Вы находитесь на странице: 1из 10

Microsoft Excel 15.

0 Informe de viabilidad
Hoja de clculo: [MODELO CARACOL.xlsx]Hoja1
Informe creado: 23/04/2013 19:50:59

Restricciones que hacen que el problema no sea viable


Celda Nombre Valor de la celda
Frmula
Estado
$V$34
15.7 $V$34<=$U$34 Vinculante
$V$8
24100.54545 $V$8>=$U$8
Infraccin

Demora
0
-39308.45455

Microsoft Excel 15.0 Informe de viabilidad


Hoja de clculo: [MODELO CARACOL.xlsx]Hoja1
Informe creado: 23/04/2013 19:51:00

Restricciones (sin incluir lmites de variables) que hacen que el problema no sea viable
Celda Nombre Valor de la celda
Frmula
Estado
Demora
$V$34
15.7 $V$34<=$U$34 Vinculante
0
$V$8
24100.54545 $V$8>=$U$8
Infraccin
-39308.45455

FUNCION OBJETIVO:
RESTRICCIONES
RESTRICCIONES DE DEMANDA Policereal 400 gr
Horchata 50 gr
Pinolillo 400 gr
Pinolillo 50 gr
Caf Caracol 400gr
Caf Caracol 28gr
Avena Molida 50 gr
Avena Molida 400gr
Cacao 50gr
Cacao 400gr
Pinol 80gr
Pinol 400gr
Avena en Hojuela 400gr
Avena en Hojuela 50gr
Avena en Hojuela 3kg
Cebada 50gr
Cebada 400 gr
RESTRICCIONES MATERIA PRIMA Maz
Trigo
Semilla de Jcaro
Arroz
Soya
Cacao
Azcar
Avena en Hojuela
Canela
Carbonato de Calcio
Leche Instantnea
Vainillina
Pimienta de Chapa
Clavo de Olor
Caf
Sal
Cocoa
Colorante Natural Cocoa
Cebada Perlada
Colorante Rojo
RESTRICCIONES DE OFERTA 400gr
50 gr
28 gr
3000 gr

R1
R2
R3
R4
R5
R6
R7
R8
R9
R10
R11
R12
R13
R14
R15
R16
R17
R18
R19
R20
R21
R22
R23
R24
R25
R26
R27
R28
R29
R30
R31
R32
R33
R34
R35
R36
R37
R38
R39
R40
R41

X1
3.130

X2
0.391

0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.0013
0.0006
0
0.0006
0.0004
0
0.013
0.013
0
0.0003
0
0
0
0
0
0
0
0
0
131.35
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.0104
0.0104
0.0052
0.0035
0.0052
0.0035
0.0035
0.0052
0.01
0.01
0
0
0
0
0
0
0
0
0
0
171.92
0
0
0

80 gr
Todas las presentaciones
RESTRICCIONES DE MAQUINARIA EMPACADORA (400 GR)
EMPACADORA (50 GR)
EMPACADORA (28 GR)
EMPACADORA (3000 GR)
EMPACADORA (80 GR)
TOSTADORA DE MAZ
TOSTADORA DE CAF
TOSTADORA DE SEMILLA DE JICARO
TOSTADORA DE CACAO
MOLINO

Celda cambiantes
Celda objetivo

R42
R43
R44
R45
R46
R47
R48
R49
R50
R51
R52
R53

0
0.009
1
0
0
0
0
0.0104
0
0.0052
0.0035
4.71

0
0.0018
0
1
0
0
0
0
0
0.0031
0.0006
0.3319

851.923077
292,860

1363

X31
3.000

X32
0.375

X41
12.000

X42
7.750

X51
0.346

X52
2.480

X61
0.391

X62
3.261

0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.0104
0
0
0
0
0.0035
0
0
0.01
0.01
0
0
0.0021
0.0021
0
0
0
0
0
0
5.22
0
0
0

0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0.0013
0
0
0
0
0.0004
0
0
0.0003
0.0003
0
0
0.0003
0.0003
0
0
0
0
0
0
0
2.57
0
0

