Segunda Entrega-Simulación Gerencial.xlsx

195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 1/195 APLICACIÓN DE LA SIMULACIÓN DE MONTECARLO ME PRESENTADO POR: ANDREA PATRICIA LÓPEZ SANDOVAL MYRIMA QUINTERO BOCANEGRA TUTOR JOSÉ GIOVANY BENAVIDES GONSALES UNIVERSIDAD POLITECNICO GRAN COLOMBIA ADMINISTRACIÓN DE EMPRESAS BOGOTÁ 2015

Transcript of Segunda Entrega-Simulación Gerencial.xlsx

Page 1: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 1/195

APLICACIÓN DE LA SIMULACIÓN DE MONTECARLO ME

PRESENTADO POR:

ANDREA PATRICIA LÓPEZ SANDOVALMYRIMA QUINTERO BOCANEGRA

TUTORJOSÉ GIOVANY BENAVIDES GONSALES

UNIVERSIDAD POLITECNICO GRAN COLOMBIA

ADMINISTRACIÓN DE EMPRESASBOGOTÁ2015

Page 2: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 2/195

  IANTE EXCEL

O

La Simulación Montecarlo e

simular los acontecimientos

momento de iniciar un proyec

decisiones que tomamos y

decisiones en situaciones de i

La Simulación gerencial, nace

rentable, competitiva y capaz

precios al efectuar procesos

deducciones al momento de e

Page 3: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 3/195

INTRODUCCIÓN

  un instrumento que utiliza las organizaciones para

futuros y poder tomar decisiones adecuadas en el

o. Nos permite ver todos los resultados posibles de las

evaluar el impacto del riesgo, para tomar mejores

seguridad.

con el propósito de lograr que la empresa crezca, sea

de sobrevivir a la competencia. Con el fin de bajar

de evaluación de proyectos e identificación de posibles

mprender una idea de negocio para una empresa.

Page 4: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 4/195

TABLA DE VA

PRECIO DE LECHE  $ 2,000

1900 45% 45% 0%

2100 55% 100% 45%

 $ 10,000 DIARIOS POR PERSONA

DEMANDA DE QUESO (UNIDADES) 100

DEMANDA

98 15% 15% 0%

99 25% 40% 15%

101 45% 85% 40%

103 15% 100% 85%

PRECIO DE LITRO

DE LECHE

PROBABILIDAD DE

OCURRENCIA

PROBABILIDAD

ACUMULADA

LIMITE

INFERIOR

INTERVALO

COSTO DE MANO

DE OBRA

DEMANDADA

PROBABILIDAD DE

OCURRENCIA

PROBABILIDAD

ACUMULADA

LIMITE

INFERIOR

INTERVALO

Es el precio de la leche del periodo pasvariacion tanto de aumento como de de

!e debe tomproducir hast

Es la cantidavariacion tanado "ue n

Page 5: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 5/195

IABLES

45% 1900

100% 2100

DEMANDA

15% 98 11 $ 110,000

40% 99 11 $ 110,000

85% 101 12 $ 120,000

100% 10( 12 $ 120,000

LIMITE SUPERIOR

INTERVALO

PRECIO DE

LITRO DE

LECHE

LIMITE SUPERIOR

INTERVALO

MANO DE

OBRA

DEMANDADA

COSTO DE MANO DE

OBRA DEMANDADA

  do sobre el cual se calculara el porcentaje decremento en la siguiente tabla

r en cuenta "ue este es el costo por persona para mano de obra # "ue cada persona puedea 9 "uesos por dia

demanda de de "uesos del periodo pasado sobre el cual se calculara el porcentaje deto de aumento como de decremento en la siguiente tablase describe si la demanda es por dias se determina "ue por de&ecto es por dias'

Use!

!e a)aden las columnas mano de obra calculada con base en la variablede la demanda # el costo de esta mano de obra

Page 6: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 6/195

Page 7: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 7/195

Page 8: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 8/195

MARCO TEORICO

.  E !"#! corresponde al d"a evaluado del al ###

$.  P$%&'() !% Q*%)(% Se toma como base &'.### para el d"a , a partir del d"a $ se calcula un incremen

+, A%#-($'( L%&.%! Se calculó un valor aleatorio tomando como base la fórmula de )*cel /A%#-($'(/

+.  P$%&'( L'-$( L%&.%:  partir de )*cel $## se utiliza la función -CNS/L01, se consultó el valor alecampo l"mite inferior.

'.  A%#-($'( D%#3!#: l igual que el valor aleatorio lec2e se calculó un valor aleatorio tomando como b

6.  U3'!#!%) D%#3!#!#): Se utilizó la función -CNS/L01, el valor consultado corresponde a leatomando como b7squeda el l"mite inferior 

4,  M#3( !% O$# D%#3!#!#: Se calcula dividiendo las unidades demandadas sobre la cantidad de qcantidad de quesos es 465 por ende para calcular la disponibilidad que tenga un empleado estableceremoque elabora queso cada 2ora de acuerdo a la información suministrada,

8.  C()-( M#3( !% O$#: Se calcula multiplicando la mano de obra demandada por el COSTO DE MANO D

<.  C()-( L%&.% P#$# Q*%)(: Se calcula multiplicando las unidades de =ueso :emandadas > el ;recio L

un queso se requiere de ,' litros de lec2e.

#.  C()-( T(-# P$(!*&&'73 D'#$'# !% Q*%)(): Se calcula sumando el Costo de mano de bra ? Costo d

.  V%3-#) !% Q*%)(): Se calcula multiplicando las /nidades :emandadas > el ;recio del =ueso

$.  U-''!#! 8($ Q*%)( N($#: Calculado al restar las 1entas de =uesos 9 el Costo 0otal de ;roducción

Page 9: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 9/195

@.  E9&%!%3-% M#3( !% O$#! Se calcula al multiplicar 4la mano de obra demandada > <5 y restar las 2oras que tienen disponible el total de los empleados y conocer cuantas 2oras se pueden dedicar a elabora

+.  U3'!#!%) SOUR CREAM P$(!*&'!#): Se calcula al dividir el )*cedente de mano de obra sobre @ toes el total de 2oras disponibles de todos los empleados tras elaborar quesos, y que cada empleado solo d"a por ende se tarda @ 2oras por cada unidad de S/A CA)M, as" tenga ' 2oras solo se puede produci

'.  L%&.% R%*%$'!# 8#$# S(*$ C$%#: Se calcula al multiplicar las unidades de S/A CA)M ;roduque para elaborar una unidad se requiere un litro de lec2e.

6.  V%3-#) 8($ SOUR CREAM: Se calcula multiplicando las unidades de S/A CA)M producidas por e

B.  U-''!#!%) ( P;$!'!#) 8($ SOUR CREAM: Se calcula al restar las 1entas por S/A CA)M 9 Lorequerida para S/A CA)M5

8.  C()-( T(-# M#-%$'#%): Como solamente 2ace referencia al costo de materiales, se calcula al sumapara S/A CA)M.

16,  U-''!#!%) ( P;$!'!#) D'#$'#) T(-#%): se calcula al sumar las /tilidades o perdidas por S/A CA)

Page 10: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 10/195

Page 11: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 11/195

Page 12: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 12/195

*+

1  $ 5,000 041 Err508 05- Err508 Err508 Err501

2 $ 5,005 024 Err508 058 Err508 Err508 Err501

(  $ 5,010 08( Err508 025 Err508 Err508 Err501

4  $ 5,015 055 Err508 04- Err508 11 Err501

5  $ 5,020 0(. Err508 0.9 Err508 Err508 Err501.  $ 5,025 00- Err508 00( Err508 Err508 Err501

- $ 5,0(0 040 Err508 0.4 Err508 Err508 Err501

8  $ 5,0(5 099 Err508 0-- Err508 Err508 Err501

9 $ 5,040 0-2 Err508 0(4 Err508 Err508 Err501

10  $ 5,045 02( Err508 094 Err508 Err508 Err501

11  $ 5,050 0(5 Err508 0-9 Err508 Err508 Err501

12 $ 5,055 0-- Err508 0(1 Err508 Err508 Err501

1( $ 5,0.0 001 Err508 095 Err508 Err508 Err501

14 $ 5,0.5 08. Err508 0-4 Err508 Err508 Err501

15 $ 5,0-0 0-0 Err508 002 Err508 Err508 Err501

1. $ 5,0-. 0(4 Err508 0-0 Err508 Err508 Err501

1- $ 5,081 05( Err508 0-2 Err508 Err508 Err501

18 $ 5,08. 100 Err508 025 Err508 Err508 Err50119 $ 5,091 089 Err508 0.0 Err508 Err508 Err501

20 $ 5,09. 058 Err508 0-2 Err508 Err508 Err501

21 $ 5,101 05. Err508 005 Err508 Err508 Err501

22  $ 5,10. 0.- Err508 05- Err508 Err508 Err501

2( $ 5,111 055 Err508 005 Err508 Err508 Err501

24  $ 5,11. 005 Err508 04- Err508 Err508 Err501

25 $ 5,121 002 Err508 088 Err508 Err508 Err501

2.  $ 5,12- 058 Err508 01- Err508 Err508 Err501

2-  $ 5,1(2 054 Err508 0-( Err508 Err508 Err501

28  $ 5,1(- 044 Err508 0.- Err508 Err508 Err501

/E* E3E!

 +3E+6*3E7E

/E* 3*6 3E7E+3E+6*E++

*+E!E+++!

+ E :+E+++

ada empleado labora9' horas en un dia #

elabora 1' "ueso cadahora'

 !6 + E:+

Page 13: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 13/195

29 $ 5,142 0.5 Err508 011 Err508 Err508 Err501

(0 $ 5,14- 0.5 Err508 0.. Err508 Err508 Err501

(1 $ 5,152 020 Err508 088 Err508 Err508 Err501

(2 $ 5,15- 0.1 Err508 0.8 Err508 Err508 Err501

(( $ 5,1.( 05. Err508 059 Err508 Err508 Err501

(4  $ 5,1.8 052 Err508 09- Err508 Err508 Err501

(5 $ 5,1-( 02. Err508 020 Err508 Err508 Err501

(.  $ 5,1-8 092 Err508 051 Err508 Err508 Err501

(-  $ 5,18( 01( Err508 05( Err508 Err508 Err501

(8  $ 5,188 020 Err508 0(0 Err508 Err508 Err501(9  $ 5,194 021 Err508 090 Err508 Err508 Err501

40 $ 5,199 051 Err508 044 Err508 Err508 Err501

41  $ 5,204 0-8 Err508 055 Err508 Err508 Err501

42 $ 5,209 08( Err508 0.5 Err508 Err508 Err501

4(  $ 5,214 05- Err508 052 Err508 Err508 Err501

44  $ 5,220 01. Err508 028 Err508 Err508 Err501

45 $ 5,225 02( Err508 025 Err508 Err508 Err501

4. $ 5,2(0 0.- Err508 0-5 Err508 Err508 Err501

4- $ 5,2(5 018 Err508 0(1 Err508 Err508 Err501

48 $ 5,240 0-- Err508 091 Err508 Err508 Err501

49 $ 5,24. 0-2 Err508 080 Err508 Err508 Err501

50 $ 5,251 05- Err508 054 Err508 Err508 Err501

51 $ 5,25. 08- Err508 002 Err508 Err508 Err50152 $ 5,2.1 044 Err508 0(9 Err508 Err508 Err501

5( $ 5,2.- 0(. Err508 085 Err508 Err508 Err501

54 $ 5,2-2 0-- Err508 090 Err508 Err508 Err501

55  $ 5,2-- 025 Err508 094 Err508 Err508 Err501

5. $ 5,28( 099 Err508 014 Err508 Err508 Err501

5-  $ 5,288 02( Err508 041 Err508 Err508 Err501

58 $ 5,29( 051 Err508 025 Err508 Err508 Err501

59  $ 5,298 051 Err508 018 Err508 Err508 Err501

.0  $ 5,(04 02( Err508 084 Err508 Err508 Err501

.1  $ 5,(09 0-2 Err508 0.2 Err508 Err508 Err501

Page 14: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 14/195

.2 $ 5,(14 000 Err508 048 Err508 Err508 Err501

.( $ 5,(20 098 Err508 0(5 Err508 Err508 Err501

.4 $ 5,(25 0-0 Err508 022 Err508 Err508 Err501

.5 $ 5,((0 0.9 Err508 0(5 Err508 Err508 Err501

.. $ 5,((. 01- Err508 092 Err508 Err508 Err501

.-  $ 5,(41 005 Err508 008 Err508 Err508 Err501

.8 $ 5,(4. 0-5 Err508 025 Err508 Err508 Err501

.9  $ 5,(52 0-0 Err508 019 Err508 Err508 Err501

-0  $ 5,(5- 100 Err508 014 Err508 Err508 Err501

-1  $ 5,(.2 09. Err508 0.9 Err508 Err508 Err501-2  $ 5,(.8 081 Err508 05. Err508 Err508 Err501

-( $ 5,(-( 01- Err508 0-8 Err508 Err508 Err501

-4  $ 5,(-8 099 Err508 021 Err508 Err508 Err501

-5 $ 5,(84 0-. Err508 0(9 Err508 Err508 Err501

-.  $ 5,(89 019 Err508 0.0 Err508 Err508 Err501

--  $ 5,(95 08- Err508 058 Err508 Err508 Err501

-8 $ 5,400 0.( Err508 0-8 Err508 Err508 Err501

-9 $ 5,405 0(- Err508 095 Err508 Err508 Err501

80 $ 5,411 015 Err508 00. Err508 Err508 Err501

81 $ 5,41. 0-2 Err508 088 Err508 Err508 Err501

82 $ 5,422 00- Err508 081 Err508 Err508 Err501

8( $ 5,42- 0.1 Err508 084 Err508 Err508 Err501

84 $ 5,4(2 095 Err508 094 Err508 Err508 Err50185 $ 5,4(8 091 Err508 0-8 Err508 Err508 Err501

