B=I-G

I=pq
G=GF+GV
CV=cq

El precio se distribuye como una como una normal de media 100 y desviación típica 20.
Los costos fijos son una uniforme entre 120,000 y 160,000.
El coste unitario se distribuye según una triangular de entre 50 y 70 con media en 60.
La cantidad vendida es una logonormal de media 10,000 unidades y desviación típica 1.2.

Precio 73
Costos fijos 124,780 Bº Esperado 267,958.07
Costo unitario (c) 61 0.56 Desv. Tip. 230,929.90
Cantidad (q) 14,023

CV 850,554
G 975,334
I 1,029,849 Chart Title
B 54,515
40

Max Bº 1,251,352 35

Min Bº - 378,741 30
Barras 100 25

20
- 378,741 0
- 362,440 2 15
- 346,139 2 10
- 329,839 0
5
- 313,538 1
- 297,237 0 0
-378,741 -183,130 12,481 208,092 403,704 599,315 794,926 990,537 1,1
- 280,936 1
- 264,635 1
- 248,334 2
- 232,033 2
- 215,732 2
- 199,431 1
- 183,130 3
- 166,829 2
- 150,528 5
- 134,227 5
- 117,926 3
- 101,625 3
- 85,324 10
- 69,024 16
- 52,723 7
- 36,422 9
- 20,121 16
- 3,820 15
12,481 19
28,782 10
45,083 21
61,384 21
77,685 15
93,986 27
110,287 26
126,588 33
142,889 26
159,190 35
175,490 23
191,791 32
208,092 23
224,393 27
240,694 25
256,995 32
273,296 29
289,597 29
305,898 24
322,199 29
338,500 21
354,801 26
371,102 25
387,403 28
403,704 28
420,005 22
436,305 23
452,606 18
468,907 23
485,208 15
501,509 15
517,810 5
534,111 3
550,412 13
566,713 14
583,014 16
599,315 12
615,616 16
631,917 4
648,218 7
664,519 2
680,819 10
 697,120 3
713,421 5
729,722 0
746,023 5
762,324 5
778,625 3
794,926 2
811,227 2
827,528 0
843,829 0
860,130 2
876,431 2
892,732 1
909,033 2
925,333 1
941,634 2
957,935 1
974,236 0
990,537 0
1,006,838 0
1,023,139 0
1,039,440 0
1,055,741 0
1,072,042 0
1,088,343 0
1,104,644 0
1,120,945 0
1,137,246 0
1,153,547 2
1,169,848 0
1,186,148 0
1,202,449 1
1,218,750 0
1,235,051 0
1,251,352 1
 5931.29887623 1
-329823.14604 2
96561.369053 3
-28108.927676 4
369243.546534 5
29149.8397697 6
325458.982321 7
-117994.14197 8
298312.251339 9
365820.89715 10
316268.051941 11
248959.480738 12
51799.851561 13
1000 384318.706376 14
609898.930082 15
107629.507979 16
71980.5293965 17
377860.278795 18
425994.292872 19
38173.8180201 20
622178.675501 21
45411.3290668 22
503470.048153 23
127228.638433 24
18812.8224657 25
711641.726332 26
119275.191991 27
279917.845654 28
125964.138167 29
392667.492039 30
99,315 794,926 990,537 1,186,148
-359542.31524 31
220347.791109 32
112816.144289 33
206258.690028 34
334492.360803 35
572390.001224 36
489231.563607 37
347964.036877 38
573913.043349 39
-81941.874136 40
260785.931648 41
-73255.223443 42
48370.6199782 43
402660.666341 44
-65185.321216 45
 73624.890621 46
226004.251499 47
398424.329787 48
573458.33236 49
273752.22864 50
524355.662506 51
563443.848543 52
-156888.16596 53
478609.105542 54
437523.045041 55
105987.67019 56
451949.403217 57
372997.389717 58
155543.936942 59
233284.929032 60
435242.601575 61
394676.844281 62
399086.94071 63
336765.336984 64
145562.789144 65
2528.78817721 66
-155198.30989 67
882009.473788 68
252080.991485 69
147806.501119 70
-91083.457758 71
642337.383077 72
402862.117267 73
613050.069845 74
382841.503251 75
539134.378076 76
314372.428604 77
741816.312515 78
788053.738908 79
-3185.2826737 80
536896.111513 81
199743.671368 82
-834.28540709 83
-20743.176857 84
-32028.178898 85
258857.149411 86
127358.260305 87
196724.529637 88
482903.50984 89
406929.434579 90
273366.082733 91
