Xi Yi ViCiXi ViCiYi ViCi di

7000 0.25 4 7 7000 12250 1750.00 1.51

5000 0.5 9 3 22500 7500 2500.00 5.17
5500 0.75 2 9 8250 37125 4125.00 4.13
3500 0.5 7 4 12250 7000 1750.00 3.18
3000 0.75 8 9 18000 20250 2250.00 3.34
68000 84125 12375.00 17.32

Xo= 5.49494949
Ubicación
inicial Yo= 6.7979798
ViCidi ViCiXi/di ViCiYi/di ViCi/di di ViCidi
$ 2,639.94 4640.25509645 8120.44641878 1160.06377411 1.24 $ 2,162.00
$ 12,920.44 4353.56801297 1451.18933766 483.729779219 5.45 $ 13,621.96
$ 17,039.58 1997.18853231 8987.34839541 998.594266157 3.84 $ 15,821.37
$ 5,559.90 3855.73589702 2203.27765544 550.81941386 3.43 $ 5,998.52
$ 7,504.41 5396.82924117 6071.43289631 674.603655146 3.45 $ 7,763.20
$ 45,664.26 20243.5767799 26833.6947036 3867.81088849 17.40 $ 45,367.06
CTT CTT
X1= 5.2338589873
Y1= 6.93769563125
ViCiXi/di ViCiYi/di ViCi/di di ViCidi ViCiXi/di
5,666.04 9915.56767022 1416.50966717 1.04 $ 1,822.60 6,721.16
4,129.36 1376.45348666 458.817828888 5.64 $ 14,107.57 3,987.22
2,150.97 9679.35018137 1075.48335349 3.63 $ 14,966.36 2,273.85
3,573.80 2042.16986963 510.542467407 3.60 $ 6,301.43 3,402.00
5,216.92 5869.03876283 652.115418092 3.56 $ 8,008.45 5,057.16
20,737.09 28882.5799707 4113.46873505 17.47 $ 45,206.42 21,441.39
CTT
X2= 5.04 X3=
Y2= 7.02146578255 Y3=
ViCiYi/di ViCi/di di ViCidi ViCiXi/di ViCiYi/di
11762.0359974 1680.29085678 0.90 $ 1,574.75 7,779.03 13613.3026639
1329.07360056 443.024533519 5.78 $ 14,448.52 3,893.13 1297.71052642
10232.3248793 1136.92498659 3.48 $ 14,358.75 2,370.07 10665.3193012
1944.00215859 486.000539648 3.72 $ 6,512.55 3,291.72 1880.982321
5689.29999406 632.144443785 3.65 $ 8,221.44 4,926.15 5541.91332244
30956.73663 4378.38536032 17.54 $ 45,116.01 22,260.10 32999.2281349
CTT
4.90 X4= 4.79
7.07035449883 Y4= 7.09908615772
ViCi/di di ViCidi ViCiXi/di ViCiYi/di ViCi/di
1944.75752342 0.79 $ 1,391.23 8,805.16 15409.0319652 2201.29028075
432.570175473 5.88 $ 14,692.01 3,828.61 1276.20425796 425.401419321
1185.03547791 3.38 $ 13,921.99 2,444.42 10999.906647 1222.21184967
470.24558025 3.81 $ 6,662.37 3,217.70 1838.68393233 459.670983082
615.768146938 3.73 $ 8,396.25 4,823.58 5426.52727083 602.947474536
4648.37690399 17.59 $ 45,063.86 23,119.47 34950.3540733 4911.52200735
CTT
X5= 4.71
Y5= 7.11599256219
di ViCidi ViCiXi/di ViCiYi/di ViCi/di di
0.72 $ 1,254.12 9,767.79 17093.6410642 2441.94872345 0.66
5.95 $ 14,868.09 3,783.27 1261.09030738 420.363435795 6.00
3.30 $ 13,605.23 2,501.34 11256.0123399 1250.66803776 3.24
3.87 $ 6,770.12 3,166.49 1809.4210746 452.35526865 3.91
3.79 $ 8,535.80 4,744.72 5337.81307196 593.090341329 3.84
17.62 $ 45,033.36 23,963.61 36757.977858 5158.42580699 17.65
CTT
X6= 4.65
Y6= 7.12581303548
ViCidi ViCiXi/di ViCiYi/di ViCi/di di ViCidi
$ 1,150.93 10,643.57 18626.2446671 2660.8920953 0.61 $ 1,072.75
$ 14,996.62 3,750.85 1250.2820462 416.760682067 6.04 $ 15,091.21
$ 13,373.78 2,544.62 11450.8119055 1272.31243395 3.20 $ 13,203.44
$ 6,848.35 3,130.32 1788.75243043 447.188107607 3.95 $ 6,905.61
$ 8,645.70 4,684.41 5269.96136359 585.551262622 3.88 $ 8,731.69
$ 45,015.37 24,753.77 38386.0524128 5382.70458154 17.68 $ 45,004.70
CTT CTT
X7= 4.60
Y7= 7.13136896728
ViCiXi/di ViCiYi/di ViCi/di di ViCidi ViCiXi/di
11,419.21 19983.6261343 2854.80373348 0.58 $ 1,013.17 12,090.75
3,727.34 1242.44537046 414.148456819 6.06 $ 15,161.39 3,710.08
2,577.45 11598.5413805 1288.72682005 3.17 $ 13,077.11 2,602.35
3,104.36 1773.91928579 443.479821448 3.97 $ 6,947.88 3,085.47
4,638.28 5218.06433898 579.784926554 3.91 $ 8,798.77 4,602.92
25,466.64 39816.59651 5580.94375835 17.69 $ 44,998.32 26,091.57
CTT
X8= 4.56 X9=
Y8= 7.13438411747 Y9=
ViCiYi/di ViCi/di di ViCidi ViCiXi/di ViCiYi/di
21158.8146711 3022.68781016 0.55 $ 967.51 12,661.35 22157.3678904
1236.69407893 412.231359642 6.09 $ 15,213.89 3,697.28 1232.42624061
11710.585494 1301.176166 3.15 $ 12,982.67 2,621.28 11795.7704343
1763.12701464 440.781753661 3.99 $ 6,979.35 3,071.56 1755.17653264
5178.28121829 575.36457981 3.93 $ 8,851.06 4,575.72 5147.6869261
41047.502477 5752.24166927 17.71 $ 44,994.49 26,627.19 42088.428024
CTT
4.54 X10= 4.51
7.13591410741 Y10= 7.13659836679
ViCi/di di ViCidi ViCiXi/di ViCiYi/di ViCi/di di
3165.33827006 0.53 $ 932.35 13,138.89 22993.0497231 3284.72138901 0.52
410.808746868 6.10 $ 15,253.49 3,687.68 1229.22702995 409.742343318 6.11
1310.64115936 3.13 $ 12,911.51 2,635.73 11860.7847627 1317.86497363 3.12
438.79413316 4.00 $ 7,002.99 3,061.19 1749.252896 437.313224 4.01
571.965214011 3.95 $ 8,891.85 4,554.73 5124.07624092 569.341804547 3.97
5897.54752346 17.72 $ 44,992.18 27,078.22 42956.3906526 6018.98373451 17.73
CTT
X11= 4.50
Y11= 7.13681786617
ViCidi ViCiXi/di ViCiYi/di ViCi/di
$ 905.15 13,533.71 23683.9898 3383.42712
$ 15,283.58 3,680.42 1226.80708 408.935694
$ 12,857.48 2,646.81 11910.6279 1323.4031
$ 7,020.88 3,053.39 1744.79456 436.198641
$ 8,923.69 4,538.48 5105.79136 567.310151
$ 44,990.77 27,452.81 43672.0108 6119.27471
CTT
X12= 4.49
Y12= 7.13679527
FACTORES PONDERACION A B C D
20 5 4 4 5
16 2 3 4 1
16 3 4 3 2
14 5 3 4 4
12 2 3 3 4
12 2 5 5 4
10 5 4 3 3
PUNTAJE TOTA 348 370 374 330
CT
 Alternativa 1 Alternativa 2 Alternativa 3 Alternativa 4
Costos fijos 100,000.00 250,000.00 450,000.00 500,000.00 1,200,000.00
Costos variables 52 28 14 20
1,000,000.00