8. $ 5,44( 0-0 Err508 0(1 Err508 Err508 Err501

8- $ 5,449 0(9 Err508 0-( Err508 Err508 Err501

88  $ 5,454 029 Err508 0-8 Err508 Err508 Err501

89 $ 5,4.0 082 Err508 0(5 Err508 Err508 Err501

90  $ 5,4.5 09- Err508 045 Err508 Err508 Err501

91 $ 5,4-1 025 Err508 059 Err508 Err508 Err501

92  $ 5,4-. 0.8 Err508 01. Err508 Err508 Err501

9(  $ 5,482 0.9 Err508 080 Err508 Err508 Err501

94  $ 5,48- 082 Err508 002 Err508 Err508 Err501

Page 15: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 15/195

95 $ 5,49( 0.5 Err508 019 Err508 Err508 Err501

9. $ 5,498 025 Err508 0(8 Err508 Err508 Err501

9- $ 5,504 054 Err508 0-8 Err508 Err508 Err501

98 $ 5,509 081 Err508 0(1 Err508 Err508 Err501

99 $ 5,515 059 Err508 0-- Err508 Err508 Err501

100  $ 5,520 014 Err508 081 Err508 Err508 Err501

101 $ 5,52. 094 Err508 02. Err508 Err508 Err501

102  $ 5,5(1 029 Err508 09- Err508 Err508 Err501

10(  $ 5,5(- 054 Err508 010 Err508 Err508 Err501

104  $ 5,542 0.5 Err508 09( Err508 Err508 Err501105  $ 5,548 0(9 Err508 081 Err508 Err508 Err501

10. $ 5,55( 000 Err508 0(5 Err508 Err508 Err501

10-  $ 5,559 0-( Err508 0(8 Err508 Err508 Err501

108 $ 5,5.4 022 Err508 0(0 Err508 Err508 Err501

109  $ 5,5-0 04- Err508 058 Err508 Err508 Err501

110  $ 5,5-. 04( Err508 044 Err508 Err508 Err501

111 $ 5,581 05. Err508 021 Err508 Err508 Err501

112 $ 5,58- 008 Err508 0-4 Err508 Err508 Err501

11( $ 5,592 0.. Err508 0.( Err508 Err508 Err501

114 $ 5,598 0-8 Err508 025 Err508 Err508 Err501

115 $ 5,.0( 029 Err508 020 Err508 Err508 Err501

11. $ 5,.09 0-1 Err508 0.0 Err508 Err508 Err501

11- $ 5,.15 089 Err508 0-9 Err508 Err508 Err501118 $ 5,.20 084 Err508 0.( Err508 Err508 Err501

119 $ 5,.2. 0.. Err508 004 Err508 Err508 Err501

120 $ 5,.(2 041 Err508 0.5 Err508 Err508 Err501

121  $ 5,.(- 09( Err508 0(9 Err508 Err508 Err501

122 $ 5,.4( 089 Err508 028 Err508 Err508 Err501

12(  $ 5,.48 0-. Err508 045 Err508 Err508 Err501

124 $ 5,.54 041 Err508 05( Err508 Err508 Err501

125  $ 5,..0 054 Err508 012 Err508 Err508 Err501

12.  $ 5,..5 0(9 Err508 09( Err508 Err508 Err501

12-  $ 5,.-1 085 Err508 019 Err508 Err508 Err501

Page 16: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 16/195

128 $ 5,.-- 081 Err508 000 Err508 Err508 Err501

129 $ 5,.82 0.2 Err508 02- Err508 Err508 Err501

1(0 $ 5,.88 04. Err508 00( Err508 Err508 Err501

1(1 $ 5,.94 0.5 Err508 09( Err508 Err508 Err501

1(2 $ 5,.99 0(9 Err508 0-- Err508 Err508 Err501

1((  $ 5,-05 082 Err508 059 Err508 Err508 Err501

1(4 $ 5,-11 008 Err508 055 Err508 Err508 Err501

1(5  $ 5,-1- 040 Err508 02- Err508 Err508 Err501

1(.  $ 5,-22 02( Err508 0(9 Err508 Err508 Err501

1(-  $ 5,-28 0-9 Err508 029 Err508 Err508 Err5011(8  $ 5,-(4 029 Err508 0.8 Err508 Err508 Err501

1(9 $ 5,-(9 045 Err508 0.1 Err508 Err508 Err501

140  $ 5,-45 05. Err508 0-8 Err508 Err508 Err501

141 $ 5,-51 02( Err508 010 Err508 Err508 Err501

142  $ 5,-5- 040 Err508 0(5 Err508 Err508 Err501

14(  $ 5,-.2 024 Err508 021 Err508 Err508 Err501

144 $ 5,-.8 08. Err508 01. Err508 Err508 Err501

145 $ 5,--4 0(2 Err508 048 Err508 Err508 Err501

14. $ 5,-80 001 Err508 0(0 Err508 Err508 Err501

14- $ 5,-8. 02- Err508 085 Err508 Err508 Err501

148 $ 5,-91 095 Err508 050 Err508 Err508 Err501

149 $ 5,-9- 09( Err508 010 Err508 Err508 Err501

150 $ 5,80( 014 Err508 08( Err508 Err508 Err501151 $ 5,809 09- Err508 05- Err508 Err508 Err501

152 $ 5,815 0.0 Err508 09. Err508 Err508 Err501

15( $ 5,820 00( Err508 085 Err508 Err508 Err501

154  $ 5,82. 094 Err508 049 Err508 Err508 Err501

155 $ 5,8(2 021 Err508 0.8 Err508 Err508 Err501

15.  $ 5,8(8 028 Err508 09. Err508 Err508 Err501

15- $ 5,844 009 Err508 0.2 Err508 Err508 Err501

158  $ 5,850 044 Err508 048 Err508 Err508 Err501

159  $ 5,855 00- Err508 0.( Err508 Err508 Err501

1.0  $ 5,8.1 0-( Err508 052 Err508 Err508 Err501

Page 17: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 17/195

1.1 $ 5,8.- 0-- Err508 09( Err508 Err508 Err501

1.2 $ 5,8-( 0(5 Err508 008 Err508 Err508 Err501

1.( $ 5,8-9 049 Err508 028 Err508 Err508 Err501

1.4 $ 5,885 098 Err508 0-. Err508 Err508 Err501

1.5 $ 5,891 040 Err508 082 Err508 Err508 Err501

1..  $ 5,89. 0.4 Err508 0.2 Err508 Err508 Err501

1.- $ 5,902 0.( Err508 0-2 Err508 Err508 Err501

1.8  $ 5,908 082 Err508 04. Err508 Err508 Err501

1.9  $ 5,914 0-5 Err508 092 Err508 Err508 Err501

1-0  $ 5,920 05( Err508 0-9 Err508 Err508 Err5011-1  $ 5,92. 0(1 Err508 080 Err508 Err508 Err501

1-2 $ 5,9(2 048 Err508 0-- Err508 Err508 Err501

1-(  $ 5,9(8 0.. Err508 049 Err508 Err508 Err501

1-4 $ 5,944 0(( Err508 0-- Err508 Err508 Err501

1-5  $ 5,950 100 Err508 095 Err508 Err508 Err501

1-.  $ 5,95. 094 Err508 0-4 Err508 Err508 Err501

1-- $ 5,9.2 011 Err508 01- Err508 Err508 Err501

1-8 $ 5,9.8 00( Err508 0(0 Err508 Err508 Err501

1-9 $ 5,9-4 044 Err508 04. Err508 Err508 Err501

180 $ 5,980 015 Err508 0-1 Err508 Err508 Err501

181 $ 5,98. 04( Err508 08. Err508 Err508 Err501

182 $ 5,992 022 Err508 055 Err508 Err508 Err501

18( $ 5,998 085 Err508 0.0 Err508 Err508 Err501184 $ .,004 05- Err508 050 Err508 Err508 Err501

185 $ .,010 0(4 Err508 091 Err508 Err508 Err501

18. $ .,01. 0.5 Err508 04( Err508 Err508 Err501

18-  $ .,022 009 Err508 005 Err508 Err508 Err501

188 $ .,028 059 Err508 054 Err508 Err508 Err501

189  $ .,0(4 041 Err508 05. Err508 Err508 Err501

190 $ .,040 05( Err508 048 Err508 Err508 Err501

191  $ .,04. 0.( Err508 09. Err508 Err508 Err501

192  $ .,052 0(4 Err508 0.. Err508 Err508 Err501

19(  $ .,058 000 Err508 005 Err508 Err508 Err501

Page 18: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 18/195

194 $ .,0.4 0(2 Err508 085 Err508 Err508 Err501

195 $ .,0-0 091 Err508 040 Err508 Err508 Err501

19. $ .,0-. 09- Err508 02( Err508 Err508 Err501

19- $ .,082 089 Err508 052 Err508 Err508 Err501

198 $ .,088 0(1 Err508 0(. Err508 Err508 Err501

199  $ .,094 024 Err508 015 Err508 Err508 Err501

200 $ .,100 028 Err508 08. Err508 Err508 Err501

201  $ .,10. 0.9 Err508 09. Err508 Err508 Err501

202  $ .,11( 01( Err508 080 Err508 Err508 Err501

20(  $ .,119 02( Err508 04. Err508 Err508 Err501204  $ .,125 0-0 Err508 0-2 Err508 Err508 Err501

205 $ .,1(1 094 Err508 089 Err508 Err508 Err501

20.  $ .,1(- 010 Err508 001 Err508 Err508 Err501

20- $ .,14( 01- Err508 081 Err508 Err508 Err501

208  $ .,149 09- Err508 088 Err508 Err508 Err501

209  $ .,155 004 Err508 042 Err508 Err508 Err501

210 $ .,1.2 094 Err508 0-5 Err508 Err508 Err501

211 $ .,1.8 09( Err508 019 Err508 Err508 Err501

212 $ .,1-4 0(. Err508 019 Err508 Err508 Err501

21( $ .,180 0(1 Err508 024 Err508 Err508 Err501

214 $ .,18. 0.5 Err508 025 Err508 Err508 Err501

215 $ .,192 0.5 Err508 0.8 Err508 Err508 Err501

21. $ .,199 005 Err508 002 Err508 Err508 Err50121- $ .,205 0(0 Err508 04- Err508 Err508 Err501

218 $ .,211 050 Err508 05- Err508 Err508 Err501

219 $ .,21- 0-8 Err508 041 Err508 Err508 Err501

220  $ .,22( 0(2 Err508 04. Err508 Err508 Err501

221 $ .,2(0 088 Err508 05( Err508 Err508 Err501

222  $ .,2(. 050 Err508 050 Err508 Err508 Err501

22( $ .,242 054 Err508 0(8 Err508 Err508 Err501

224  $ .,248 042 Err508 0.0 Err508 Err508 Err501

225  $ .,255 020 Err508 0(9 Err508 Err508 Err501

22.  $ .,2.1 00- Err508 01( Err508 Err508 Err501

Page 19: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 19/195

22- $ .,2.- 08- Err508 0.- Err508 Err508 Err501

228 $ .,2-( 08. Err508 0-2 Err508 Err508 Err501

229 $ .,280 015 Err508 08- Err508 Err508 Err501

2(0 $ .,28. 00- Err508 04( Err508 Err508 Err501

2(1 $ .,292 0-8 Err508 0-4 Err508 Err508 Err501

2(2  $ .,299 00- Err508 022 Err508 Err508 Err501

2(( $ .,(05 0-- Err508 010 Err508 Err508 Err501

2(4  $ .,(11 08. Err508 018 Err508 Err508 Err501

2(5  $ .,(1- 0.. Err508 09( Err508 Err508 Err501

2(.  $ .,(24 010 Err508 0(8 Err508 Err508 Err5012(-  $ .,((0 0-0 Err508 022 Err508 Err508 Err501

2(8 $ .,((. 0(( Err508 055 Err508 Err508 Err501

2(9  $ .,(4( 08. Err508 0(2 Err508 Err508 Err501

240 $ .,(49 011 Err508 041 Err508 Err508 Err501

241  $ .,(55 08( Err508 085 Err508 Err508 Err501

242  $ .,(.2 022 Err508 050 Err508 Err508 Err501

24( $ .,(.8 02- Err508 042 Err508 Err508 Err501

244 $ .,(-5 0-( Err508 011 Err508 Err508 Err501

245 $ .,(81 09( Err508 090 Err508 Err508 Err501

24. $ .,(8- 052 Err508 01- Err508 Err508 Err501

24- $ .,(94 01( Err508 0-0 Err508 Err508 Err501

248 $ .,400 0(8 Err508 0-- Err508 Err508 Err501

249 $ .,40- 011 Err508 049 Err508 Err508 Err501250 $ .,41( 02. Err508 0.1 Err508 Err508 Err501