319325.383655 92
-43873.461 93
-100268.54972 94
-77586.418952 95
318493.077433 96
691155.824543 97
572025.792064 98
-92790.693232 99
-109504.23777 100
-87382.462172 101
200060.721074 102
263500.242875 103
375101.007764 104
-41067.92244 105
255168.994116 106
371417.265407 107
628424.727267 108
364554.394564 109
233296.044126 110
296218.13721 111
284222.815334 112
-138617.01557 113
89308.306815 114
86726.6540008 115
414044.504589 116
354907.647299 117
574334.864871 118
356870.955729 119
239617.768381 120
159198.351053 121
255170.009071 122
280118.373065 123
324457.344148 124
530743.014255 125
263444.534409 126
251300.226072 127
316851.651195 128
337959.217927 129
460383.93896 130
383932.188452 131
45446.8147076 132
343793.781994 133
1137505.8922 134
81200.2983028 135
 117666.89218 136
394979.944545 137
137866.681295 138
118586.951858 139
497612.759889 140
-292205.25864 141
275956.771498 142
82565.0194804 143
83913.1677215 144
226785.159965 145
116876.263723 146
395022.713542 147
296732.557957 148
124013.471351 149
142188.423445 150
296670.299585 151
91695.1176661 152
385632.617136 153
5845.90688551 154
385362.090408 155
451024.988044 156
463234.327757 157
609634.741872 158
167380.798807 159
10281.1391614 160
226660.91537 161
-14162.064002 162
322751.841384 163
131711.676184 164
453922.201118 165
154895.361533 166
-127717.49789 167
1251352.20237 168
200147.056576 169
338008.067792 170
66290.1459904 171
602511.553517 172
550509.827631 173
473228.6702 174
258369.248997 175
76925.6175198 176
309504.638009 177
210343.082704 178
466363.248527 179
-63222.215585 180
175501.072347 181
-32677.86331 182
-21942.885523 183
209931.533099 184
482627.198626 185
255584.95282 186
-270233.1193 187
-34287.785079 188
740663.381631 189
117497.794589 190
97965.265591 191
266275.128074 192
358101.514858 193
193906.555487 194
248605.445853 195
551065.035988 196
316224.787395 197
150410.883867 198
96827.283317 199
157424.735165 200
348816.431979 201
130327.350606 202
273256.933594 203
231049.455239 204
296369.624045 205
388617.399772 206
898297.287004 207
454692.08604 208
930852.453843 209
299368.836773 210
321237.141507 211
-3764.6237494 212
458828.932134 213
289734.279587 214
612868.678793 215
595363.704185 216
243052.378655 217
391633.064502 218
-20238.406032 219
110497.332795 220
36989.6286557 221
370296.376327 222
505323.940988 223
12732.4860267 224
237636.140404 225
-169145.56068 226
297383.735522 227
612397.167826 228
215490.281152 229
325178.358358 230
340929.588865 231
160915.507905 232
-87143.080332 233
65658.3621178 234
-114690.87753 235
185121.272077 236
318938.258997 237
436343.814103 238
-13973.584044 239
260828.656088 240
412457.949338 241
-17616.862356 242
348032.293897 243
372665.372593 244
594281.197826 245
114240.049066 246
115842.217347 247
29360.9588707 248
228547.073574 249
87736.5222108 250
424437.684025 251
-79699.798363 252
293709.007221 253
92360.7557332 254
262322.324659 255
88493.51828 256
-62041.728969 257
-85398.218504 258
-134909.26431 259
481236.157153 260
181415.720215 261
191657.183086 262
362833.391582 263
407835.011763 264
242713.064539 265
394378.775792 266
285333.805093 267
414784.467494 268
119654.242405 269
123390.862041 270
223788.298384 271
-16161.47433 272
-117211.24903 273
-5040.5670922 274
78973.6755212 275
672382.561248 276
350478.486642 277
272034.222991 278
