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
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
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.
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
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
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 6/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 7/195
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($#: Calculado al restar las 1entas de =uesos 9 el Costo 0otal de ;roducción
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 9/195
@. E9&%!%3-% M#3( !% O$#! 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)
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 10/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 11/195
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:+
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
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
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
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
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
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
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
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
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 21/195
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
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
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
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
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
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
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
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
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
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
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
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 33/195
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
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
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 36/195
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
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
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
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
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
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
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'
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
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
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
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
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
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
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 50/195
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
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
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
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
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
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 56/195
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
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 58/195
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
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
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
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
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
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 64/195
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
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
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
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
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
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
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
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
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
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!
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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*
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"#%
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 108/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 109/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 110/195
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
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*
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 113/195
E E!! $51984.
T"#%
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 114/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 115/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 116/195
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
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*
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
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 120/195
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
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 122/195
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
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
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
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 126/195
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
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 128/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 129/195
850
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 130/195
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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*
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 152/195
+! *+*+! 66+3E!(84
T"#%
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 153/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 154/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 155/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 156/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 157/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 158/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 159/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 160/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 161/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 162/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 163/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 164/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 165/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 166/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 167/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 168/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 169/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 170/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 171/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 172/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 173/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 174/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 175/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 176/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 177/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 178/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 179/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 180/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 181/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 182/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 183/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 184/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 185/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 186/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 187/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 188/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 189/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 190/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 191/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 192/195
8/9/2019 Segunda Entrega-Simulación Gerencial.xlsx
http://slidepdf.com/reader/full/segunda-entrega-simulacion-gerencialxlsx 193/195
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.
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
Recommended