251 $ .,419 004 Err508 010 Err508 Err508 Err501

252 $ .,42. 014 Err508 01( Err508 Err508 Err501

25(  $ .,4(2 004 Err508 0-5 Err508 Err508 Err501

254 $ .,4(9 0-( Err508 0-- Err508 Err508 Err501

255  $ .,445 094 Err508 024 Err508 Err508 Err501

25. $ .,451 018 Err508 099 Err508 Err508 Err501

25-  $ .,458 0.9 Err508 0-0 Err508 Err508 Err501

258  $ .,4.4 085 Err508 018 Err508 Err508 Err501

259  $ .,4-1 004 Err508 09- Err508 Err508 Err501

Page 20: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 20/195

2.0 $ .,4-- 0(8 Err508 0-8 Err508 Err508 Err501

2.1 $ .,484 0.8 Err508 00. Err508 Err508 Err501

2.2 $ .,490 080 Err508 040 Err508 Err508 Err501

2.( $ .,49- 092 Err508 050 Err508 Err508 Err501

2.4 $ .,50( 0-- Err508 04. Err508 Err508 Err501

2.5  $ .,510 012 Err508 049 Err508 Err508 Err501

2.. $ .,51. 02- Err508 058 Err508 Err508 Err501

2.-  $ .,52( 0(0 Err508 0.. Err508 Err508 Err501

2.8  $ .,529 020 Err508 014 Err508 Err508 Err501

2.9  $ .,5(. 044 Err508 0-( Err508 Err508 Err5012-0  $ .,542 0.0 Err508 094 Err508 Err508 Err501

2-1 $ .,549 02. Err508 08( Err508 Err508 Err501

2-2  $ .,555 01. Err508 02( Err508 Err508 Err501

2-( $ .,5.2 002 Err508 0-9 Err508 Err508 Err501

2-4  $ .,5.9 0-0 Err508 041 Err508 Err508 Err501

2-5  $ .,5-5 0(4 Err508 0.. Err508 Err508 Err501

2-. $ .,582 01. Err508 044 Err508 Err508 Err501

2-- $ .,588 08. Err508 048 Err508 Err508 Err501

2-8 $ .,595 022 Err508 0(. Err508 Err508 Err501

2-9 $ .,.02 0(- Err508 09. Err508 Err508 Err501

280 $ .,.08 004 Err508 0-( Err508 Err508 Err501

281 $ .,.15 01( Err508 0(4 Err508 Err508 Err501

282 $ .,.21 080 Err508 0-1 Err508 Err508 Err50128( $ .,.28 0(2 Err508 0.8 Err508 Err508 Err501

284 $ .,.(5 052 Err508 021 Err508 Err508 Err501

285 $ .,.41 059 Err508 041 Err508 Err508 Err501

28.  $ .,.48 005 Err508 028 Err508 Err508 Err501

28- $ .,.55 0(1 Err508 0(- Err508 Err508 Err501

288  $ .,..1 00. Err508 02( Err508 Err508 Err501

289 $ .,..8 0(. Err508 045 Err508 Err508 Err501

290  $ .,.-4 008 Err508 095 Err508 Err508 Err501

291  $ .,.81 0-0 Err508 025 Err508 Err508 Err501

292  $ .,.88 051 Err508 0.4 Err508 Err508 Err501

Page 21: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 21/195

Page 22: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 22/195

(2. $ .,919 000 Err508 0-2 Err508 Err508 Err501

(2- $ .,92. 080 Err508 042 Err508 Err508 Err501

(28 $ .,9(( 0.8 Err508 09- Err508 Err508 Err501

(29 $ .,940 012 Err508 051 Err508 Err508 Err501

((0 $ .,94- 05- Err508 0-2 Err508 Err508 Err501

((1  $ .,954 048 Err508 029 Err508 Err508 Err501

((2 $ .,9.1 058 Err508 04. Err508 Err508 Err501

(((  $ .,9.8 00( Err508 100 Err508 Err508 Err501

((4  $ .,9-5 018 Err508 024 Err508 Err508 Err501

((5  $ .,982 0(0 Err508 044 Err508 Err508 Err501((.  $ .,989 010 Err508 025 Err508 Err508 Err501

((- $ .,99. 0-2 Err508 009 Err508 Err508 Err501

((8  $ -,00( 05- Err508 0-4 Err508 Err508 Err501

((9 $ -,010 019 Err508 0-5 Err508 Err508 Err501

(40  $ -,01- 058 Err508 025 Err508 Err508 Err501

(41  $ -,024 0-. Err508 095 Err508 Err508 Err501

(42 $ -,0(1 0-- Err508 004 Err508 Err508 Err501

(4( $ -,0(8 0.1 Err508 012 Err508 Err508 Err501

(44 $ -,045 0.5 Err508 005 Err508 Err508 Err501

(45 $ -,052 00. Err508 015 Err508 Err508 Err501

(4. $ -,059 099 Err508 012 Err508 Err508 Err501

(4- $ -,0.. 009 Err508 0(9 Err508 Err508 Err501

(48 $ -,0-( 0(. Err508 01( Err508 Err508 Err501(49 $ -,080 085 Err508 095 Err508 Err508 Err501

(50 $ -,08- 041 Err508 041 Err508 Err508 Err501

(51 $ -,094 091 Err508 0(5 Err508 Err508 Err501

(52  $ -,101 0-- Err508 0.- Err508 Err508 Err501

(5( $ -,108 08. Err508 0-- Err508 Err508 Err501

(54  $ -,115 0-4 Err508 095 Err508 Err508 Err501

(55 $ -,12( 049 Err508 09. Err508 Err508 Err501

(5.  $ -,1(0 04. Err508 022 Err508 Err508 Err501

(5-  $ -,1(- 010 Err508 02. Err508 Err508 Err501

(58  $ -,144 052 Err508 0-4 Err508 Err508 Err501

Page 23: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 23/195

(59 $ -,151 025 Err508 014 Err508 Err508 Err501

(.0 $ -,158 089 Err508 05( Err508 Err508 Err501

(.1 $ -,1.5 04- Err508 005 Err508 Err508 Err501

(.2 $ -,1-( 0.0 Err508 019 Err508 Err508 Err501

(.( $ -,180 0.. Err508 020 Err508 Err508 Err501

(.4  $ -,18- 08( Err508 0(1 Err508 Err508 Err501

(.5 $ -,194 0.0 Err508 041 Err508 Err508 Err501

(..  $ -,201 015 Err508 028 Err508 Err508 Err501

(.-  $ -,208 0-( Err508 014 Err508 Err508 Err501

(.8  $ -,21. 098 Err508 08- Err508 Err508 Err501(.9  $ -,22( 0(5 Err508 054 Err508 Err508 Err501

(-0 $ -,2(0 0.8 Err508 052 Err508 Err508 Err501

(-1  $ -,2(- 00( Err508 0.9 Err508 Err508 Err501

(-2 $ -,245 054 Err508 05( Err508 Err508 Err501

(-(  $ -,252 0.2 Err508 095 Err508 Err508 Err501

(-4  $ -,259 08- Err508 014 Err508 Err508 Err501

(-5 $ -,2.. 0(. Err508 024 Err508 Err508 Err501

(-. $ -,2-4 0.4 Err508 01( Err508 Err508 Err501

(-- $ -,281 00( Err508 019 Err508 Err508 Err501

(-8 $ -,288 021 Err508 0.. Err508 Err508 Err501

(-9 $ -,295 01- Err508 041 Err508 Err508 Err501

(80 $ -,(0( 058 Err508 045 Err508 Err508 Err501

(81 $ -,(10 092 Err508 021 Err508 Err508 Err501(82 $ -,(1- 088 Err508 00. Err508 Err508 Err501

(8( $ -,(25 042 Err508 0-9 Err508 Err508 Err501

(84 $ -,((2 058 Err508 082 Err508 Err508 Err501

(85  $ -,((9 014 Err508 0(9 Err508 Err508 Err501

(8. $ -,(4- 080 Err508 080 Err508 Err508 Err501

(8-  $ -,(54 002 Err508 0(1 Err508 Err508 Err501

(88 $ -,(.1 019 Err508 0.2 Err508 Err508 Err501

(89  $ -,(.9 081 Err508 0(4 Err508 Err508 Err501

(90  $ -,(-. 00. Err508 0(. Err508 Err508 Err501

(91  $ -,(8( 022 Err508 020 Err508 Err508 Err501

Page 24: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 24/195

(92 $ -,(91 005 Err508 084 Err508 Err508 Err501

(9( $ -,(98 0.4 Err508 0.0 Err508 Err508 Err501

(94 $ -,40. 00- Err508 01( Err508 Err508 Err501

(95 $ -,41( 0-. Err508 0(. Err508 Err508 Err501

(9. $ -,420 011 Err508 080 Err508 Err508 Err501

(9-  $ -,428 012 Err508 009 Err508 Err508 Err501

(98 $ -,4(5 05. Err508 019 Err508 Err508 Err501

(99  $ -,44( 0(- Err508 0.- Err508 Err508 Err501

400  $ -,450 059 Err508 089 Err508 Err508 Err501

401  $ -,458 01( Err508 0(4 Err508 Err508 Err501402  $ -,4.5 0-2 Err508 090 Err508 Err508 Err501

40( $ -,4-( 050 Err508 048 Err508 Err508 Err501

404  $ -,480 01- Err508 0.- Err508 Err508 Err501

405 $ -,488 022 Err508 015 Err508 Err508 Err501

40.  $ -,495 028 Err508 014 Err508 Err508 Err501

40-  $ -,502 0(4 Err508 0(( Err508 Err508 Err501

408 $ -,510 010 Err508 048 Err508 Err508 Err501

409 $ -,518 025 Err508 0-. Err508 Err508 Err501

410 $ -,525 0-1 Err508 092 Err508 Err508 Err501

411 $ -,5(( 08. Err508 098 Err508 Err508 Err501

412 $ -,540 040 Err508 0.0 Err508 Err508 Err501

41( $ -,548 099 Err508 022 Err508 Err508 Err501

414 $ -,555 0(5 Err508 0.5 Err508 Err508 Err501415 $ -,5.( 095 Err508 015 Err508 Err508 Err501

41. $ -,5-0 04- Err508 09- Err508 Err508 Err501

41- $ -,5-8 054 Err508 08( Err508 Err508 Err501

418  $ -,585 0-5 Err508 040 Err508 Err508 Err501

419 $ -,59( 011 Err508 018 Err508 Err508 Err501

420  $ -,.01 092 Err508 0(. Err508 Err508 Err501

421 $ -,.08 02. Err508 00- Err508 Err508 Err501

422  $ -,.1. 01. Err508 02- Err508 Err508 Err501

42(  $ -,.2( 044 Err508 0-4 Err508 Err508 Err501

424  $ -,.(1 02. Err508 050 Err508 Err508 Err501

Page 25: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 25/195

425 $ -,.(9 05. Err508 02( Err508 Err508 Err501

42. $ -,.4. 020 Err508 045 Err508 Err508 Err501

42- $ -,.54 05. Err508 0.2 Err508 Err508 Err501

428 $ -,..2 0.9 Err508 0-4 Err508 Err508 Err501

429 $ -,..9 018 Err508 011 Err508 Err508 Err501

4(0  $ -,.-- 05. Err508 081 Err508 Err508 Err501

4(1 $ -,.85 095 Err508 08- Err508 Err508 Err501

4(2  $ -,.92 028 Err508 004 Err508 Err508 Err501

4((  $ -,-00 0(. Err508 015 Err508 Err508 Err501

4(4  $ -,-08 02. Err508 01. Err508 Err508 Err5014(5  $ -,-15 0(5 Err508 025 Err508 Err508 Err501

4(. $ -,-2( 0.8 Err508 0-9 Err508 Err508 Err501

4(-  $ -,-(1 0(8 Err508 0.8 Err508 Err508 Err501

4(8 $ -,-(9 091 Err508 021 Err508 Err508 Err501

4(9  $ -,-4. 002 Err508 05( Err508 Err508 Err501

440  $ -,-54 044 Err508 0.1 Err508 Err508 Err501

441 $ -,-.2 04. Err508 08( Err508 Err508 Err501

442 $ -,--0 020 Err508 008 Err508 Err508 Err501

44( $ -,--- 028 Err508 092 Err508 Err508 Err501

444 $ -,-85 048 Err508 0.8 Err508 Err508 Err501

445 $ -,-9( 045 Err508 040 Err508 Err508 Err501

44. $ -,801 029 Err508 0.9 Err508 Err508 Err501

44- $ -,809 025 Err508 012 Err508 Err508 Err501448 $ -,81. 08. Err508 0-5 Err508 Err508 Err501

449 $ -,824 0-8 Err508 028 Err508 Err508 Err501

450 $ -,8(2 0-( Err508 0(8 Err508 Err508 Err501

451  $ -,840 015 Err508 005 Err508 Err508 Err501

452 $ -,848 02- Err508 022 Err508 Err508 Err501

45(  $ -,855 095 Err508 0.0 Err508 Err508 Err501

454 $ -,8.( 059 Err508 084 Err508 Err508 Err501

455  $ -,8-1 089 Err508 051 Err508 Err508 Err501

45.  $ -,8-9 005 Err508 042 Err508 Err508 Err501

45-  $ -,88- 009 Err508 0-- Err508 Err508 Err501

Page 26: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 26/195

458 $ -,895 0.2 Err508 020 Err508 Err508 Err501

459 $ -,90( 092 Err508 0.. Err508 Err508 Err501

4.0 $ -,911 05- Err508 08( Err508 Err508 Err501

4.1 $ -,919 0-0 Err508 02. Err508 Err508 Err501

4.2 $ -,92. 018 Err508 0(( Err508 Err508 Err501

4.(  $ -,9(4 0-4 Err508 01- Err508 Err508 Err501

4.4 $ -,942 094 Err508 0(. Err508 Err508 Err501

4.5  $ -,950 059 Err508 052 Err508 Err508 Err501

4..  $ -,958 054 Err508 045 Err508 Err508 Err501

4.-  $ -,9.. 084 Err508 091 Err508 Err508 Err5014.8  $ -,9-4 0-9 Err508 055 Err508 Err508 Err501