224074.294909 279
941147.42676 280
183107.131313 281
6992.85272283 282
124387.055619 283
266728.450702 284
147193.883386 285
223385.010398 286
44225.3976012 287
271772.419531 288
470467.677224 289
174848.335517 290
312954.142546 291
69897.2420371 292
204566.891696 293
120405.700313 294
130688.637519 295
60922.9780757 296
676196.900835 297
6401.42852165 298
82658.9381011 299
138941.715552 300
458631.911562 301
509761.918757 302
325221.638342 303
440011.501526 304
389268.815271 305
-98219.416303 306
82722.5094823 307
381366.641361 308
139938.463908 309
-86179.538978 310
172286.341659 311
141786.273053 312
483353.108111 313
54462.0332511 314
50986.6334581 315
262798.712139 316
440330.989102 317
58103.3237771 318
277456.647249 319
382140.585702 320
300198.026765 321
45163.5911901 322
112646.434673 323
-43037.357041 324
176664.346734 325
347088.241562 326
152939.192267 327
-162636.09854 328
426350.745033 329
265136.357177 330
141905.280142 331
111299.769316 332
79912.7259249 333
339791.437549 334
126427.296773 335
-61823.244109 336
436911.098655 337
95917.7505895 338
52517.2031875 339
569982.010648 340
73183.1515237 341
189476.813692 342
463815.03047 343
404473.422622 344
397505.114688 345
375680.348368 346
218881.380292 347
805415.685112 348
121579.056886 349
175323.52761 350
158540.118469 351
-101049.48805 352
739599.823616 353
146918.888893 354
35017.6349841 355
632446.594673 356
854163.273243 357
465032.517537 358
373667.88893 359
383660.7502 360
597225.646076 361
412175.883947 362
166786.134403 363
317244.61391 364
678084.649056 365
147309.031796 366
307285.704144 367
454762.459657 368
243737.512912 369
-15790.315502 370
77573.8800797 371
25366.1443156 372
160665.444433 373
-140117.33427 374
604969.63221 375
461875.883302 376
745397.786034 377
669111.180219 378
327333.481325 379
13391.2978323 380
245059.752442 381
215142.163948 382
285492.521873 383
311013.181197 384
-95530.583993 385
-51171.945144 386
674362.64356 387
356197.115674 388
-50672.02867 389
101984.097787 390
606647.728237 391
401001.546452 392
393830.201798 393
150871.108537 394
101886.100272 395
150135.173298 396
165417.055807 397
574656.07316 398
209093.664093 399
358286.981633 400
345528.733695 401
775902.107951 402
228620.820389 403
340228.586271 404
416232.835359 405
247464.419309 406
43324.279949 407
575212.812055 408
-222619.69389 409
354974.776293 410
-35614.999385 411
490991.831077 412
-9120.1742955 413
79593.6383755 414
513396.110902 415
157200.104809 416
343658.401296 417
536147.69398 418
187750.571473 419
98040.1689032 420
243816.718713 421
-20879.837485 422
319867.212685 423
-144909.65757 424
352891.086145 425
229892.712639 426
300074.548167 427
37406.5291357 428
286097.096966 429
182687.976236 430
36037.3952948 431
158865.300819 432
494700.155252 433
36130.8770639 434
297452.525551 435
246401.26194 436
-254418.65678 437
1150489.41023 438
426326.773425 439
54684.7166958 440
132601.852992 441
134492.596842 442
685165.13807 443
170251.009685 444
253605.97021 445
143779.620287 446
253818.140173 447
487567.554493 448
121086.751109 449
598422.696064 450
579161.063059 451
202645.86719 452
705402.239184 453
374762.562758 454
564270.881521 455
316247.312137 456
241156.155012 457
106881.983359 458
480197.785751 459
571202.531051 460
263093.345084 461
142331.664407 462
169335.091418 463
276503.719745 464
412151.271882 465
