15549.6 $ 866,907.6 411 43 80.9 7922.8 $ (8,855.4)412 43 92.7 13798.4 $ 563,250.3 413 45 98.0 13525.3 $ 434,102.5 414 45 96.8 11742.0 $ 258,166.7 415 45 96.1 14991.2 $ 617,639.1 416 47 81.1 22096.2 $ 1,671,906.8

417 45 96.8 3466.4 $ (628,493.4)418 44 90.9 19196.7 $ 1,190,158.7 419 43 94.4 12510.8 $ 396,192.3 420 45 87.5 18604.2 $ 1,166,534.3 421 47 84.7 9512.3 $ 115,747.8 422 45 91.1 17088.3 $ 929,528.1 423 47 85.4 20741.8 $ 1,417,747.8 424 45 90.7 13610.7 $ 541,617.2 425 44 93.3 12565.2 $ 403,246.8 426 45 89.5 16769.0 $ 920,546.8 427 45 81.2 12013.6 $ 475,229.1 428 46 99.8 22281.2 $ 1,300,223.0 429 47 89.9 12704.3 $ 423,607.0 430 43 90.4 16598.8 $ 918,668.0 431 45 80.2 17938.1 $ 1,219,915.4 432 43 94.3 16493.3 $ 842,583.3 433 47 99.8 12881.7 $ 317,003.7 434 45 95.9 19801.0 $ 1,141,188.8 435 45 94.0 23258.6 $ 1,557,762.0 436 45 97.8 13264.4 $ 408,142.8 437 45 88.3 21047.0 $ 1,434,780.1 438 44 90.7 7900.2 $ (96,816.9)439 46 93.7 18109.0 $ 979,923.0 440 45 90.2 20131.4 $ 1,291,199.8 441 47 87.1 15071.4 $ 732,170.3 442 44 98.3 12437.1 $ 326,713.2 443 45 85.1 15001.9 $ 783,254.3 444 47 94.2 22239.4 $ 1,398,394.4 445 46 95.3 16121.5 $ 736,787.1 446 44 87.8 13434.5 $ 574,117.0 447 46 91.1 12916.3 $ 445,771.4 448 45 82.7 21354.7 $ 1,589,695.3 449 45 81.2 14977.1 $ 838,658.6 450 45 82.4 18247.2 $ 1,218,809.2 451 45 87.3 9337.3 $ 89,541.3 452 46 81.9 18322.3 $ 1,218,077.4 453 47 96.2 21088.0 $ 1,231,473.4 454 47 90.5 26780.0 $ 1,986,374.7 455 43 92.3 21746.9 $ 1,472,406.2 456 44 95.2 20780.1 $ 1,281,537.1 457 45 83.7 9769.8 $ 175,314.9 458 44 89.8 11057.7 $ 273,925.9 459 47 97.4 23062.6 $ 1,411,337.3 460 45 84.7 17067.3 $ 1,035,563.1 461 44 98.0 7689.4 $ (177,442.7)462 46 85.0 7135.1 $ (158,038.2)463 44 96.5 11971.0 $ 298,561.8 464 45 95.6 7630.8 $ (173,050.4)465 45 94.2 26192.0 $ 1,874,736.3 466 45 89.7 17694.8 $ 1,023,188.6 467 44 82.5 15858.0 $ 943,082.4 468 46 98.3 11364.4 $ 189,560.1 469 45 83.5 12484.3 $ 504,418.8 470 44 93.1 4035.9 $ (548,198.0)

471 46 89.4 18735.3 $ 1,129,097.0 472 44 94.9 16741.2 $ 842,521.1 473 45 96.4 17783.1 $ 913,751.2 474 46 82.5 10044.7 $ 210,584.4 475 43 87.9 18116.0 $ 1,138,798.6 476 45 85.2 15946.2 $ 894,003.5 477 45 87.6 25828.5 $ 2,005,219.0 478 46 81.7 17647.6 $ 1,139,936.1 479 45 92.8 12287.0 $ 366,848.6 480 44 97.7 8311.9 $ (108,139.4)481 44 85.3 19008.9 $ 1,276,172.2 482 45 96.3 11915.9 $ 282,767.6 483 45 89.0 12163.4 $ 398,737.6 484 45 81.6 18805.2 $ 1,301,689.5 485 44 97.1 12629.9 $ 363,394.7 486 43 86.1 13185.5 $ 580,605.4 487 47 97.2 15013.6 $ 573,155.8 488 44 85.3 21970.1 $ 1,629,813.0 489 45 98.0 7234.7 $ (233,274.2)490 46 95.8 15297.5 $ 639,580.0 491 45 84.0 8071.9 $ (30,991.3)492 44 96.7 20558.6 $ 1,225,481.9 493 44 91.4 13788.4 $ 566,154.6 494 44 84.3 15130.7 $ 825,734.2 495 45 96.6 25118.8 $ 1,698,655.0 496 45 91.7 14588.2 $ 638,754.2 497 44 86.7 16700.8 $ 975,223.0 498 44 83.2 18647.1 $ 1,270,504.2 499 45 90.2 11013.0 $ 253,177.6 500 44 85.0 12271.3 $ 472,324.7

Costo de las partes (Distribución Uniforme)Valor menor $80.00Valor mayor $100.00

Demanda (Distribución Normal)Media 15000Desviación 4500

ResumenGanancia promedio $ 715,126.5 Desviación Std 1E+14Menor ingreso $ (965,162.9)Mayor ingreso $ 2,316,605.8 Veces con pérdida 44Probabilidad de pérdida zzzzz