4.9 $ -,982 009 Err508 00- Err508 Err508 Err501

4-0  $ -,990 02. Err508 02. Err508 Err508 Err501

4-1 $ -,998 0-4 Err508 091 Err508 Err508 Err501

4-2  $ 8,00. 094 Err508 024 Err508 Err508 Err501

4-(  $ 8,014 09( Err508 0-4 Err508 Err508 Err501

4-4 $ 8,022 04- Err508 00. Err508 Err508 Err501

4-5 $ 8,0(0 019 Err508 08. Err508 Err508 Err501

4-. $ 8,0(8 0.( Err508 012 Err508 Err508 Err501

4-- $ 8,04. 04- Err508 04- Err508 Err508 Err501

4-8 $ 8,054 012 Err508 040 Err508 Err508 Err501

4-9 $ 8,0.2 0.4 Err508 02( Err508 Err508 Err501

480 $ 8,0-0 042 Err508 09- Err508 Err508 Err501481 $ 8,0-8 02( Err508 08. Err508 Err508 Err501

482 $ 8,08- 0(4 Err508 0-2 Err508 Err508 Err501

48( $ 8,095 029 Err508 0-1 Err508 Err508 Err501

484  $ 8,10( 002 Err508 0(4 Err508 Err508 Err501

485 $ 8,111 0(5 Err508 081 Err508 Err508 Err501

48.  $ 8,119 05. Err508 0-9 Err508 Err508 Err501

48- $ 8,12- 044 Err508 025 Err508 Err508 Err501

488  $ 8,1(5 0-( Err508 100 Err508 Err508 Err501

489  $ 8,14( 002 Err508 0-9 Err508 Err508 Err501

490  $ 8,151 084 Err508 009 Err508 Err508 Err501

Page 27: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 27/195

491 $ 8,1.0 0.8 Err508 02. Err508 Err508 Err501

492 $ 8,1.8 0-1 Err508 029 Err508 Err508 Err501

49( $ 8,1-. 048 Err508 021 Err508 Err508 Err501

494 $ 8,184 01. Err508 0(8 Err508 Err508 Err501

495 $ 8,192 00( Err508 040 Err508 Err508 Err501

49.  $ 8,200 015 Err508 001 Err508 Err508 Err501

49- $ 8,209 014 Err508 044 Err508 Err508 Err501

498  $ 8,21- 012 Err508 084 Err508 Err508 Err501

499  $ 8,225 080 Err508 049 Err508 Err508 Err501

500  $ 8,2(( 019 Err508 0.9 Err508 Err508 Err501501  $ 8,242 002 Err508 0(1 Err508 Err508 Err501

502 $ 8,250 080 Err508 0.5 Err508 Err508 Err501

50(  $ 8,258 052 Err508 0(. Err508 Err508 Err501

504 $ 8,2.. 0(5 Err508 0(2 Err508 Err508 Err501

505  $ 8,2-5 0(4 Err508 019 Err508 Err508 Err501

50.  $ 8,28( 0.4 Err508 048 Err508 Err508 Err501

50- $ 8,291 099 Err508 042 Err508 Err508 Err501

508 $ 8,299 041 Err508 042 Err508 Err508 Err501

509 $ 8,(08 049 Err508 0(9 Err508 Err508 Err501

510 $ 8,(1. 08. Err508 0.. Err508 Err508 Err501

511 $ 8,(24 005 Err508 01. Err508 Err508 Err501

512 $ 8,((( 088 Err508 092 Err508 Err508 Err501

51( $ 8,(41 020 Err508 0-9 Err508 Err508 Err501514 $ 8,(49 084 Err508 082 Err508 Err508 Err501

515 $ 8,(58 0.9 Err508 00. Err508 Err508 Err501

51. $ 8,(.. 025 Err508 000 Err508 Err508 Err501

51-  $ 8,(-4 09( Err508 024 Err508 Err508 Err501

518 $ 8,(8( 094 Err508 0-5 Err508 Err508 Err501

519  $ 8,(91 05. Err508 008 Err508 Err508 Err501

520 $ 8,400 0(0 Err508 099 Err508 Err508 Err501

521  $ 8,408 049 Err508 094 Err508 Err508 Err501

522  $ 8,41. 001 Err508 0(2 Err508 Err508 Err501

52(  $ 8,425 040 Err508 018 Err508 Err508 Err501

Page 28: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 28/195

524 $ 8,4(( 024 Err508 024 Err508 Err508 Err501

525 $ 8,442 015 Err508 0.1 Err508 Err508 Err501

52. $ 8,450 0-. Err508 0-1 Err508 Err508 Err501

52- $ 8,459 00( Err508 092 Err508 Err508 Err501

528 $ 8,4.- 040 Err508 0.0 Err508 Err508 Err501

529  $ 8,4-5 008 Err508 001 Err508 Err508 Err501

5(0 $ 8,484 094 Err508 09- Err508 Err508 Err501

5(1  $ 8,492 0(1 Err508 0(1 Err508 Err508 Err501

5(2  $ 8,501 040 Err508 0(9 Err508 Err508 Err501

5((  $ 8,509 058 Err508 005 Err508 Err508 Err5015(4  $ 8,518 019 Err508 0(( Err508 Err508 Err501

5(5 $ 8,52. 0(8 Err508 040 Err508 Err508 Err501

5(.  $ 8,5(5 0-2 Err508 04- Err508 Err508 Err501

5(- $ 8,54( 05- Err508 024 Err508 Err508 Err501

5(8  $ 8,552 05- Err508 01. Err508 Err508 Err501

5(9  $ 8,5.1 0.2 Err508 094 Err508 Err508 Err501

540 $ 8,5.9 059 Err508 0-5 Err508 Err508 Err501

541 $ 8,5-8 049 Err508 08. Err508 Err508 Err501

542 $ 8,58. 021 Err508 021 Err508 Err508 Err501

54( $ 8,595 0.4 Err508 002 Err508 Err508 Err501

544 $ 8,.0( 0(1 Err508 084 Err508 Err508 Err501

545 $ 8,.12 08- Err508 004 Err508 Err508 Err501

54. $ 8,.21 01- Err508 045 Err508 Err508 Err50154- $ 8,.29 04- Err508 011 Err508 Err508 Err501

548 $ 8,.(8 028 Err508 0(- Err508 Err508 Err501

549 $ 8,.4- 020 Err508 005 Err508 Err508 Err501

550  $ 8,.55 022 Err508 09. Err508 Err508 Err501

551 $ 8,..4 0(( Err508 04( Err508 Err508 Err501

552  $ 8,.-( 001 Err508 0(1 Err508 Err508 Err501

55( $ 8,.81 059 Err508 010 Err508 Err508 Err501

554  $ 8,.90 045 Err508 054 Err508 Err508 Err501

555  $ 8,.99 010 Err508 012 Err508 Err508 Err501

55.  $ 8,-0- 09- Err508 0.4 Err508 Err508 Err501

Page 29: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 29/195

55- $ 8,-1. 0.0 Err508 054 Err508 Err508 Err501

558 $ 8,-25 009 Err508 0-( Err508 Err508 Err501

559 $ 8,-(( 0.. Err508 00( Err508 Err508 Err501

5.0 $ 8,-42 0-1 Err508 0.. Err508 Err508 Err501

5.1 $ 8,-51 091 Err508 010 Err508 Err508 Err501

5.2  $ 8,-.0 08- Err508 0-1 Err508 Err508 Err501

5.( $ 8,-.8 0.9 Err508 0.0 Err508 Err508 Err501

5.4  $ 8,--- 048 Err508 0.( Err508 Err508 Err501

5.5  $ 8,-8. 001 Err508 092 Err508 Err508 Err501

5..  $ 8,-95 000 Err508 005 Err508 Err508 Err5015.-  $ 8,804 00- Err508 08( Err508 Err508 Err501

5.8 $ 8,812 09- Err508 0(- Err508 Err508 Err501

5.9  $ 8,821 045 Err508 025 Err508 Err508 Err501

5-0 $ 8,8(0 0(5 Err508 008 Err508 Err508 Err501

5-1  $ 8,8(9 0.8 Err508 0.( Err508 Err508 Err501

5-2  $ 8,848 08( Err508 0-- Err508 Err508 Err501

5-( $ 8,85- 042 Err508 02( Err508 Err508 Err501

5-4 $ 8,8.5 05- Err508 09- Err508 Err508 Err501

5-5 $ 8,8-4 02- Err508 0-9 Err508 Err508 Err501

5-. $ 8,88( 094 Err508 091 Err508 Err508 Err501

5-- $ 8,892 0.2 Err508 089 Err508 Err508 Err501

5-8 $ 8,901 008 Err508 029 Err508 Err508 Err501

5-9 $ 8,910 0.. Err508 024 Err508 Err508 Err501580 $ 8,919 08( Err508 0.. Err508 Err508 Err501

581 $ 8,928 0.8 Err508 02. Err508 Err508 Err501

582 $ 8,9(- 094 Err508 0-. Err508 Err508 Err501

58(  $ 8,945 0-5 Err508 095 Err508 Err508 Err501

584 $ 8,954 0(1 Err508 089 Err508 Err508 Err501

585  $ 8,9.( 0.- Err508 085 Err508 Err508 Err501

58. $ 8,9-2 052 Err508 04( Err508 Err508 Err501

58-  $ 8,981 0(8 Err508 085 Err508 Err508 Err501

588  $ 8,990 04. Err508 048 Err508 Err508 Err501

589  $ 8,999 0.4 Err508 048 Err508 Err508 Err501

Page 30: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 30/195

590 $ 9,008 018 Err508 0-4 Err508 Err508 Err501

591 $ 9,01- 0-4 Err508 029 Err508 Err508 Err501

592 $ 9,02. 0.- Err508 0-4 Err508 Err508 Err501

59( $ 9,0(5 025 Err508 0-1 Err508 Err508 Err501

594 $ 9,044 08. Err508 059 Err508 Err508 Err501

595  $ 9,05( 041 Err508 0(4 Err508 Err508 Err501

59. $ 9,0.2 05( Err508 099 Err508 Err508 Err501

59-  $ 9,0-2 02- Err508 050 Err508 Err508 Err501

598  $ 9,081 090 Err508 080 Err508 Err508 Err501

599  $ 9,090 0(5 Err508 0-5 Err508 Err508 Err501.00  $ 9,099 050 Err508 0-4 Err508 Err508 Err501

