PRODUCTOS VENTAS 1 VENTAS 2 VENTAS 3 VENTAS 4

1 PEN 500,300 PEN 525,300 PEN 550,300 PEN 575,300

2 PEN 500,325 PEN 525,325 PEN 550,325 PEN 575,325
3 PEN 500,350 PEN 525,350 PEN 550,350 PEN 575,350
4 PEN 500,375 PEN 525,375 PEN 550,375 PEN 575,375
5 PEN 500,400 PEN 525,400 PEN 550,400 PEN 575,400
6 PEN 500,425 PEN 525,425 PEN 550,425 PEN 575,425
7 PEN 500,450 PEN 525,450 PEN 550,450 PEN 575,450
8 PEN 500,475 PEN 525,475 PEN 550,475 PEN 575,475
9 PEN 500,500 PEN 525,500 PEN 550,500 PEN 575,500
10 PEN 500,525 PEN 525,525 PEN 550,525 PEN 575,525
11 PEN 500,550 PEN 525,550 PEN 550,550 PEN 575,550
PROBALIDAD DE VENTA
1 0.1550452 0.1627929 0.1705405 0.1782881
2 0.1550458 0.1627930 0.1705403 0.1782875
3 0.1550463 0.1627932 0.1705401 0.1782870
4 0.1550469 0.1627934 0.1705399 0.1782865
5 0.1550474 0.1627936 0.1705398 0.1782859
6 0.1550479 0.1627938 0.1705396 0.1782854
7 0.1550485 0.1627939 0.1705394 0.1782848
8 0.1550490 0.1627941 0.1705392 0.1782843
9 0.1550496 0.1627943 0.1705390 0.1782838
10 0.1550501 0.1627945 0.1705389 0.1782832
11 0.1550506 0.1627947 0.1705387 0.1782827
CALCULO DE PROYECCIÓN PROYECCIÓN DE VENTA
VENTA REAL VENTA PROBABLE VENTA MÁXIMA VENTA REAL
1 PEN 70,010.56 PEN 85,515.09 PEN 111,677.23 PEN 545,310.56
2 PEN 70,014.68 PEN 85,519.25 PEN 111,681.34 PEN 545,339.68
3 PEN 70,018.79 PEN 85,523.42 PEN 111,685.45 PEN 545,368.79
4 PEN 70,022.90 PEN 85,527.58 PEN 111,689.56 PEN 545,397.90
5 PEN 70,027.01 PEN 85,531.75 PEN 111,693.67 PEN 545,427.01
6 PEN 70,031.12 PEN 85,535.91 PEN 111,697.78 PEN 545,456.12
7 PEN 70,035.23 PEN 85,540.08 PEN 111,701.89 PEN 545,485.23
8 PEN 70,039.34 PEN 85,544.24 PEN 111,706.00 PEN 545,514.34
9 PEN 70,043.45 PEN 85,548.40 PEN 111,710.11 PEN 545,543.45
10 PEN 70,047.56 PEN 85,552.57 PEN 111,714.23 PEN 545,572.56
11 PEN 70,051.67 PEN 85,556.73 PEN 111,718.34 PEN 545,601.67
VENTAS 5 VENTAS 6 VENTA TOTAL
PEN 475,300 PEN 600,300 PEN 3,226,800
PEN 475,325 PEN 600,325 PEN 3,226,950
PEN 475,350 PEN 600,350 PEN 3,227,100
PEN 475,375 PEN 600,375 PEN 3,227,250
PEN 475,400 PEN 600,400 PEN 3,227,400
PEN 475,425 PEN 600,425 PEN 3,227,550
PEN 475,450 PEN 600,450 PEN 3,227,700
PEN 475,475 PEN 600,475 PEN 3,227,850
PEN 475,500 PEN 600,500 PEN 3,228,000
PEN 475,525 PEN 600,525 PEN 3,228,150
PEN 475,550 PEN 600,550 PEN 3,228,300

0.1472976 0.1860357 1.00

0.1472985 0.1860348 1.00
0.1472994 0.1860339 1.00
0.1473003 0.1860330 1.00
0.1473012 0.1860321 1.00
0.1473021 0.1860312 1.00
0.1473030 0.1860303 1.00
0.1473039 0.1860294 1.00
0.1473048 0.1860285 1.00
0.1473057 0.1860276 1.00
0.1473066 0.1860267 1.00
PROYECCIÓN DE VENTA
VENTA PROBABLE VENTA MÁXIMA
PEN 610,815.09 PEN 711,977.23
PEN 610,844.25 PEN 712,006.34
PEN 610,873.42 PEN 712,035.45
PEN 610,902.58 PEN 712,064.56
PEN 610,931.75 PEN 712,093.67
PEN 610,960.91 PEN 712,122.78
PEN 610,990.08 PEN 712,151.89
PEN 611,019.24 PEN 712,181.00
PEN 611,048.40 PEN 712,210.11
PEN 611,077.57 PEN 712,239.23
PEN 611,106.73 PEN 712,268.34
olla arrocera