BALANCE DE MATERIA PARA CADA OPERACIÓN

M’’ + P’’ = Q’’ + R’’ + P’’

cuchillas gr 1Kgr
R’’ = 60000 ∗ 150 ∗ = 9000Kgr
año unid. 1000gr

Q′′ = 0,1% ∗ R′′ P′′ = 5%R′′

Q′′ = 0,1% ∗ 9000Kgr P′′ = 5% ∗ 9000Kgr

Q′′ = 9Kgr P′′ = 450Kgr

L′′ = 9000kgr + 9kgr + 450Kgr − 450Kgr = 9009Kgr

 U’’ + V’’ = U’’ + W’’

brocas gr 1Kgr
W’’ = 150000 ∗ 500 ∗ = 75000Kgr
año unid. 1000gr

V ′′ = 1,0% ∗ W′′

𝑉 ′′ = 1,0% ∗ 75000Kgr

V ′′ = 750Kgr

U ′′ = 75000kgr + 750Kgr − 750Kgr = 75000Kgr

N’’ + S’’ = U’’ + S’’ + T’’

T ′′ = 0,1% ∗ U′′ S′′ = 5% ∗ U′′

T ′′ = 0,1% ∗ 75000Kgr S′′ = 5% ∗ 75000Kgr

T ′′ = 75Kgr S′′ = 3750Kgr

N ′′ = 3750kgr + 75kgr + 75000Kgr − 3750Kgr = 75075Kgr

 O’’ + X’’ = Y’’ + X’’ + Z’’

cuchillas gr 1Kgr
Z’’ = 90000 ∗ 150 ∗ = 13500Kgr
año unid. 1000gr

X ′′ = 5% ∗ Z′′ Y ′′ = 0,1% ∗ Z′′

X ′′ = 5% ∗ 13500Kgr Y ′′ = 0,1% ∗ 13500Kgr

X ′′ = 675Kgr Y ′′ = 13,5Kgr

O′′ = 13500kgr + 13,5kgr + 675Kgr − 675Kgr = 13513,5Kgr

H’’ + I’’ + J′′ + K ′′ = O′′ + L’’ + M’’ + N’’ + K’’

K ′′ = 1% ∗ (M′′ + N′′ + O′′ )

K ′′ = 1% ∗ (9009Kgr + 75075Kgr + 13513,5Kgr)

K ′′ = 1% ∗ (97597,5Kgr)

K ′′ = 975,975Kgr
L′′ = 975,975Kgr

L′′ = 0,1% ∗ (9009Kgr + 75075Kgr + 13513,5Kgr)

L′′ = 97,60Kgr

H ′′ = 1% ∗ L′′ I ′′ = 1% ∗ 𝑀′′

H ′′ = 1% ∗ 9009Kgr I ′′ = 1% ∗ 75075Kgr

H ′′ = 9018,01Kgr I ′′ = 75150,08Kgr

J′′ = 1% ∗ N ′′

J′′ = 1% ∗ 13513,5Kgr

J′′ = 13527,01Kgr

E ′′ = H ′′ = 9018,01Kgr

F ′′ = I ′′ = 75150,08Kgr

G′′ = J′′ = 13527,01Kgr

A′′ + B’’ + C ′′ = D’’ + E ′′ + F′′ + G′′

E ′′ = 9018,01Kgr
F ′′ = 75150,08Kgr

G′′ = 13527,01Kgr

D′′ = 0,5% (E ′′ + F′′ + G′′)

D′′ = 0,5% ∗ (9018,01Kgr + 75150,08Kgr + 13527,01Kgr)

D′′ = 488,48Kgr

A′′ = E ′′ = 9063,10Kgr

B ′′ = F ′′ = 75525,83Kgr

C ′′ = G = 13594,65Kgr

U ′ + V ′ + W ′ + X ′ + Y′ = A′′ + B’’ + C ′′ + Z′′ + X ′

Y ′ = Z′ + (A′′ + B’’ + C ′′ ) − (E ′′ + F ′′ + G′′ )

Y ′ = Z′ + D′′

Z′ = 0,1%(9063,1Kgr + 75525,83Kgr + 13594,65Kgr)

Z′ = 98,18Kgr

Y ′ = Z′ + D′′ = 98,18Kgr + 488,48Kgr

Y ′ = 586,66Kgr

U′ = E ′′ = 9018,01Kgr
U′ = F ′′ = 75150,08Kgr

W′ = G = 13527,01Kgr

X ′ = 2,5% ∗ (E ′′ + F ′′ + G′′ )

X ′ = 2,5% ∗ (9018,01Kgr + 75150,08Kgr + 13527,01Kgr)

X ′ = 2442,38Kgr

Q + Q′ + Z + S ′ = T ′ + U ′ + W ′ + S ′ + V′

U′ = 9018,01Kgr

V′ = 75150,08Kgr S = 50Kgr

W′ = 13527,01Kgr

T′ = 0,1% (U′ + V′ + W′)

T′ = 0,1% ∗ (9018,01Kgr + 75150,08Kgr + 13527,01Kgr)