.01 $ 9,108 08. Err508 041 Err508 Err508 Err501

.02  $ 9,11- 08. Err508 015 Err508 Err508 Err501

.0( $ 9,12. 082 Err508 0(1 Err508 Err508 Err501

.04  $ 9,1(5 040 Err508 012 Err508 Err508 Err501

.05  $ 9,144 001 Err508 00- Err508 Err508 Err501

.0. $ 9,15( 005 Err508 02( Err508 Err508 Err501

.0- $ 9,1.( 055 Err508 042 Err508 Err508 Err501

.08 $ 9,1-2 0.( Err508 012 Err508 Err508 Err501

.09 $ 9,181 0(. Err508 028 Err508 Err508 Err501

.10 $ 9,190 0-5 Err508 010 Err508 Err508 Err501

.11 $ 9,199 042 Err508 020 Err508 Err508 Err501

.12 $ 9,209 0-( Err508 021 Err508 Err508 Err501

.1( $ 9,218 0(4 Err508 0-5 Err508 Err508 Err501

.14 $ 9,22- 08- Err508 090 Err508 Err508 Err501

.15 $ 9,2(. 0-( Err508 0.2 Err508 Err508 Err501

.1.  $ 9,245 059 Err508 0-( Err508 Err508 Err501

.1- $ 9,255 0-8 Err508 050 Err508 Err508 Err501

.18  $ 9,2.4 050 Err508 019 Err508 Err508 Err501

.19 $ 9,2-( 04( Err508 040 Err508 Err508 Err501

.20  $ 9,282 014 Err508 041 Err508 Err508 Err501

.21  $ 9,292 092 Err508 0.0 Err508 Err508 Err501

.22  $ 9,(01 028 Err508 0.8 Err508 Err508 Err501

Page 31: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 31/195

.2( $ 9,(10 0.8 Err508 019 Err508 Err508 Err501

.24 $ 9,(20 055 Err508 014 Err508 Err508 Err501

.25 $ 9,(29 0.1 Err508 08- Err508 Err508 Err501

.2. $ 9,((8 095 Err508 0.. Err508 Err508 Err501

.2- $ 9,(48 048 Err508 0-2 Err508 Err508 Err501

.28  $ 9,(5- 0(1 Err508 080 Err508 Err508 Err501

.29 $ 9,(.. 02- Err508 0(5 Err508 Err508 Err501

.(0  $ 9,(-. 011 Err508 0.- Err508 Err508 Err501

.(1  $ 9,(85 0(. Err508 090 Err508 Err508 Err501

.(2  $ 9,(94 09. Err508 092 Err508 Err508 Err501

.((  $ 9,404 04. Err508 09( Err508 Err508 Err501

.(4 $ 9,41( 054 Err508 08. Err508 Err508 Err501

.(5  $ 9,42( 0.2 Err508 01. Err508 Err508 Err501

.(. $ 9,4(2 09- Err508 010 Err508 Err508 Err501

.(-  $ 9,442 0-. Err508 012 Err508 Err508 Err501

.(8  $ 9,451 02( Err508 004 Err508 Err508 Err501

.(9 $ 9,4.0 0.1 Err508 054 Err508 Err508 Err501

.40 $ 9,4-0 0(( Err508 059 Err508 Err508 Err501

.41 $ 9,4-9 0-( Err508 0.1 Err508 Err508 Err501

.42 $ 9,489 010 Err508 091 Err508 Err508 Err501

.4( $ 9,498 040 Err508 015 Err508 Err508 Err501

.44 $ 9,508 088 Err508 0.2 Err508 Err508 Err501

.45 $ 9,51- 0-. Err508 082 Err508 Err508 Err501

.4. $ 9,52- 029 Err508 005 Err508 Err508 Err501

.4- $ 9,5(. 092 Err508 018 Err508 Err508 Err501

.48 $ 9,54. 059 Err508 084 Err508 Err508 Err501

.49  $ 9,555 0(0 Err508 015 Err508 Err508 Err501

.50 $ 9,5.5 0(0 Err508 085 Err508 Err508 Err501

.51  $ 9,5-5 01- Err508 02( Err508 Err508 Err501

.52 $ 9,584 059 Err508 0.1 Err508 Err508 Err501

.5(  $ 9,594 04- Err508 010 Err508 Err508 Err501

.54  $ 9,.0( 099 Err508 049 Err508 Err508 Err501

.55  $ 9,.1( 019 Err508 001 Err508 Err508 Err501

Page 32: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 32/195

.5. $ 9,.2( 054 Err508 094 Err508 Err508 Err501

.5- $ 9,.(2 02- Err508 084 Err508 Err508 Err501

.58 $ 9,.42 0.5 Err508 045 Err508 Err508 Err501

.59 $ 9,.51 010 Err508 021 Err508 Err508 Err501

..0 $ 9,..1 019 Err508 0-- Err508 Err508 Err501

..1  $ 9,.-1 0.. Err508 029 Err508 Err508 Err501

..2 $ 9,.80 0.4 Err508 0.- Err508 Err508 Err501

..(  $ 9,.90 00. Err508 0.9 Err508 Err508 Err501

..4  $ 9,-00 021 Err508 08( Err508 Err508 Err501

..5  $ 9,-10 0.0 Err508 001 Err508 Err508 Err501

...  $ 9,-19 0.4 Err508 0(9 Err508 Err508 Err501

..- $ 9,-29 04- Err508 0(- Err508 Err508 Err501

..8  $ 9,-(9 01( Err508 018 Err508 Err508 Err501

..9 $ 9,-48 0.. Err508 010 Err508 Err508 Err501

.-0  $ 9,-58 082 Err508 00- Err508 Err508 Err501

.-1  $ 9,-.8 010 Err508 08. Err508 Err508 Err501

.-2 $ 9,--8 0.2 Err508 045 Err508 Err508 Err501

.-( $ 9,-8- 02- Err508 081 Err508 Err508 Err501

.-4 $ 9,-9- 09- Err508 0(1 Err508 Err508 Err501

.-5 $ 9,80- 0(2 Err508 0-5 Err508 Err508 Err501

.-. $ 9,81- 0-1 Err508 045 Err508 Err508 Err501

.-- $ 9,82- 0.8 Err508 0.0 Err508 Err508 Err501

.-8 $ 9,8(. 0.5 Err508 0.2 Err508 Err508 Err501

.-9 $ 9,84. 029 Err508 015 Err508 Err508 Err501

.80 $ 9,85. 008 Err508 059 Err508 Err508 Err501

.81 $ 9,8.. 0(4 Err508 021 Err508 Err508 Err501

.82  $ 9,8-. 098 Err508 00( Err508 Err508 Err501

.8( $ 9,88. 0-5 Err508 0(( Err508 Err508 Err501

.84  $ 9,89. 0-2 Err508 001 Err508 Err508 Err501

.85 $ 9,90. 090 Err508 055 Err508 Err508 Err501

.8.  $ 9,915 094 Err508 0(2 Err508 Err508 Err501

.8-  $ 9,925 059 Err508 0-2 Err508 Err508 Err501

.88  $ 9,9(5 0-4 Err508 089 Err508 Err508 Err501

Page 33: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 33/195

Page 34: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 34/195

-22 $ 10,2-9 0-8 Err508 081 Err508 Err508 Err501

-2( $ 10,289 002 Err508 000 Err508 Err508 Err501

-24 $ 10,299 0(0 Err508 084 Err508 Err508 Err501

-25 $ 10,(10 0-4 Err508 092 Err508 Err508 Err501

-2. $ 10,(20 080 Err508 094 Err508 Err508 Err501

-2-  $ 10,((0 0-0 Err508 044 Err508 Err508 Err501

-28 $ 10,(41 0(2 Err508 098 Err508 Err508 Err501

-29  $ 10,(51 0-5 Err508 01- Err508 Err508 Err501

-(0  $ 10,(.1 012 Err508 008 Err508 Err508 Err501

-(1  $ 10,(-2 0(4 Err508 0(. Err508 Err508 Err501-(2  $ 10,(82 019 Err508 02- Err508 Err508 Err501

-(( $ 10,(92 042 Err508 0-5 Err508 Err508 Err501

-(4  $ 10,40( 009 Err508 058 Err508 Err508 Err501

-(5 $ 10,41( 081 Err508 0(- Err508 Err508 Err501

-(.  $ 10,424 02. Err508 005 Err508 Err508 Err501

-(-  $ 10,4(4 00. Err508 044 Err508 Err508 Err501

-(8 $ 10,444 010 Err508 05( Err508 Err508 Err501

-(9 $ 10,455 00( Err508 02. Err508 Err508 Err501

-40 $ 10,4.5 05- Err508 0-- Err508 Err508 Err501

-41 $ 10,4-. 0.- Err508 0.0 Err508 Err508 Err501

-42 $ 10,48. 094 Err508 0-5 Err508 Err508 Err501

-4( $ 10,49- 054 Err508 09- Err508 Err508 Err501

-44 $ 10,50- 08( Err508 059 Err508 Err508 Err501-45 $ 10,518 051 Err508 051 Err508 Err508 Err501

-4. $ 10,528 09( Err508 022 Err508 Err508 Err501

-4- $ 10,5(9 0(2 Err508 09. Err508 Err508 Err501

-48  $ 10,549 0(1 Err508 002 Err508 Err508 Err501

-49 $ 10,5.0 022 Err508 0.1 Err508 Err508 Err501

-50  $ 10,5-0 0-. Err508 0-. Err508 Err508 Err501

-51 $ 10,581 029 Err508 0-- Err508 Err508 Err501

-52  $ 10,592 0-( Err508 005 Err508 Err508 Err501

-5(  $ 10,.02 0(- Err508 049 Err508 Err508 Err501

-54  $ 10,.1( 0-0 Err508 08( Err508 Err508 Err501

Page 35: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 35/195

-55 $ 10,.2( 089 Err508 05. Err508 Err508 Err501

-5. $ 10,.(4 019 Err508 084 Err508 Err508 Err501

-5- $ 10,.45 021 Err508 0(9 Err508 Err508 Err501

-58 $ 10,.55 0-. Err508 0-0 Err508 Err508 Err501

-59 $ 10,... 094 Err508 01( Err508 Err508 Err501

-.0  $ 10,.-- 01( Err508 081 Err508 Err508 Err501

-.1 $ 10,.8- 059 Err508 005 Err508 Err508 Err501

-.2  $ 10,.98 009 Err508 054 Err508 Err508 Err501

-.(  $ 10,-09 0.9 Err508 0(( Err508 Err508 Err501

-.4  $ 10,-19 008 Err508 0-( Err508 Err508 Err501-.5  $ 10,-(0 0-- Err508 050 Err508 Err508 Err501

-.. $ 10,-41 014 Err508 0-2 Err508 Err508 Err501

-.-  $ 10,-52 09. Err508 0-4 Err508 Err508 Err501

-.8 $ 10,-.2 0.- Err508 05( Err508 Err508 Err501

-.9  $ 10,--( 091 Err508 0.( Err508 Err508 Err501

--0  $ 10,-84 0-4 Err508 089 Err508 Err508 Err501

--1 $ 10,-95 00- Err508 0(- Err508 Err508 Err501

--2 $ 10,805 085 Err508 088 Err508 Err508 Err501

--( $ 10,81. 018 Err508 0(. Err508 Err508 Err501

--4 $ 10,82- 0.9 Err508 0-. Err508 Err508 Err501

--5 $ 10,8(8 0(9 Err508 02- Err508 Err508 Err501

--. $ 10,849 020 Err508 049 Err508 Err508 Err501

--- $ 10,8.0 05( Err508 058 Err508 Err508 Err501--8 $ 10,8-0 082 Err508 019 Err508 Err508 Err501

--9 $ 10,881 091 Err508 049 Err508 Err508 Err501

-80 $ 10,892 014 Err508 0(1 Err508 Err508 Err501

-81  $ 10,90( 095 Err508 042 Err508 Err508 Err501

-82 $ 10,914 029 Err508 004 Err508 Err508 Err501

-8(  $ 10,925 095 Err508 082 Err508 Err508 Err501

-84 $ 10,9(. 0.0 Err508 002 Err508 Err508 Err501

-85  $ 10,94- 0(4 Err508 059 Err508 Err508 Err501

-8.  $ 10,958 080 Err508 0.4 Err508 Err508 Err501

-8-  $ 10,9.9 048 Err508 011 Err508 Err508 Err501

Page 36: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 36/195

Page 37: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 37/195

821 $ 11,(48 08- Err508 045 Err508 Err508 Err501

822 $ 11,(59 082 Err508 028 Err508 Err508 Err501

82( $ 11,(-1 019 Err508 08. Err508 Err508 Err501

824 $ 11,(82 002 Err508 059 Err508 Err508 Err501

825 $ 11,(9( 009 Err508 025 Err508 Err508 Err501

82.  $ 11,405 02( Err508 0.8 Err508 Err508 Err501

82- $ 11,41. 0(4 Err508 00- Err508 Err508 Err501

828  $ 11,428 010 Err508 012 Err508 Err508 Err501

829  $ 11,4(9 009 Err508 048 Err508 Err508 Err501

8(0  $ 11,450 029 Err508 012 Err508 Err508 Err5018(1  $ 11,4.2 08- Err508 0(4 Err508 Err508 Err501

8(2 $ 11,4-( 050 Err508 0-0 Err508 Err508 Err501

8((  $ 11,485 020 Err508 0.5 Err508 Err508 Err501

8(4 $ 11,49. 095 Err508 0.( Err508 Err508 Err501

8(5  $ 11,508 002 Err508 050 Err508 Err508 Err501

8(.  $ 11,519 08( Err508 0-5 Err508 Err508 Err501

8(- $ 11,5(1 058 Err508 052 Err508 Err508 Err501

8(8 $ 11,542 055 Err508 00- Err508 Err508 Err501

8(9 $ 11,554 02- Err508 0.2 Err508 Err508 Err501

840 $ 11,5.5 0-. Err508 054 Err508 Err508 Err501

841 $ 11,5-- 022 Err508 0(- Err508 Err508 Err501

842 $ 11,589 0-0 Err508 0(2 Err508 Err508 Err501

84( $ 11,.00 090 Err508 00. Err508 Err508 Err501844 $ 11,.12 0-- Err508 082 Err508 Err508 Err501

845 $ 11,.2( 051 Err508 098 Err508 Err508 Err501

84. $ 11,.(5 0(9 Err508 05- Err508 Err508 Err501

84-  $ 11,.4- 040 Err508 0-9 Err508 Err508 Err501

848 $ 11,.58 085 Err508 098 Err508 Err508 Err501

849  $ 11,.-0 08( Err508 05( Err508 Err508 Err501

850 $ 11,.82 042 Err508 04- Err508 Err508 Err501

851  $ 11,.9( 05( Err508 0(- Err508 Err508 Err501

852  $ 11,-05 008 Err508 0.9 Err508 Err508 Err501

85(  $ 11,-1- 020 Err508 008 Err508 Err508 Err501

Page 38: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 38/195

854 $ 11,-28 0-5 Err508 090 Err508 Err508 Err501

855 $ 11,-40 02( Err508 090 Err508 Err508 Err501

85. $ 11,-52 02( Err508 041 Err508 Err508 Err501

85- $ 11,-.4 0(( Err508 091 Err508 Err508 Err501

858 $ 11,--5 0.5 Err508 0.( Err508 Err508 Err501

859  $ 11,-8- 02. Err508 01. Err508 Err508 Err501

8.0 $ 11,-99 0.8 Err508 020 Err508 Err508 Err501

8.1  $ 11,811 001 Err508 05( Err508 Err508 Err501

8.2  $ 11,82( 0.4 Err508 0.1 Err508 Err508 Err501

8.(  $ 11,8(4 015 Err508 020 Err508 Err508 Err5018.4  $ 11,84. 0.4 Err508 089 Err508 Err508 Err501

8.5 $ 11,858 050 Err508 0.- Err508 Err508 Err501

8..  $ 11,8-0 041 Err508 0(. Err508 Err508 Err501

8.- $ 11,882 05. Err508 098 Err508 Err508 Err501

8.8  $ 11,894 0.9 Err508 0.1 Err508 Err508 Err501

8.9  $ 11,90. 091 Err508 0-0 Err508 Err508 Err501

8-0 $ 11,91- 051 Err508 040 Err508 Err508 Err501

8-1 $ 11,929 0(2 Err508 02- Err508 Err508 Err501

8-2 $ 11,941 041 Err508 085 Err508 Err508 Err501

8-( $ 11,95( 082 Err508 05( Err508 Err508 Err501

8-4 $ 11,9.5 0-9 Err508 09( Err508 Err508 Err501

8-5 $ 11,9-- 09. Err508 090 Err508 Err508 Err501

8-. $ 11,989 051 Err508 084 Err508 Err508 Err5018-- $ 12,001 08. Err508 05- Err508 Err508 Err501

