CUARTA PRACTICA CALIFICADA

DISEO DEL TRABAJO II

ALUMNO: Muoz Rosas, Katherine Allison

B
Precio/up de A - B 13.319
Precio/up de B - C 32.884
Precio/up Total 46.203
Precio/up con Ganancia (20%) 55.443
 PLANTA A-B A B
1,200.00 PROD 800 400
40.00 CAD w % 66.67% 33.33% PLANILLAS
A B TAP A B
A B PRECIO MAQ. OPER % % OPER NOP NOP 1T 2T 3T PLANILLA % %
100.00 80.00 110,000.00 O1 66.67% 66.67 33.33% 26.67 93.33 O1 2.333 2.375 2.00 0.375 0.000 740.63 71.43% 529.02 28.57%
A B
150.00 70.00 150,000.00 O2 66.67% 100.00 33.33% 23.33 123.33 O2 3.083 3.125 3.00 0.125 0.000 946.88 81.08% 767.74 18.92%
80.00 90.00 80,000.00 O4 66.67% 53.33 33.33% 30.00 83.33 O4 CMOD/up 0.19 CMOD/up
2.083 2.125 2.00 0.125 0.000 646.88 64.00% 0.12
414.00 36.00%
CMOI/up
7.00 10.00 CMOI/up
2,334.38 5.00
1,710.75
130.00 60.00 C1O3 66.67% 86.67 33.33% 20.00 106.67 C1O3 2.667 (CMP+}GF)/up
3.000 3.00 0.00015.00
0.000 (CMP+}GF)/up
600.00 81.25% 8.00
487.50 18.75%
160.00 50.00 C2C3O5 66.67% 106.67 33.33% 16.67 123.33 C2-3O5 3.083 3.125 3.00 0.125 0.30
INV/up 0.000 631.25
INV/up86.49% 0.20
545.95 13.51%
90.00 40.00 C4 66.67% 60.00 33.33% 13.33 73.33 C4 1.833 2.000 2.00 0.00025.49
TOT/up 0.000 400.00
TOT/up81.82% 13.32
327.27 18.18%
8.00
PRECIO/up 30.59 1,631.25
PRECIO/up 1,360.72
15.98
SUP SUP 1.00 1.00 500.00 66.67% 333.33 33.33%
4,465.63 TOTAL 3,404.81 TOTAL

PLANILLAS INVERSIONES
P A B A B
OPER NOP NOP 1T 2T 3T PLANILLA % % MAQUINAS % %
33 O1 2.3332.375 2.00 0.375 0.000 740.63 71.43% 529.02 28.57% 211.61 220,000.00 71.43% 157,142.86 28.57% 62,857.14
33 O2 3.0833.125 3.00 0.125 0.000 946.88 81.08% 767.74 18.92% 179.14 450,000.00 81.08% 364,864.86 18.92% 85,135.14
33 O4 2.0832.125 2.00 0.125 0.000 646.88 64.00% 414.00 36.00% 232.88 160,000.00 64.00% 102,400.00 36.00% 57,600.00
7.00 2,334.38 1,710.75 623.62 830,000.00 624,407.72 205,592.28
67 C1O3 2.667 3.000 3.00 0.000 0.000 600.00 81.25% 487.50 18.75% 112.50 0.00 0.0000 0.00 0.00
33 C2-3O5 3.083 3.125 3.00 0.125 0.000 631.25 86.49% 545.95 13.51% 85.30 830,000.00 624,407.72 205,592.28
33 C4 1.833 2.000 2.00 0.000 0.000 400.00 81.82% 327.27 18.18% 72.73 IMPLEMENT
8.00 1,631.25 1,360.72 270.53 12,000.00 66.67% 8,000.00 33.33% 4,000.00
SUP 1.00 1.00 500.00 66.67% 333.33 33.33% 166.67 TOT INV 632,407.72 TOT INV 209,592.28
4,465.63 TOTAL 3,404.81 TOTAL 1,060.82 INV/up 0.30 INV/up 0.20
PLANTA C-B C B
1,300.00 PROD 900 400
36.92 CAD w % 69.23% 30.77%
C B TAP
C B PRECIO MAQ. OPER % %
110.00 50.00 110,000.00 O6 69.23% 76.15 30.77% 15.38 91.54 C B
140.00 90.00 140,000.00 O9 69.23% 96.92 30.77% 27.69 124.62
CMOD/up 0.17 CMOD/up 0.12
90.00 70.00 90,000.00 C5 69.23% 62.31 30.77% 21.54 83.85
CMOI/up 15.00 CMOI/up 10.00
80.00 60.00 O7 69.23% 55.38 30.77% 18.46 73.85
(CMP+}GF)/up 20.00 (CMP+}GF)/up 16.00
120.00 100.00 C6O8 69.23% 83.08 30.77% 30.77 113.85 INV/up 0.27 INV/up 0.18
70.00 50.00 C7 69.23% 48.46 30.77% 15.38 63.85 TOT/up 35.45 TOT/up 26.31
PRECIO/up 44.31 PRECIO/up 32.88
SUP

PLANILLAS INVERSIONES
C B C B
OPER NOP NOP 1T 2T 3T PLANILLA % % MAQUINAS % %
O6 2.479 2.500 2.00 0.500 0.000 787.50 83.19% 655.15 16.81% 132.35 220,000.00 83.19% 183,025.21 16.81% 36,974.79
O9 3.375 3.375 3.00 0.375 0.000 1,040.63 77.78% 809.38 22.22% 231.25 420,000.00 77.78% 326,666.67 22.22% 93,333.33
C5 2.271 2.375 2.00 0.375 0.000 740.63 74.31% 550.37 25.69% 190.25 180,000.00 74.31% 133,761.47 25.69% 46,238.53
7.00 2,568.75 2,014.89 553.86 820,000.00 643,453.34 176,546.66
O7 2.000 2.000 2.00 0.000 400.00 75.00% 300.00 25.00% 100.00 15,000.00 100.00% 15,000.00
C6O8 3.083 3.125 3.00 0.125 631.25 72.97% 460.64 27.03% 170.61 835,000.00 643,453.34 191,546.66
C7 1.729 2.000 2.00 0.000 400.00 75.90% 303.61 24.10% 96.39 IMPLEMENT
7.00 1,431.25 1,064.26 366.99 11,500.00 69.23% 7,961.54 30.77% 3,538.46
SUP 1.00 1.00 500.00 69.23% 346.15 30.77% 153.85 TOT. INV. TOT INV 651,414.88 TOT INV 195,085.12
4,500.00 TOTAL 3,425.30 TOTAL 1,074.70 846,500.00 INV/up 0.27 INV/up 0.18