Академический Документы
Профессиональный Документы
Культура Документы
0 Informe de viabilidad
Hoja de clculo: [MODELO CARACOL.xlsx]Hoja1
Informe creado: 23/04/2013 19:50:59
Demora
0
-39308.45455
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