T′ = 97,7Kgr

Q = 100,1%U′ = 9027,03Kgr

Z = 100,1V′ = 75225,23Kgr

Q′ = 100,1W′ = 13540,54Kgr
 N = P+Q

Q = 9027,03Kgr

P = 0,5%Q = 45,14Kgr

N = 45,14Kgr + 9027,03Kgr = 9072,17Kgr

H+J+K = M+N+O+L+J

K=O+M

H=L+M

L = 1% ∗ N

L = 1% ∗ 9072,17Kgr H = 9162,89Kgr

L = 90,72Kgr

J = 3% ∗ H M = 10% ∗ L

J = 3% ∗ 9162,89Kgr M = 10% ∗ 90,72Kgr

J = 274,89Kgr M = 9,07Kgr

O = 2% ∗ N O = 2% ∗ 9072,17Kgr
O = 181,44Kgr K = 181,44Kgr + 9,07Kgr

K = 190,51Kgr

K=O+M

A+D+E = D+H+I+G+F

H = 9162,89Kgr

F = 10% ∗ H A =F+N

F = 10% ∗ 9162,89Kgr A = 916,29Kgr + 9162,89Kgr

F = 916,29Kgr A = 10079,18Kgr

E=G+I

I = 2% ∗ H G = 10% ∗ F

I = 2% ∗ 9162,89Kgr G = 10% ∗ 916,29Kgr

I = 183,26Kgr G = 91,63Kgr

E = 183,26Kgr + 91,63Kgr D = 3% ∗ A

E = 274,89Kgr D = 3% ∗ 10079,18Kgr

D = 302,38Kgr
 X=Y+Z

Z = 75225,23Kgr

Y = 0,5% ∗ Z X = 376,13Kgr + 75225,23Kgr

Y = 0,5% ∗ 75225,23Kgr X = 75601,36Kgr

Y = 376,13Kgr

V=X

V = 75601,36Kgr

B+R+S = V+W+T+U+R

V = 75601,36Kgr

W = 2% ∗ V W = 151,03Kgr

W = 2% ∗ 75601,36Kgr
T = 12% ∗ V T = 9072,16Kgr

T = 12% ∗ 75601,36Kgr
B=T+V

B = 9072,16Kgr + 75601,36Kgr U = 8% ∗ T

B = 84673,52Kgr U = 8% ∗ 9072,16Kgr

U = 725,77Kgr

S = U+W

S = 725,77Kgr + 151,03Kgr R = 3% ∗ B

S = 2437,80Kgr R = 3% ∗ 84673,52Kgr

R = 2540,20Kgr

K ′ + M ′ + N ′ = Q′ + R′ + O′ + P′ + M′

N ′ = P′ + R′

𝑄′ = 13540,54Kgr

O′ = 3% ∗ Q′ P′ = 10% ∗ O′

O′ = 3% ∗ 13540,54Kgr P′ = 10% ∗ 406,22Kgr

O′ = 406,22Kgr P′ = 40,62Kgr
R′ = 2% ∗ Q′ N ′ = P′ + R′

R′ = 2% ∗ 13540,54Kgr N ′ = 40,62Kgr + 270,82Kgr

R′ = 270,82Kgr N′ = 311,44Kgr

K ′ = O′ + Q′ M = 3% ∗ K

K ′ = 40,62Kgr + 13540,54Kgr M = 3% ∗ 13946,76Kgr

K′ = 13946,76Kgr M = 418,40Kgr

E ′ + G′ + H ′ = I ′ + J′ + K ′ + L′ + G′

K ′ = 13946,76Kgr

L′ = 2% ∗ K′ I′ = 10% ∗ J′

L′ = 2% ∗ 13946,76Kgr I′ = 10% ∗ 418,40Kgr

L′ = 278,94Kgr I ′ = 41,84Kgr

J′ = 3% ∗ K′ E ′ = K′ + J′

J′ = 3% ∗ 13946,76Kgr E ′ = 13946,76Kgr + 13540,54Kgr

J′ = 418,40Kgr E′ = 14365,16Kgr

G′ = 3% ∗ E′

G′ = 3% ∗ 14365,16Kgr

G′ = 430,95Kgr
 C + A′ + B ′ = E ′ + F ′ + C ′ + D′

E′ = 14365,16Kgr

F′ = 2% ∗ E′ C′ = 3% ∗ E′

F′ = 2% ∗ 14365,16Kgr C′ = 3% ∗ 14365,16Kgr

F′ = 287,30Kgr C′ = 430,95Kgr

D′ = 10% ∗ C′ B ′ = D′ + F′

D′ = 10% ∗ 430,95Kgr B ′ = 43,1Kgr + 287,30Kgr

D′ = 43,1Kgr B′ = 330,40Kgr

C = C′ + E′

C = 430,95Kgr + 14365,16Kgr

C = 14796,11Kgr

A′ = 3% ∗ C

A′ = 3% ∗ 14796,11Kgr

A′ = 443,88Kgr