PRACTICA N 1

1) CF 360000
Qeq = --------------- = --------------------
Pv – Cv 30 -21

Qeq = 40000 Uds.

2) A) B) U = Pv * Q - ( Cv*Q + CF)

CF 3500 U = 40 * 800 – ( 26*800 + 3500)

Qeq = --------------- = --------------------
Pv – Cv 40 -26
U = 7700 US$
Qeq = 250 Uds.

Peq = Qeq x Pv = 250 x 40

Peq = 1000 US$

3) CF 250000
Qeq = --------------- = -------------------- Peq = Pv x Q = 30 * 33333.33
Pv – Cv 30 – 22.5

Qeq = 33333.33 Uds. Peq = 99999.99 US$.

4)
A(x) = C(x) A(x) = 0.65X + 15000
0.65X+15000 = 0.95X +3000 A(40000) = 0.65 * 40000 +15000
15000 – 3000 = 0.95X – 0.65X
12000 = 0.30X
A= 41000 US$
X = 40000 Uds.

5) CF 1500000
Qeq = --------------- = -------------------- Peq = Pv x Q = 2000 * 1000
Pv – Cv 2000 - 500

Qeq = 1000 Uds. Peq = 2000000 US$.

 6) METODO 1 METODO 2 METODO 3
100 150 200
Qeq = ---------------- Qeq = ------------------ Qeq = -----------------
10 – 5 10 – 3 10 – 2

Qeq = 20 Uds. Qeq = 21 Uds. Qeq = 25 Uds.

7) Pv = 40 CF =60920 CVu= 3

Nombre CF CVu
combustible 4500
alimentación 8000
cambio de abeja 6500
control y trata 4500
extractor 6000
etiquetado 3000
mano de obra 25000
agua 1920
luz 1500
envases 3
TOTAL 60920 3

CF 60920
Qeq = --------------- = -------------------- Peq = Pv x Q = 40 * 1646,49
Pv – Cv 40 – 3

Qeq = 1646,49 Uds. Peq = 65859,6 US$.

8) Pv=175000 CF =68625 CVu= 137500

Nombre CF CVu
materiales 85000
herramientas 65000/10
instalaciones fisicas 42500/20
MOD 25000
GIF 10000
nominas administrativas 60000
comision 17500
TOTAL 68625 137500
CF 68625
Qeq = --------------- = -------------------- Peq = Pv x Q = 2 * 175000
Pv – Cv 175000-137500

Qeq = 1,83 = 2 Uds. Peq = 350000 US$.

9) Q = 20 Utilidad = 10000000 CF = 3000000 CVu= 30000 Pv = ¿?
Defectuoso 5% * 20 = 1
No defectuoso= 20 – 1 = 19
U = Pv*Q –(CF + CVu*Q)
10000000 = Pv*19 –(3000000 + 30000*19)
Pv= 338421,0526

CF 3000000
Qeq = --------------- = -------------------- Peq = Pv x Q = 10 * 338421,0526
Pv – Cv 338421,0526 –30000

Qeq = 9,726=10 Uds. Peq= 3384210,5 US$.

10) Pv= 4000 CVu= 2030 CF=21000000

Nombre CF CVu
materia prima 1500
MOD 400
GIF variable 90
GIF fijo 14000000
G venta fijo 5000000
G venta variable 40
G adm fijos 2000000
TOTAL 21000000 2030
CAMBIANDO
Pv = 4030 – 4030*5% = 3800
G adm fijos = 2000000 + 2000000*20% = 2400000
CF = 14000000 + 5000000 + 2400000 = 21400000
100000 * 90%/70% =128571,43 uds
U = Pv*Q –(CF + CVu*Q)
U = 3800 *128571,43 –(21400000 + 2030*128571,43)

U = 206171431,10