0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.01
0
0
0
0
0
257.88
0
0
0

0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.008
0
0
0
0
0
0
0
60.15
0

0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.0004
0.0013
0.0003
0.0003
0
0.0003
0
0
0
0.0003
0
0
0
0
0
1.81
0
0

0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.0035
0.0104
0.01
0.01
0
0.0026
0
0
0
0.0026
0
0
0
0
18.53
0
0
0

0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0.0004
0
0.0139
0.0004
0
0.0003
0.0003
0.0003
0.0003
0
0
0
0.0003
0.0004
0.0003
0
0
0
157.59
0
0

0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0.0026
0
0.0104
0.01
0
0.01
0.01
0.0026
0.01
0
0
0
0.005
0.0026
0.0021
0
0
51.56
0
0
0

0
0.2974
1
0
0
0
0
0.0104
0
0
0.0035

0
0.0841
0
1
0
0
0
0.0013
0
0
0.0004
0.1712

0
0.006
1
0
0
0
0
0
0.01
0
0
1

0
0.0018

4033.25541 24100.55

568

0
1
0
0
0
0.0008
0
0
0.08

0
0.1307
0
1
0
0
0
0
0
0
0
0.1709

0
0.0838
1
0
0
0
0
0
0
0
0
1

952.5

98636

7905

0
0.0015
0
1
0
0
0
0
0
0
0.0139
1

0
0.0301
1
0
0
0
0
0
0
0
0.0104
2

1136 326.615385

X71
0.590

X72
2.390

X81
2.480

X82
0.391

X83
16565.990

X91
0.350

X92
2.610

0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0.0021
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0.0104
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
51.62
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0.0104
0
0
0
0
0
0
0
0
0
0
0
0
143.32
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0.0011
0
0
0
0
0
0
0
0
0
0
0
0
0
39.39
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0.667
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
78.84

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0.004
0
0.0013
0.0013
0
0.0013
0
0
0
0.0013
0
0
0.0013
0.0013
0
75.1
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0.0021
0
0.01
0.01
0
0.01
0
0
0
0.005
0
0
0.0104
0.0104
51.8
0
0
0

2.31
0.2625
0
0
0
0
1
0.0021
0
0
0
0.21

0
0.0301
1
0
0
0
0
0.0104
0
0
0
1.04

123759

2841

0
0.018
1
0
0
0
0
0
0
0
0
1.04

0
0.006
0
1
0
0
0
0
0
0
0
0.11

0
0.023
0
0
0
1
0
0
0
0
0
66.7

0
0.0031
0
1
0
0
0
0
0
0
0
0.5365

0
0.0181
1
0
0
0
0
0
0
0
0
1

1022 4399.45455

289

2365

1704

852.000
1363.000
28040.000
63409.000
568.000
2435.000
98636.000
7905.000
1136.000
2841.000
123759.000
2841.000
1022.000
4545.000
289.000
2365.000
1704.000
400.000
8.860
6.202
11.640
4.430
172.640
112.550
423.100
435.560
435.560
1.190
98.560
15.700
77.900
7.620
121.300
7.750
6.300
20.790
20.790
22727270.000
22727270.000
22727270.000
22727270.000

851.923077
1363
4033.25541
24100.5455
568
952.5
98636
7905
1136
326.615385
123759
2841
1022
4399.45455
289
2365
1704
371.576865
8.86
6.2019
5.10313077
4.43
46.7433429
74.3693846
423.1
186.048702
186.048702
1.19
54.1596538
15.7
15.7
7.62
52.1176769
1.3036
1.02669231
0
0
623961.608
771816.366
57292.875
22784.76

22727270.000
22727270.000
108000.000
132000.000
108000.000
16800.000
211200.000
400.000
266.670
200.000
200.000
144000.000

285883.29
49469.1538
19251.7939
132000
952.5
289
123759
371.576865
6.442
8.6553
46.7433429
101289.944

Вам также может понравиться