Tarea MIP 2003 Nueva
4
A B C DI A $736,606.65 $518,316.25 $225,377.11 ### B ### $734,281.36 $625,273.43 ### C $519,957.63 $1,036,632.50 $729,485.67 ### CI ### $2,289,230.11 ### ### W $86,659.61 $1,511,755.73 ### ### I-S $86,659.61 $129,579.06 $58,336.08 $274,574.75 EBE ### $1,943,685.94 ### ### VAB ### $3,585,020.73 ### ### PB ### $5,874,250.84 ### Matriz de gastos directos A Matriz de gas $0.20 $0.09 $0.04 $0.80 $0.28 $0.13 $0.12 -$0.28 $0.14 $0.18 $0.14 -$0.14 Matriz de oferta de Leontief X1 ### X2 ### Y1 ### Coeficientes Salario W Impuestos I-S $0.02 $0.26 $0.21 Suma $0.02 $103,844.39 ### $1,085,190.14 ### $103,844.39 A B C A Valores actualizados $0.20 $0.09 $0.04 $0.28 $0.13 $0.12 $0.14 $0.18 $0.14
-
Upload
citlalli-moreno -
Category
Documents
-
view
223 -
download
1
description
Mediciones
Transcript of Tarea MIP 2003 Nueva
Hoja2ABCDICFFBKXMDFPBNuevo DFA$736,606.65$518,316.25$225,377.11$1,480,300.01$2,615,484.14$62,230.75$283,107.14-$671,429.19$2,289,392.84$3,769,692.85$2,789,392.84B$1,039,915.27$734,281.36$625,273.43$2,399,470.06$2,363,183.58$972,647.56$764,223.08-$625,273.43$3,474,780.79$5,874,250.85$4,274,780.79C$519,957.63$1,036,632.50$729,485.67$2,286,075.80$2,257,931.84$694,748.26$868,435.32-$1,035,528.94$2,785,586.48$5,071,662.28$2,785,586.48CI$2,296,479.55$2,289,230.11$1,580,136.21$6,165,845.87$7,236,599.56$1,729,626.57$1,915,765.55-$2,332,231.56$8,549,760.11W$86,659.61$1,511,755.73$1,085,190.14$2,683,605.48I-S$86,659.61$129,579.06$58,336.08$274,574.75EBE$1,299,894.09$1,943,685.94$2,347,999.85$5,591,579.88100VAB$1,473,213.31$3,585,020.73$3,491,526.07$8,549,760.11010PB$3,769,692.86$5,874,250.84$5,071,662.28 $14,715,605.98001
Matriz de gastos directos AMatriz de gastos globalesMatriz de gastos totales$0.20$0.09$0.04$0.80-$0.09-$0.04$1.31$0.15$0.09$0.28$0.13$0.12-$0.28$0.87-$0.12$0.46$1.23$0.20$0.14$0.18$0.14-$0.14-$0.18$0.86$0.30$0.28$1.22
EcuacionesMatriz de oferta de LeontiefX1$4,517,230.77Ec1$0.00$3,653,249.95$641,816.80es +y=X1$4,295,066.75222164.024675444$4,517,230.77$3,769,692.85X2$7,024,213.55Ec2$0.00$1,271,620.94$5,254,994.52es +y=X2$6,526,615.45497598.093395469$7,024,213.55$5,874,250.85Y1$2,479,543.21Ec3$0.00$850,654.67$1,186,546.00es +y = PB3$2,037,200.67$3,034,461.612479543.20986258$5,071,662.28Suma de ^2$0.00
Coeficientes Salario WImpuestos I-SEBE$0.02$0.26$0.21Suma$0.02$0.02$0.01Suma$0.34$0.33$0.46Suma$103,844.39$1,807,702.01$1,085,190.14$2,996,736.55$103,844.39$154,945.88$58,336.08$317,126.35$1,557,665.78$2,324,188.31$2,347,999.85$6,229,853.94ABCABCABCValores actualizadosABC$0.20$0.09$0.04$882,677.28$619,783.55$225,377.11$0.28$0.13$0.12$1,246,132.62$878,026.70$625,273.43$0.14$0.18$0.14$623,066.31$1,239,567.10$729,485.67