8-8 $ 12,01( 009 Err508 022 Err508 Err508 Err501

8-9 $ 12,025 00- Err508 044 Err508 Err508 Err501

880  $ 12,0(- 040 Err508 00. Err508 Err508 Err501

881 $ 12,049 04( Err508 004 Err508 Err508 Err501

882  $ 12,0.1 002 Err508 00( Err508 Err508 Err501

88( $ 12,0-( 08- Err508 009 Err508 Err508 Err501

884  $ 12,085 044 Err508 091 Err508 Err508 Err501

885  $ 12,09- 0.1 Err508 00- Err508 Err508 Err501

88.  $ 12,110 05- Err508 044 Err508 Err508 Err501

Page 39: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 39/195

88- $ 12,122 055 Err508 0(8 Err508 Err508 Err501

888 $ 12,1(4 00- Err508 0.5 Err508 Err508 Err501

889 $ 12,14. 01. Err508 099 Err508 Err508 Err501

890 $ 12,158 0.5 Err508 024 Err508 Err508 Err501

891 $ 12,1-0 029 Err508 00. Err508 Err508 Err501

892  $ 12,182 028 Err508 0-1 Err508 Err508 Err501

89( $ 12,195 0.4 Err508 0.1 Err508 Err508 Err501

894  $ 12,20- 0(. Err508 0.- Err508 Err508 Err501

895  $ 12,219 029 Err508 055 Err508 Err508 Err501

89.  $ 12,2(1 082 Err508 05. Err508 Err508 Err50189-  $ 12,24( 0(4 Err508 088 Err508 Err508 Err501

898 $ 12,25. 0.8 Err508 015 Err508 Err508 Err501

899  $ 12,2.8 0(- Err508 004 Err508 Err508 Err501

900 $ 12,280 025 Err508 0(( Err508 Err508 Err501

901  $ 12,292 095 Err508 059 Err508 Err508 Err501

902  $ 12,(05 091 Err508 0-- Err508 Err508 Err501

90( $ 12,(1- 004 Err508 0.2 Err508 Err508 Err501

904 $ 12,(29 029 Err508 05. Err508 Err508 Err501

905 $ 12,(42 020 Err508 004 Err508 Err508 Err501

90. $ 12,(54 012 Err508 0-4 Err508 Err508 Err501

90- $ 12,(.. 020 Err508 041 Err508 Err508 Err501

908 $ 12,(-9 000 Err508 051 Err508 Err508 Err501

909 $ 12,(91 082 Err508 004 Err508 Err508 Err501910 $ 12,404 045 Err508 08- Err508 Err508 Err501

911 $ 12,41. 048 Err508 04( Err508 Err508 Err501

912 $ 12,428 0(0 Err508 085 Err508 Err508 Err501

91(  $ 12,441 024 Err508 055 Err508 Err508 Err501

914 $ 12,45( 094 Err508 018 Err508 Err508 Err501

915  $ 12,4.. 002 Err508 054 Err508 Err508 Err501

91. $ 12,4-8 08. Err508 09( Err508 Err508 Err501

91-  $ 12,491 052 Err508 000 Err508 Err508 Err501

918  $ 12,50( 090 Err508 002 Err508 Err508 Err501

919  $ 12,51. 082 Err508 025 Err508 Err508 Err501

Page 40: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 40/195

920 $ 12,528 0-2 Err508 0(4 Err508 Err508 Err501

921 $ 12,541 05. Err508 0.2 Err508 Err508 Err501

922 $ 12,55( 010 Err508 011 Err508 Err508 Err501

92( $ 12,5.. 01( Err508 002 Err508 Err508 Err501

924 $ 12,5-8 054 Err508 0(8 Err508 Err508 Err501

925  $ 12,591 0(1 Err508 014 Err508 Err508 Err501

92. $ 12,.04 0.4 Err508 04- Err508 Err508 Err501

92-  $ 12,.1. 045 Err508 0(9 Err508 Err508 Err501

928  $ 12,.29 082 Err508 059 Err508 Err508 Err501

929  $ 12,.41 0-5 Err508 0(( Err508 Err508 Err5019(0  $ 12,.54 100 Err508 0.9 Err508 Err508 Err501

9(1 $ 12,..- 052 Err508 0.( Err508 Err508 Err501

9(2  $ 12,.-9 09- Err508 0-- Err508 Err508 Err501

9(( $ 12,.92 024 Err508 0-9 Err508 Err508 Err501

9(4  $ 12,-05 045 Err508 08. Err508 Err508 Err501

9(5  $ 12,-1- 015 Err508 0-5 Err508 Err508 Err501

9(. $ 12,-(0 0-- Err508 012 Err508 Err508 Err501

9(- $ 12,-4( 000 Err508 019 Err508 Err508 Err501

9(8 $ 12,-5. 095 Err508 010 Err508 Err508 Err501

9(9 $ 12,-.8 01- Err508 05. Err508 Err508 Err501

940 $ 12,-81 059 Err508 02( Err508 Err508 Err501

941 $ 12,-94 00. Err508 001 Err508 Err508 Err501

942 $ 12,80- 0-0 Err508 050 Err508 Err508 Err50194( $ 12,819 0.9 Err508 098 Err508 Err508 Err501

944 $ 12,8(2 0-0 Err508 09- Err508 Err508 Err501

945 $ 12,845 0(5 Err508 058 Err508 Err508 Err501

94.  $ 12,858 0(0 Err508 0(2 Err508 Err508 Err501

94- $ 12,8-1 0-2 Err508 059 Err508 Err508 Err501

948  $ 12,884 0.0 Err508 011 Err508 Err508 Err501

949 $ 12,89- 08- Err508 081 Err508 Err508 Err501

950  $ 12,910 04. Err508 01- Err508 Err508 Err501

951  $ 12,922 010 Err508 08- Err508 Err508 Err501

952  $ 12,9(5 094 Err508 0-1 Err508 Err508 Err501

Page 41: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 41/195

95( $ 12,948 085 Err508 080 Err508 Err508 Err501

954 $ 12,9.1 0.2 Err508 0(5 Err508 Err508 Err501

955 $ 12,9-4 002 Err508 01. Err508 Err508 Err501

95. $ 12,98- 085 Err508 0.5 Err508 Err508 Err501

95- $ 1(,000 08. Err508 02( Err508 Err508 Err501

958  $ 1(,01( 09- Err508 05. Err508 Err508 Err501

959 $ 1(,02. 0-8 Err508 01. Err508 Err508 Err501

9.0  $ 1(,0(9 0(5 Err508 0-4 Err508 Err508 Err501

9.1  $ 1(,052 014 Err508 02( Err508 Err508 Err501

9.2  $ 1(,0.5 04. Err508 082 Err508 Err508 Err5019.(  $ 1(,0-8 094 Err508 095 Err508 Err508 Err501

9.4 $ 1(,091 025 Err508 08. Err508 Err508 Err501

9.5  $ 1(,105 020 Err508 055 Err508 Err508 Err501

9.. $ 1(,118 040 Err508 0.0 Err508 Err508 Err501

9.-  $ 1(,1(1 014 Err508 0(. Err508 Err508 Err501

9.8  $ 1(,144 0-2 Err508 0(1 Err508 Err508 Err501

9.9 $ 1(,15- 0.( Err508 0-. Err508 Err508 Err501

9-0 $ 1(,1-0 095 Err508 0-. Err508 Err508 Err501

9-1 $ 1(,18( 0-1 Err508 080 Err508 Err508 Err501

9-2 $ 1(,19- 02. Err508 00- Err508 Err508 Err501

9-( $ 1(,210 091 Err508 008 Err508 Err508 Err501

9-4 $ 1(,22( 0.9 Err508 0.. Err508 Err508 Err501

9-5 $ 1(,2(. 005 Err508 05- Err508 Err508 Err5019-. $ 1(,249 025 Err508 04- Err508 Err508 Err501

9-- $ 1(,2.( 02( Err508 019 Err508 Err508 Err501

9-8 $ 1(,2-. 0.8 Err508 05. Err508 Err508 Err501

9-9  $ 1(,289 00( Err508 0-. Err508 Err508 Err501

980 $ 1(,(02 04- Err508 00( Err508 Err508 Err501

981  $ 1(,(1. 02( Err508 0-5 Err508 Err508 Err501

982 $ 1(,(29 08- Err508 022 Err508 Err508 Err501

98(  $ 1(,(42 019 Err508 0-0 Err508 Err508 Err501

984  $ 1(,(5. 0-. Err508 0-2 Err508 Err508 Err501

985  $ 1(,(.9 098 Err508 0-0 Err508 Err508 Err501

Page 42: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 42/195

98. $ 1(,(82 0-- Err508 088 Err508 Err508 Err501

98- $ 1(,(9. 050 Err508 08. Err508 Err508 Err501

988 $ 1(,409 044 Err508 0(5 Err508 Err508 Err501

989 $ 1(,42( 094 Err508 0(9 Err508 Err508 Err501

990 $ 1(,4(. 059 Err508 004 Err508 Err508 Err501

991  $ 1(,450 08. Err508 0(9 Err508 Err508 Err501

992 $ 1(,4.( 0-( Err508 004 Err508 Err508 Err501

99(  $ 1(,4-. 0(- Err508 01. Err508 Err508 Err501

994  $ 1(,490 098 Err508 0(- Err508 Err508 Err501

995  $ 1(,50( 01( Err508 094 Err508 Err508 Err50199.  $ 1(,51- 080 Err508 0.4 Err508 Err508 Err501

99- $ 1(,5(0 048 Err508 020 Err508 Err508 Err501

998  $ 1(,544 01( Err508 022 Err508 Err508 Err501

999 $ 1(,55- 0.. Err508 08. Err508 Err508 Err501

1000  $ 1(,5-1 042 Err508 0.4 Err508 Err508 Err501

Page 43: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 43/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

 !6 3E7E/++ E!

!6 66+3/*; *+*+ E

E!!<E6+! E E!!

6*3*+ / E!+3

E=EE6E +E :+ 7+!'

*+E! ! E+/*+!

 /ara producir una unidad sedemora (' horas pues dicen "uesolamante hacen (' unidades en

un dia'

Page 44: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 44/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 45: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 45/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 46: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 46/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 47: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 47/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 48: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 48/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 49: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 49/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 50: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 50/195

Page 51: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 51/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 52: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 52/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 53: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 53/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 54: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 54/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 55: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 55/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 56: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 56/195

Page 57: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 57/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 58: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 58/195

Page 59: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 59/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 60: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 60/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 61: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 61/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 62: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 62/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 63: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 63/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 64: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 64/195

Page 65: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 65/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 66: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 66/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 67: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 67/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 68: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 68/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 69: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 69/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 70: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 70/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 71: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 71/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 72: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 72/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 73: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 73/195

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508

Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509

Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508Err508 Err509 Err509 Err509 Err501 Err508

Page 74: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 74/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

3E7E EE*+/++ ! E+

<E6+! / !E+

 6*3*+E! />*+! /! E+

!6 66+3+6E*+3E!

6*3*+E! />*+! *+*+!

 66+3E!

Page 75: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 75/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 76: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 76/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 77: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 77/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 78: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 78/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 79: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 79/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 80: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 80/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 81: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 81/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 82: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 82/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 83: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 83/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 84: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 84/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 85: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 85/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 86: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 86/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 87: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 87/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 88: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 88/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 89: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 89/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 90: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 90/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 91: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 91/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 92: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 92/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 93: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 93/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 94: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 94/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 95: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 95/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 96: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 96/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 97: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 97/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 98: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 98/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 99: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 99/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 100: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 100/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 101: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 101/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 102: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 102/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 103: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 103/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 104: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 104/195

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Err501 Err501 Err509 Err509 Err509

Page 105: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 105/195

*+ !um ? !6 66+3 /*; *+*+ E E!!1 @<+3EA2 @<+3EA( @<+3EA4 @<+3EA5 @<+3EA. @<+3EA- @<+3EA8 @<+3EA9 @<+3EA10 @<+3EA11 @<+3EA12 @<+3EA1( @<+3EA14 @<+3EA15 @<+3EA1. @<+3EA1- @<+3EA18 @<+3EA19 @<+3EA20 @<+3EA

21 @<+3EA !622 @<+3EA2( @<+3EA24 @<+3EA25 @<+3EA2. @<+3EA2- @<+3EA28 @<+3EA29 @<+3EA(0 @<+3EA(1 @<+3EA(2 @<+3EA

$ 0

$ 2

$ 4

$ .

$ 8

$ 10

$ 12

A&'s T'#%e

Page 106: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 106/195

(( @<+3EA(4 @<+3EA(5 @<+3EA(. @<+3EA(- @<+3EA(8 @<+3EA(9 @<+3EA40 @<+3EA41 @<+3EA42 @<+3EA

4( @<+3EA44 @<+3EA45 @<+3EA4. @<+3EA4- @<+3EA48 @<+3EA49 @<+3EA50 @<+3EA

T"#% Res%# VALUE*

Page 107: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 107/195

 66+3 E /*; E E!! $(89(00

T"#%

Page 108: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 108/195

Page 109: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 109/195

Page 110: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 110/195

Page 111: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 111/195

*+ !um ? <E6+! E E!!1 @<+3EA2 @<+3EA( @<+3EA4 @<+3EA5 @<+3EA. @<+3EA- @<+3EA8 @<+3EA

9 @<+3EA10 @<+3EA11 @<+3EA12 @<+3EA1( @<+3EA14 @<+3EA15 @<+3EA1. @<+3EA1- @<+3EA18 @<+3EA19 @<+3EA20 @<+3EA21 @<+3EA22 @<+3EA

2( @<+3EA24 @<+3EA25 @<+3EA2. @<+3EA

<E6+!2- @<+3EA28 @<+3EA29 @<+3EA(0 @<+3EA(1 @<+3EA(2 @<+3EA(( @<+3EA(4 @<+3EA

$ 0

$ 2

$ 4

$ .

$ 8

$ 10

$ 12

A&'s T'#%e

Page 112: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 112/195

(5 @<+3EA(. @<+3EA(- @<+3EA(8 @<+3EA(9 @<+3EA40 @<+3EA41 @<+3EA42 @<+3EA4( @<+3EA44 @<+3EA

45 @<+3EA4. @<+3EA4- @<+3EA48 @<+3EA49 @<+3EA50 @<+3EA

T"#% Res%# VALUE*

Page 113: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 113/195

 E E!! $51984.