677269.242387 466
276894.516697 467
251025.80191 468
251132.450836 469
102744.695236 470
145583.38059 471
550708.898674 472
83932.5477748 473
135774.365897 474
-73011.711235 475
9157.68056496 476
421279.198197 477
184573.324988 478
755073.732745 479
104742.500245 480
-22171.114217 481
543015.768745 482
324146.774508 483
459406.004346 484
609284.655097 485
8737.08119859 486
94590.0606179 487
106836.600155 488
353793.737452 489
277130.149594 490
-15494.048921 491
567921.248074 492
5363.98090571 493
558504.284716 494
430227.41581 495
147977.031643 496
-155819.94462 497
108200.826638 498
159000.012143 499
374272.645414 500
213589.069444 501
309179.536199 502
83258.1166184 503
556548.953199 504
614101.837591 505
166038.993391 506
219847.070859 507
573853.339881 508
756108.831 509
226964.077293 510
450051.019473 511
-47806.751305 512
252737.358286 513
489254.914417 514
272728.663809 515
-70164.802864 516
-378741.3308 517
175517.152952 518
308748.751098 519
254597.853326 520
235656.122945 521
12027.8005902 522
357974.888705 523
-52419.492285 524
358436.035378 525
505525.95587 526
153178.21094 527
373503.554505 528
33809.4396771 529
436958.419916 530
185202.991007 531
282434.031557 532
317071.496851 533
230085.229991 534
422825.927827 535
40087.631564 536
337049.521177 537
212201.89749 538
225169.520053 539
380318.129407 540
50280.3465634 541
146522.500497 542
124662.7864 543
206120.491736 544
589594.2544 545
455052.767167 546
-79131.483611 547
176919.752874 548
143042.868354 549
601155.865895 550
92806.899621 551
190146.850962 552
398031.707318 553
-17561.837032 554
408511.372807 555
855590.122496 556
243240.711527 557
324237.322495 558
440234.122391 559
633791.573349 560
390802.663272 561
341987.592589 562
468276.932648 563
259615.764336 564
205473.252723 565
70967.7056185 566
371923.365135 567
534700.171163 568
919524.648373 569
40135.2757741 570
208416.544434 571
169699.307292 572
222473.747352 573
443547.688506 574
295985.373543 575
257996.92034 576
482992.209853 577
82688.8948984 578
224709.177178 579
218413.834938 580
422733.034202 581
459125.899309 582
398697.306648 583
131278.075401 584
342174.110942 585
143699.503107 586
459714.526866 587
325609.328903 588
561613.222618 589
249159.104456 590
361124.990766 591
586539.707 592
-356282.37409 593
415735.14795 594
434171.157168 595
633241.98096 596
76269.8317845 597
138031.260558 598
153654.348441 599
-193957.72586 600
7825.18408959 601
179637.284305 602
281744.328216 603
202720.548388 604
494789.394515 605
226892.787714 606
156047.287375 607
55900.3108822 608
-181425.36339 609
135754.1584 610
208044.117967 611
-22367.820288 612
299117.371784 613
318834.793853 614
501358.218237 615
120687.277078 616
359201.295211 617
700429.936354 618
30359.772439 619
447650.823713 620
313841.145046 621
410662.45447 622
280163.350853 623
618248.589888 624
600379.35081 625
243440.07967 626
341139.200066 627
-31447.600685 628
182622.850441 629
680804.320283 630
476851.403201 631
561611.074 632
748165.312608 633
57209.0507329 634
49364.6038308 635
226600.922783 636
-69950.303771 637
401427.168938 638
359388.799461 639
-222996.9144 640
189635.003354 641
281698.840724 642
42048.6607148 643
190113.876454 644
202122.261758 645
419913.397916 646
146518.744256 647
86964.5523457 648
327906.510046 649
665915.820635 650
436491.735262 651
417179.342108 652
453977.845464 653