Alternativa 1 Alternativa 2 Alternativa 3 Alternativa 4 800,000.00

0 100,000.00 250,000.00 450,000.00 500,000.00
2000 204,000.00 306,000.00 478,000.00 540,000.00 600,000.00
4000 308,000.00 362,000.00 506,000.00 580,000.00
6000 412,000.00 418,000.00 534,000.00 620,000.00 400,000.00

8000 516,000.00 474,000.00 562,000.00 660,000.00

200,000.00
10000 620,000.00 530,000.00 590,000.00 700,000.00
12000 724,000.00 586,000.00 618,000.00 740,000.00
-
14000 828,000.00 642,000.00 646,000.00 780,000.00 0 20
16000 932,000.00 698,000.00 674,000.00 820,000.00
18000 1,036,000.00 754,000.00 702,000.00 860,000.00
20000 1,140,000.00 810,000.00 730,000.00 900,000.00
 Chart Title
1,200,000.00

1,000,000.00

800,000.00

600,000.00

400,000.00

200,000.00

-
0 2000 4000 6000 8000 10000 12000 14000 16000 18000 20000 22000

DEMANDA

Alternativa 1 Alternativa 2 Alternativa 3 Alternativa 4

000 20000 22000
 Demanda X
A 4000 1
B 1000 3.75
C 1000 4.75
D 1000 5
E 500 0.75
Y ViCiXi ViCiYi ViCi di ViCidi ViCiXi/di ViCiYi/di
1.75 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
2 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
2.25 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
0 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
0.5 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
CTT
#VALUE! X1= #VALUE!
#VALUE! Y1= #VALUE!
ViCi/di di ViCidi ViCiXi/di ViCiYi/di ViCi/di di
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
CTT
X2= #VALUE!
Y2= #VALUE!