T"#%

Page 114: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 114/195

Page 115: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 115/195

Page 116: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 116/195

Page 117: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 117/195

ata*+ !um ? !6 66+3 /!um ? <E6+! E E!!1 @<+3EA @<+3EA2 @<+3EA @<+3EA( @<+3EA @<+3EA4 @<+3EA @<+3EA5 @<+3EA @<+3EA. @<+3EA @<+3EA- @<+3EA @<+3EA8 @<+3EA @<+3EA9 @<+3EA @<+3EA10 @<+3EA @<+3EA11 @<+3EA @<+3EA12 @<+3EA @<+3EA1( @<+3EA @<+3EA14 @<+3EA @<+3EA15 @<+3EA @<+3EA1. @<+3EA @<+3EA1- @<+3EA @<+3EA18 @<+3EA @<+3EA19 @<+3EA @<+3EA20 @<+3EA @<+3EA21 @<+3EA @<+3EA22 @<+3EA @<+3EA2( @<+3EA @<+3EA24 @<+3EA @<+3EA25 @<+3EA @<+3EA2. @<+3EA @<+3EA2- @<+3EA @<+3EA28 @<+3EA @<+3EA29 @<+3EA @<+3EA(0 @<+3EA @<+3EA(1 @<+3EA @<+3EA(2 @<+3EA @<+3EA(( @<+3EA @<+3EA(4 @<+3EA @<+3EA(5 @<+3EA @<+3EA(. @<+3EA @<+3EA(- @<+3EA @<+3EA(8 @<+3EA @<+3EA(9 @<+3EA @<+3EA40 @<+3EA @<+3EA41 @<+3EA @<+3EA42 @<+3EA @<+3EA4( @<+3EA @<+3EA44 @<+3EA @<+3EA *+ 1

Page 118: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 118/195

45 @<+3EA @<+3EA4. @<+3EA @<+3EA4- @<+3EA @<+3EA48 @<+3EA @<+3EA49 @<+3EA @<+3EA

50 @<+3EA @<+3EAT"#% Res%# VALUE* VALUE*

Page 119: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 119/195

2 ( 4 5 . - 8 9 10 11 12 1

Page 120: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 120/195

Page 121: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 121/195

14 15 1. 1- 18 19 20 21 22 2( 24

C+

ata

Page 122: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 122/195

Page 123: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 123/195

5 2. 2- 28 29 (0 (1 (2 (( (4 (5 (.

 T'#%e

olumn

Page 124: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 124/195

VENTAS DE QUESOS $19-8.

 6 66+3 /*; E E! $421850

Page 125: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 125/195

(- (8 (9 40 41 42 4( 44 45 4. 4- 48

Page 126: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 126/195

Page 127: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 127/195

ENTAS DE QUESOS $19-8.

!6 66+3 /*; E E! $42

49 50

Page 128: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 128/195

Page 129: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 129/195

850

Page 130: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 130/195

Page 131: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 131/195

*+ !um ? 6*3*+E! />*+! *+*+! 66+3E!1 @<+3EA2 @<+3EA( @<+3EA4 @<+3EA5 @<+3EA. @<+3EA

- @<+3EA8 @<+3EA9 @<+3EA10 @<+3EA11 @<+3EA12 @<+3EA1( @<+3EA14 @<+3EA15 @<+3EA1. @<+3EA1- @<+3EA

18 @<+3EA19 @<+3EA20 @<+3EA21 @<+3EA22 @<+3EA2( @<+3EA24 @<+3EA25 @<+3EA2. @<+3EA2- @<+3EA28 @<+3EA

29 @<+3EA(0 @<+3EA(1 @<+3EA(2 @<+3EA(( @<+3EA(4 @<+3EA(5 @<+3EA(. @<+3EA(- @<+3EA(8 @<+3EA(9 @<+3EA

40 @<+3EA41 @<+3EA42 @<+3EA4( @<+3EA44 @<+3EA45 @<+3EA4. @<+3EA4- @<+3EA48 @<+3EA

6*3*+E! /E*$95

$ 0

$ 2

$ 4

$ .