161773.709206 654
549887.902842 655
572590.006717 656
424094.564042 657
304527.414173 658
584827.133085 659
412380.303983 660
-70484.236157 661
142060.038256 662
277762.688529 663
282937.0415 664
-11859.996277 665
122205.991708 666
357705.673734 667
322301.645817 668
181988.298026 669
-155212.75596 670
290538.554664 671
614026.951113 672
178252.615259 673
-259481.97582 674
312777.211643 675
-132814.00317 676
82699.9399169 677
310031.261204 678
551755.857232 679
550440.330213 680
392448.070915 681
46913.0014771 682
96062.5580782 683
-79076.398286 684
369282.543565 685
636993.638825 686
371875.399038 687
390671.584295 688
-17253.281957 689
82445.8216323 690
188751.077661 691
257392.196795 692
427555.271894 693
186152.516223 694
578707.605904 695
381922.372775 696
191527.03644 697
-59661.819766 698
653545.37781 699
340049.303269 700
-372221.29675 701
468012.661244 702
320649.860447 703
329782.221486 704
419201.349871 705
54207.8006933 706
281729.471449 707
35769.2589828 708
298916.935275 709
168428.279954 710
286589.587722 711
392908.833591 712
-74815.41029 713
404256.803465 714
493955.614243 715
764032.908185 716
121658.457814 717
543631.54805 718
945593.891264 719
90732.0312713 720
57102.5926381 721
202377.781104 722
-26627.188627 723
-50547.765784 724
182677.561845 725
477284.424458 726
206436.616645 727
120300.986877 728
187469.702681 729
363150.568847 730
341835.11614 731
402109.737677 732
422778.636946 733
423371.463571 734
375096.343739 735
251572.008053 736
78875.3937116 737
549410.365818 738
213075.872457 739
232793.437304 740
338917.820032 741
294438.883781 742
119669.57384 743
751676.540213 744
313379.223459 745
393799.644625 746
271269.980877 747
284795.298992 748
166572.762209 749
283329.396155 750
67774.9686665 751
369566.138336 752
551685.99269 753
248245.935925 754
157735.182728 755
-36041.229866 756
26827.2186351 757
76647.9469405 758
-79304.454986 759
436145.702758 760
176387.776161 761
422911.797427 762
548858.841957 763
280555.073434 764
143424.270488 765
182528.447093 766
-245071.64137 767
142276.805822 768
311957.741732 769
866032.563428 770
320363.359351 771
368563.960084 772
417866.740469 773
-245003.784 774
33374.8341513 775
-56153.336328 776
638762.821381 777
610050.780041 778
536049.391029 779
339159.892978 780
451041.159184 781
340804.500232 782
323904.190048 783
393888.792493 784
18102.6434598 785
102401.39259 786
101061.939717 787
216244.774759 788
707314.85216 789
346789.33435 790
155561.798008 791
151664.223618 792
499648.43499 793
480159.319705 794
437188.515536 795
492335.846213 796
124169.233135 797
174848.557559 798
245373.333733 799
545616.110001 800
93919.0867695 801
-82702.506683 802
399458.374224 803
300847.472291 804
174954.216657 805
423343.127657 806
222068.631155 807
418561.961117 808
271068.936272 809
-69300.184071 810
449927.882919 811
598767.916198 812
-3295.2587619 813
99107.5601631 814
580822.947445 815
-26603.569046 816
218866.008867 817
730901.868538 818
764183.552083 819
97994.8861758 820
346115.993861 821
132147.549646 822
16359.1742147 823
711612.278752 824
785611.040396 825
206551.708695 826
260392.147233 827
220986.865403 828
258156.374175 829
254579.502401 830
301698.982568 831
135415.244496 832
688523.423631 833
122061.497278 834
-198027.28161 835
269358.666294 836
40560.9494146 837
557744.215863 838
336889.243826 839
344026.169388 840