$ 8

$ 10

$ 12

A&'s T'#%e

Page 132: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 132/195

49 @<+3EA50 @<+3EA51 @<+3EA52 @<+3EA5( @<+3EA54 @<+3EA55 @<+3EA

5. @<+3EA5- @<+3EA58 @<+3EA59 @<+3EA.0 @<+3EA.1 @<+3EA.2 @<+3EA.( @<+3EA.4 @<+3EA.5 @<+3EA.. @<+3EA

.- @<+3EA

.8 @<+3EA

.9 @<+3EA-0 @<+3EA-1 @<+3EA-2 @<+3EA-( @<+3EA-4 @<+3EA-5 @<+3EA-. @<+3EA-- @<+3EA

-8 @<+3EA-9 @<+3EA80 @<+3EA81 @<+3EA82 @<+3EA8( @<+3EA84 @<+3EA85 @<+3EA8. @<+3EA8- @<+3EA88 @<+3EA

89 @<+3EA90 @<+3EA91 @<+3EA92 @<+3EA9( @<+3EA94 @<+3EA95 @<+3EA9. @<+3EA9- @<+3EA

Page 133: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 133/195

98 @<+3EA99 @<+3EA100 @<+3EA101 @<+3EA102 @<+3EA10( @<+3EA104 @<+3EA

105 @<+3EA10. @<+3EA10- @<+3EA108 @<+3EA109 @<+3EA110 @<+3EA111 @<+3EA112 @<+3EA11( @<+3EA114 @<+3EA115 @<+3EA

11. @<+3EA11- @<+3EA118 @<+3EA119 @<+3EA120 @<+3EA121 @<+3EA122 @<+3EA12( @<+3EA124 @<+3EA125 @<+3EA12. @<+3EA

12- @<+3EA128 @<+3EA129 @<+3EA1(0 @<+3EA1(1 @<+3EA1(2 @<+3EA1(( @<+3EA1(4 @<+3EA1(5 @<+3EA1(. @<+3EA1(- @<+3EA

1(8 @<+3EA1(9 @<+3EA140 @<+3EA141 @<+3EA142 @<+3EA14( @<+3EA144 @<+3EA145 @<+3EA14. @<+3EA

Page 134: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 134/195

14- @<+3EA148 @<+3EA149 @<+3EA150 @<+3EA151 @<+3EA152 @<+3EA15( @<+3EA

154 @<+3EA155 @<+3EA15. @<+3EA15- @<+3EA158 @<+3EA159 @<+3EA1.0 @<+3EA1.1 @<+3EA1.2 @<+3EA1.( @<+3EA1.4 @<+3EA

1.5 @<+3EA1.. @<+3EA1.- @<+3EA1.8 @<+3EA1.9 @<+3EA1-0 @<+3EA1-1 @<+3EA1-2 @<+3EA1-( @<+3EA1-4 @<+3EA1-5 @<+3EA

1-. @<+3EA1-- @<+3EA1-8 @<+3EA1-9 @<+3EA180 @<+3EA181 @<+3EA182 @<+3EA18( @<+3EA184 @<+3EA185 @<+3EA18. @<+3EA

18- @<+3EA188 @<+3EA189 @<+3EA190 @<+3EA191 @<+3EA192 @<+3EA19( @<+3EA194 @<+3EA195 @<+3EA

Page 135: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 135/195

19. @<+3EA19- @<+3EA198 @<+3EA199 @<+3EA200 @<+3EA201 @<+3EA202 @<+3EA

20( @<+3EA204 @<+3EA205 @<+3EA20. @<+3EA20- @<+3EA208 @<+3EA209 @<+3EA210 @<+3EA211 @<+3EA212 @<+3EA21( @<+3EA

214 @<+3EA215 @<+3EA21. @<+3EA21- @<+3EA218 @<+3EA219 @<+3EA220 @<+3EA221 @<+3EA222 @<+3EA22( @<+3EA224 @<+3EA

225 @<+3EA22. @<+3EA22- @<+3EA228 @<+3EA229 @<+3EA2(0 @<+3EA2(1 @<+3EA2(2 @<+3EA2(( @<+3EA2(4 @<+3EA2(5 @<+3EA

2(. @<+3EA2(- @<+3EA2(8 @<+3EA2(9 @<+3EA240 @<+3EA241 @<+3EA242 @<+3EA24( @<+3EA244 @<+3EA

Page 136: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 136/195

245 @<+3EA24. @<+3EA24- @<+3EA248 @<+3EA249 @<+3EA250 @<+3EA251 @<+3EA

252 @<+3EA25( @<+3EA254 @<+3EA255 @<+3EA25. @<+3EA25- @<+3EA258 @<+3EA259 @<+3EA2.0 @<+3EA2.1 @<+3EA2.2 @<+3EA

2.( @<+3EA2.4 @<+3EA2.5 @<+3EA2.. @<+3EA2.- @<+3EA2.8 @<+3EA2.9 @<+3EA2-0 @<+3EA2-1 @<+3EA2-2 @<+3EA2-( @<+3EA

2-4 @<+3EA2-5 @<+3EA2-. @<+3EA2-- @<+3EA2-8 @<+3EA2-9 @<+3EA280 @<+3EA281 @<+3EA282 @<+3EA28( @<+3EA284 @<+3EA

285 @<+3EA28. @<+3EA28- @<+3EA288 @<+3EA289 @<+3EA290 @<+3EA291 @<+3EA292 @<+3EA29( @<+3EA

Page 137: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 137/195

294 @<+3EA295 @<+3EA29. @<+3EA29- @<+3EA298 @<+3EA299 @<+3EA(00 @<+3EA

(01 @<+3EA(02 @<+3EA(0( @<+3EA(04 @<+3EA(05 @<+3EA(0. @<+3EA(0- @<+3EA(08 @<+3EA(09 @<+3EA(10 @<+3EA(11 @<+3EA

(12 @<+3EA(1( @<+3EA(14 @<+3EA(15 @<+3EA(1. @<+3EA(1- @<+3EA(18 @<+3EA(19 @<+3EA(20 @<+3EA(21 @<+3EA(22 @<+3EA

(2( @<+3EA(24 @<+3EA(25 @<+3EA(2. @<+3EA(2- @<+3EA(28 @<+3EA(29 @<+3EA((0 @<+3EA((1 @<+3EA((2 @<+3EA((( @<+3EA

((4 @<+3EA((5 @<+3EA((. @<+3EA((- @<+3EA((8 @<+3EA((9 @<+3EA(40 @<+3EA(41 @<+3EA(42 @<+3EA

Page 138: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 138/195

(4( @<+3EA(44 @<+3EA(45 @<+3EA(4. @<+3EA(4- @<+3EA(48 @<+3EA(49 @<+3EA

(50 @<+3EA(51 @<+3EA(52 @<+3EA(5( @<+3EA(54 @<+3EA(55 @<+3EA(5. @<+3EA(5- @<+3EA(58 @<+3EA(59 @<+3EA(.0 @<+3EA

(.1 @<+3EA(.2 @<+3EA(.( @<+3EA(.4 @<+3EA(.5 @<+3EA(.. @<+3EA(.- @<+3EA(.8 @<+3EA(.9 @<+3EA(-0 @<+3EA(-1 @<+3EA

(-2 @<+3EA(-( @<+3EA(-4 @<+3EA(-5 @<+3EA(-. @<+3EA(-- @<+3EA(-8 @<+3EA(-9 @<+3EA(80 @<+3EA(81 @<+3EA(82 @<+3EA

(8( @<+3EA(84 @<+3EA(85 @<+3EA(8. @<+3EA(8- @<+3EA(88 @<+3EA(89 @<+3EA(90 @<+3EA(91 @<+3EA

Page 139: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 139/195

(92 @<+3EA(9( @<+3EA(94 @<+3EA(95 @<+3EA(9. @<+3EA(9- @<+3EA(98 @<+3EA

(99 @<+3EA400 @<+3EA401 @<+3EA402 @<+3EA40( @<+3EA404 @<+3EA405 @<+3EA40. @<+3EA40- @<+3EA408 @<+3EA409 @<+3EA

410 @<+3EA411 @<+3EA412 @<+3EA41( @<+3EA414 @<+3EA415 @<+3EA41. @<+3EA41- @<+3EA418 @<+3EA419 @<+3EA420 @<+3EA

421 @<+3EA422 @<+3EA42( @<+3EA424 @<+3EA425 @<+3EA42. @<+3EA42- @<+3EA428 @<+3EA429 @<+3EA4(0 @<+3EA4(1 @<+3EA

4(2 @<+3EA4(( @<+3EA4(4 @<+3EA4(5 @<+3EA4(. @<+3EA4(- @<+3EA4(8 @<+3EA4(9 @<+3EA440 @<+3EA

Page 140: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 140/195

441 @<+3EA442 @<+3EA44( @<+3EA444 @<+3EA445 @<+3EA44. @<+3EA44- @<+3EA

448 @<+3EA449 @<+3EA450 @<+3EA451 @<+3EA452 @<+3EA45( @<+3EA454 @<+3EA455 @<+3EA45. @<+3EA45- @<+3EA458 @<+3EA

459 @<+3EA4.0 @<+3EA4.1 @<+3EA4.2 @<+3EA4.( @<+3EA4.4 @<+3EA4.5 @<+3EA4.. @<+3EA4.- @<+3EA4.8 @<+3EA4.9 @<+3EA

4-0 @<+3EA4-1 @<+3EA4-2 @<+3EA4-( @<+3EA4-4 @<+3EA4-5 @<+3EA4-. @<+3EA4-- @<+3EA4-8 @<+3EA4-9 @<+3EA480 @<+3EA

481 @<+3EA482 @<+3EA48( @<+3EA484 @<+3EA485 @<+3EA48. @<+3EA48- @<+3EA488 @<+3EA489 @<+3EA

Page 141: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 141/195

490 @<+3EA491 @<+3EA492 @<+3EA49( @<+3EA494 @<+3EA495 @<+3EA49. @<+3EA

49- @<+3EA498 @<+3EA499 @<+3EA500 @<+3EA501 @<+3EA502 @<+3EA50( @<+3EA504 @<+3EA505 @<+3EA50. @<+3EA50- @<+3EA

508 @<+3EA509 @<+3EA510 @<+3EA511 @<+3EA512 @<+3EA51( @<+3EA514 @<+3EA515 @<+3EA51. @<+3EA51- @<+3EA518 @<+3EA

519 @<+3EA520 @<+3EA521 @<+3EA522 @<+3EA52( @<+3EA524 @<+3EA525 @<+3EA52. @<+3EA52- @<+3EA528 @<+3EA529 @<+3EA

5(0 @<+3EA5(1 @<+3EA5(2 @<+3EA5(( @<+3EA5(4 @<+3EA5(5 @<+3EA5(. @<+3EA5(- @<+3EA5(8 @<+3EA

Page 142: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 142/195

5(9 @<+3EA540 @<+3EA541 @<+3EA542 @<+3EA54( @<+3EA544 @<+3EA545 @<+3EA

54. @<+3EA54- @<+3EA548 @<+3EA549 @<+3EA550 @<+3EA551 @<+3EA552 @<+3EA55( @<+3EA554 @<+3EA555 @<+3EA55. @<+3EA

55- @<+3EA558 @<+3EA559 @<+3EA5.0 @<+3EA5.1 @<+3EA5.2 @<+3EA5.( @<+3EA5.4 @<+3EA5.5 @<+3EA5.. @<+3EA5.- @<+3EA

5.8 @<+3EA5.9 @<+3EA5-0 @<+3EA5-1 @<+3EA5-2 @<+3EA5-( @<+3EA5-4 @<+3EA5-5 @<+3EA5-. @<+3EA5-- @<+3EA5-8 @<+3EA

5-9 @<+3EA580 @<+3EA581 @<+3EA582 @<+3EA58( @<+3EA584 @<+3EA585 @<+3EA58. @<+3EA58- @<+3EA

Page 143: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 143/195

588 @<+3EA589 @<+3EA590 @<+3EA591 @<+3EA592 @<+3EA59( @<+3EA594 @<+3EA

595 @<+3EA59. @<+3EA59- @<+3EA598 @<+3EA599 @<+3EA.00 @<+3EA.01 @<+3EA.02 @<+3EA.0( @<+3EA.04 @<+3EA.05 @<+3EA

.0. @<+3EA

.0- @<+3EA

.08 @<+3EA

.09 @<+3EA

.10 @<+3EA

.11 @<+3EA

.12 @<+3EA

.1( @<+3EA

.14 @<+3EA

.15 @<+3EA

.1. @<+3EA

.1- @<+3EA

.18 @<+3EA

.19 @<+3EA

.20 @<+3EA

.21 @<+3EA

.22 @<+3EA

.2( @<+3EA

.24 @<+3EA

.25 @<+3EA

.2. @<+3EA

.2- @<+3EA

.28 @<+3EA

.29 @<+3EA

.(0 @<+3EA

.(1 @<+3EA

.(2 @<+3EA

.(( @<+3EA

.(4 @<+3EA

.(5 @<+3EA

.(. @<+3EA

Page 144: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 144/195

.(- @<+3EA

.(8 @<+3EA

.(9 @<+3EA

.40 @<+3EA

.41 @<+3EA

.42 @<+3EA

.4( @<+3EA

.44 @<+3EA

.45 @<+3EA

.4. @<+3EA

.4- @<+3EA

.48 @<+3EA

.49 @<+3EA

.50 @<+3EA

.51 @<+3EA

.52 @<+3EA

.5( @<+3EA

.54 @<+3EA

.55 @<+3EA

.5. @<+3EA

.5- @<+3EA

.58 @<+3EA

.59 @<+3EA

..0 @<+3EA

..1 @<+3EA

..2 @<+3EA

..( @<+3EA

..4 @<+3EA

..5 @<+3EA

... @<+3EA

..- @<+3EA

..8 @<+3EA

..9 @<+3EA

.-0 @<+3EA

.-1 @<+3EA

.-2 @<+3EA

.-( @<+3EA

.-4 @<+3EA

.-5 @<+3EA

.-. @<+3EA

.-- @<+3EA

.-8 @<+3EA

.-9 @<+3EA

.80 @<+3EA

.81 @<+3EA

.82 @<+3EA

.8( @<+3EA

.84 @<+3EA

.85 @<+3EA

Page 145: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 145/195

.8. @<+3EA

.8- @<+3EA

.88 @<+3EA

.89 @<+3EA

.90 @<+3EA

.91 @<+3EA

.92 @<+3EA

.9( @<+3EA

.94 @<+3EA

.95 @<+3EA

.9. @<+3EA

.9- @<+3EA

.98 @<+3EA

.99 @<+3EA-00 @<+3EA-01 @<+3EA-02 @<+3EA-0( @<+3EA

-04 @<+3EA-05 @<+3EA-0. @<+3EA-0- @<+3EA-08 @<+3EA-09 @<+3EA-10 @<+3EA-11 @<+3EA-12 @<+3EA-1( @<+3EA-14 @<+3EA

-15 @<+3EA-1. @<+3EA-1- @<+3EA-18 @<+3EA-19 @<+3EA-20 @<+3EA-21 @<+3EA-22 @<+3EA-2( @<+3EA-24 @<+3EA-25 @<+3EA

-2. @<+3EA-2- @<+3EA-28 @<+3EA-29 @<+3EA-(0 @<+3EA-(1 @<+3EA-(2 @<+3EA-(( @<+3EA-(4 @<+3EA

Page 146: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 146/195

-(5 @<+3EA-(. @<+3EA-(- @<+3EA-(8 @<+3EA-(9 @<+3EA-40 @<+3EA-41 @<+3EA

-42 @<+3EA-4( @<+3EA-44 @<+3EA-45 @<+3EA-4. @<+3EA-4- @<+3EA-48 @<+3EA-49 @<+3EA-50 @<+3EA-51 @<+3EA-52 @<+3EA

-5( @<+3EA-54 @<+3EA-55 @<+3EA-5. @<+3EA-5- @<+3EA-58 @<+3EA-59 @<+3EA-.0 @<+3EA-.1 @<+3EA-.2 @<+3EA-.( @<+3EA

-.4 @<+3EA-.5 @<+3EA-.. @<+3EA-.- @<+3EA-.8 @<+3EA-.9 @<+3EA--0 @<+3EA--1 @<+3EA--2 @<+3EA--( @<+3EA--4 @<+3EA

--5 @<+3EA--. @<+3EA--- @<+3EA--8 @<+3EA--9 @<+3EA-80 @<+3EA-81 @<+3EA-82 @<+3EA-8( @<+3EA

Page 147: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 147/195

-84 @<+3EA-85 @<+3EA-8. @<+3EA-8- @<+3EA-88 @<+3EA-89 @<+3EA-90 @<+3EA

-91 @<+3EA-92 @<+3EA-9( @<+3EA-94 @<+3EA-95 @<+3EA-9. @<+3EA-9- @<+3EA-98 @<+3EA-99 @<+3EA800 @<+3EA801 @<+3EA

802 @<+3EA80( @<+3EA804 @<+3EA805 @<+3EA80. @<+3EA80- @<+3EA808 @<+3EA809 @<+3EA810 @<+3EA811 @<+3EA812 @<+3EA

81( @<+3EA814 @<+3EA815 @<+3EA81. @<+3EA81- @<+3EA818 @<+3EA819 @<+3EA820 @<+3EA821 @<+3EA822 @<+3EA82( @<+3EA

824 @<+3EA825 @<+3EA82. @<+3EA82- @<+3EA828 @<+3EA829 @<+3EA8(0 @<+3EA8(1 @<+3EA8(2 @<+3EA

Page 148: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 148/195

8(( @<+3EA8(4 @<+3EA8(5 @<+3EA8(. @<+3EA8(- @<+3EA8(8 @<+3EA8(9 @<+3EA

840 @<+3EA841 @<+3EA842 @<+3EA84( @<+3EA844 @<+3EA845 @<+3EA84. @<+3EA84- @<+3EA848 @<+3EA849 @<+3EA850 @<+3EA

851 @<+3EA852 @<+3EA85( @<+3EA854 @<+3EA855 @<+3EA85. @<+3EA85- @<+3EA858 @<+3EA859 @<+3EA8.0 @<+3EA8.1 @<+3EA

8.2 @<+3EA8.( @<+3EA8.4 @<+3EA8.5 @<+3EA8.. @<+3EA8.- @<+3EA8.8 @<+3EA8.9 @<+3EA8-0 @<+3EA8-1 @<+3EA8-2 @<+3EA

8-( @<+3EA8-4 @<+3EA8-5 @<+3EA8-. @<+3EA8-- @<+3EA8-8 @<+3EA8-9 @<+3EA880 @<+3EA881 @<+3EA

Page 149: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 149/195

882 @<+3EA88( @<+3EA884 @<+3EA885 @<+3EA88. @<+3EA88- @<+3EA888 @<+3EA

889 @<+3EA890 @<+3EA891 @<+3EA892 @<+3EA89( @<+3EA894 @<+3EA895 @<+3EA89. @<+3EA89- @<+3EA898 @<+3EA899 @<+3EA

900 @<+3EA901 @<+3EA902 @<+3EA90( @<+3EA904 @<+3EA905 @<+3EA90. @<+3EA90- @<+3EA908 @<+3EA909 @<+3EA910 @<+3EA

911 @<+3EA912 @<+3EA91( @<+3EA914 @<+3EA915 @<+3EA91. @<+3EA91- @<+3EA918 @<+3EA919 @<+3EA920 @<+3EA921 @<+3EA

922 @<+3EA92( @<+3EA924 @<+3EA925 @<+3EA92. @<+3EA92- @<+3EA928 @<+3EA929 @<+3EA9(0 @<+3EA

Page 150: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 150/195

9(1 @<+3EA9(2 @<+3EA9(( @<+3EA9(4 @<+3EA9(5 @<+3EA9(. @<+3EA9(- @<+3EA

9(8 @<+3EA9(9 @<+3EA940 @<+3EA941 @<+3EA942 @<+3EA94( @<+3EA944 @<+3EA945 @<+3EA94. @<+3EA94- @<+3EA948 @<+3EA

949 @<+3EA950 @<+3EA951 @<+3EA952 @<+3EA95( @<+3EA954 @<+3EA955 @<+3EA95. @<+3EA95- @<+3EA958 @<+3EA959 @<+3EA

9.0 @<+3EA9.1 @<+3EA9.2 @<+3EA9.( @<+3EA9.4 @<+3EA9.5 @<+3EA9.. @<+3EA9.- @<+3EA9.8 @<+3EA9.9 @<+3EA9-0 @<+3EA

9-1 @<+3EA9-2 @<+3EA9-( @<+3EA9-4 @<+3EA9-5 @<+3EA9-. @<+3EA9-- @<+3EA9-8 @<+3EA9-9 @<+3EA

Page 151: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 151/195

980 @<+3EA981 @<+3EA982 @<+3EA98( @<+3EA984 @<+3EA985 @<+3EA98. @<+3EA

98- @<+3EA988 @<+3EA989 @<+3EA990 @<+3EA991 @<+3EA992 @<+3EA99( @<+3EA994 @<+3EA995 @<+3EA99. @<+3EA99- @<+3EA

998 @<+3EA999 @<+3EA1000 @<+3EA

T"#% Re VALUE*

Page 152: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 152/195

+! *+*+! 66+3E!(84

T"#%

Page 153: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 153/195

Page 154: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 154/195

Page 155: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 155/195

Page 156: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 156/195

Page 157: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 157/195

Page 158: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 158/195

Page 159: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 159/195

Page 160: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 160/195

Page 161: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 161/195

Page 162: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 162/195

Page 163: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 163/195

Page 164: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 164/195

Page 165: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 165/195

Page 166: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 166/195

Page 167: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 167/195

Page 168: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 168/195

Page 169: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 169/195

Page 170: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 170/195

Page 171: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 171/195

Page 172: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 172/195

Page 173: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 173/195

Page 174: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 174/195

Page 175: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 175/195

Page 176: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 176/195

Page 177: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 177/195

Page 178: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 178/195

Page 179: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 179/195

Page 180: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 180/195

Page 181: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 181/195

Page 182: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 182/195

Page 183: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 183/195

Page 184: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 184/195

Page 185: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 185/195

Page 186: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 186/195

Page 187: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 187/195

Page 188: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 188/195

Page 189: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 189/195

Page 190: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 190/195

Page 191: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 191/195

Page 192: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 192/195

Page 193: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 193/195

Page 194: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 194/195

CONCLUSIONES

:espus de considerar los datos adquiridos en la simulación de los sigui

de la empresa SDM;LD encontramos lo siguiente!

 sumiendo la propensión del costo de la Lec2e, la demanda de queso y el

no se recomienda, no es rentable, ya que los gastos ser"an mayores a las

una perdida en el corto plazo, esencialmente porque el precio de los

regularmente y la tasa de aumentoEdecremento es muy alta, se obser

totalidad de los d"as se cierra con prdida.

Page 195: Segunda Entrega-Simulación Gerencial.xlsx

8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx

http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 195/195

entes $### d"as

costo del mismo

ventas creando

ateriales var"an