304524.478949 841
218329.140665 842
226152.645393 843
465712.325361 844
-144056.99547 845
331744.936757 846
169097.131736 847
228988.717637 848
107636.167915 849
30002.0473815 850
607942.413992 851
363589.699354 852
338963.95277 853
179422.524785 854
267780.360381 855
12257.5378105 856
557917.364198 857
380164.369706 858
458977.5962 859
538672.723628 860
210554.390681 861
-14439.97446 862
439937.883853 863
590269.513098 864
227139.985499 865
395818.303739 866
469334.796184 867
429749.532938 868
102787.225923 869
13662.0474608 870
292213.72152 871
234316.849634 872
233975.133455 873
-56385.230892 874
201828.497334 875
494024.626582 876
382087.46853 877
483867.209607 878
376943.849478 879
96386.2494313 880
123855.40059 881
125971.417062 882
-83768.294017 883
61961.9996563 884
438296.9628 885
207916.056795 886
404688.742677 887
313579.309867 888
59298.8216982 889
-16105.166517 890
142417.300617 891
133695.469189 892
166929.781584 893
74279.4724562 894
609534.711806 895
545734.97304 896
168539.348548 897
-208782.57608 898
126561.897147 899
57426.1188393 900
243363.911387 901
369175.398899 902
622065.746404 903
-69233.39135 904
200190.737453 905
587033.644529 906
616.554569696 907
257695.252241 908
-183627.05274 909
429545.719006 910
592736.995942 911
-1393.8101289 912
1196762.97342 913
276607.846244 914
83117.0650814 915
223832.712032 916
427653.587997 917
169685.045999 918
356.770801274 919
249067.313885 920
137697.902047 921
301460.432407 922
104033.999403 923
235368.003154 924
220351.464942 925
325827.974338 926
420710.144774 927
180616.297627 928
-45609.639897 929
496692.342805 930
461887.361415 931
262388.392517 932
221776.415246 933
101965.364827 934
457479.929727 935
285874.216864 936
193899.532013 937
42993.5780219 938
416829.763863 939
163714.549176 940
860637.107195 941
275982.039024 942
183159.51661 943
267319.043066 944
73447.8852113 945
177283.980334 946
474959.519992 947
905845.77457 948
315363.053985 949
129496.558261 950
148655.236548 951
343565.21241 952
359286.334926 953
188970.443846 954
149090.915882 955
576163.710078 956
680347.496057 957
422243.900203 958
198553.169482 959
297125.370812 960
382122.250162 961
245592.481567 962
149407.586206 963
-21504.852584 964
368773.48795 965
81224.0585692 966
276112.804016 967
377595.305009 968
-15523.752066 969
402266.483854 970
453133.247765 971
322077.527178 972
487890.788444 973
752612.030946 974
205657.905662 975
147673.716757 976
200971.185672 977
57504.1627172 978
799132.953492 979
654979.78783 980
123907.639806 981
265874.285309 982
16735.4442667 983
419389.066897 984
-18587.399206 985
498913.090154 986
104488.773668 987
149611.7445 988
31497.7713926 989
518489.054322 990
80601.1448111 991
223769.240377 992
633623.63389 993
435152.588643 994
281951.80677 995
670099.508325 996
598716.659486 997
25174.1392266 998
254667.937358 999
111143.614594 1000
 Chart Title
Prob c
0 50 50.00 1
0.02 52 52.00 0.9
0.08 54 54.00 0.8
0.18 56 56.00 0.7
0.32 58 58.00 0.6
0.5 60 60.00 0.5
0.68 62 62.00 0.4
0.82 64 64.00 0.3
0.92 66 66.00
0.2
0.98 68 68.00
0.1
1 70 70.00
0
50.00 52.00 54.00 56.00 58.00 60.00 62.00 64.00 66.00 6

x y
50 0
51 1 Chart Title
52 2 10
53 3 9
54 4 8
55 5 7
56 6 6
57 7
5
58 8
4
59 9
3
60 10
2
61 9
1
62 8
63 7 0
50 52 54 56 58 60 62 64 66 68
64 6
65 5
66 4
67 3
68 2
69 1
70 0
itle

0.00 62.00 64.00 66.00 68.00 70.00

62 64 66 68 70