Demanda Costo de Costo

Minorista und/año ordenar f rj hj

US$/und
lamda US$ kj
Bogotá 2100 8200 9750 1 0.3440371285 1950
Cali 1870 8600 8250 1 0.4788707035 1650
Pasto 450 15800 5500 1 5.4839975987 1100
Barranquilla 1200 2000 5200 1 0.2753345922 1040
Bucaramanga 500 15450 10500 1 2.5280435585 2100
Empresa 6120 8000 2500 1 0.4491732955 500

iteracion 1 To 0.10789276
Bogota Cali Pasto Barranquilla Bucaramanga Empresa
f 1 1 1 1 1 1
1/f 1 1 1 1 1 1
1 - 1/f *dj
f*kj/to 76001.3906 79708.7755 146441.704 18536.9245 143197.742 74147.6981
(hj*dj*to)/2f 220910.432 166451.56 26703.4588 67325.0839 56643.7004292 165075.927
ho 0
CT 296911.822 246160.335 173145.163 85862.0085 199841.442429 239223.625
rj 0.34403713 0.4788707 5.4839976 0.27533459 2.5280435585 0.4491733
qj =dj*to/f 226.574802 201.759466 48.5517432 129.471315 53.9463813612 660.303708
f*kj hj*dj hj*dj/f
lamda 2100 1870
8200 4095000 4095000 116100 0.01164085 kj 8200 8600
8600 3085500 3085500 hj 1950 1650
15800 495000 495000 Gi 0.34403713 0.4788707
2000 1248000 1248000
15450 1050000 1050000
50050 9973500

iteracion 2 To 0.10431648
Bogota Cali Pasto Barranquilla Bucaramanga Empresa
f 2 1 0.5 2 0.5 1
1/f 0.5 1 2 0.5 2 1
1 - 1/f *dj
f*kj/to 157213.899 82441.4351 75731.0857 38344.8535 74053.4983 76689.707
(hj*dj*to)/2f 106793.993 160934.244 51636.6557 32546.7406 109532.3 159604.209
ho 0
CT
rj 1.47212306 0.51226783 1.46661484 1.17814727 0.67608823 0.48049928
qj =dj*to/f 109.5323 195.071811 93.8848286 62.5898857 104.316476 638.416835

iteracion 3 To 0.06256789
Bogota Cali Pasto Barranquilla Bucaramanga Empresa
f 1 1 0.16666667 2 0.16666667 1
1/f 1 1 6 0.5 6 1
1 - 1/f *dj
f*kj/to 131057.638 137450.694 42087.6156 63930.5553 41155.295 127861.111
(hj*dj*to)/2f 128107.756 96526.6134 2580.92549 78084.7276 5474.69044 95728.8728
ho 0
CT
rj 1.02302657 1.42396681 0.45297721 3.27493261 0.20881594
qj =dj*to/f 131.392571 117.001956 168.933305 37.5407344 187.703672 382.915491

iteracion 4 To 0.06014206
Bogota Cali Pasto Barranquilla Bucaramanga Empresa
f 1 1 0.16666667 1 0.16666667 1
1/f 1 1 6 1 6 1
1 - 1/f *dj
f*kj/to 136343.85 142994.77 43785.2202 33254.5976 42815.2944 133018.391
(hj*dj*to)/2f 123140.867 92784.1628 2480.85997 37528.6453 5262.43023 92017.3515
ho 0
CT
rj 1.10721853 1.54115493 0.49025585 0.88611239 0.22600086
qj =dj*to/f 126.298326 0 0 0 0 638.416835
 450 1200 500 6120
15800 2000 15450 8000
1100 1040 2100 500
5.4839976 0.27533459 2.52804356 0.4491733

1 2 3 4 5 0
16400 8600 7900 4000 7725 8000
44625

4095000 3085500 495000 1248000 1050000 3060000

2047500 3085500 990000 624000 2100000 3060000
8847000

1050 0 -450 600 -500 0

1650
825000

1 2 3 4 5 0
8200 8600 2633.33333 4000 2575 8000
26008.3333

4095000 3085500 495000 1248000 1050000 3060000

4095000 3085500 2970000 624000 6300000 3060000
17074500

0 0 -2250 600 -2500 0

600
300000

1 2 3 4 5 0
8200 8600 2633.33333 2000 2575 8000
24008.3333

4095000 3085500 495000 1248000 1050000 3060000

 4095000 3085500 2970000 1248000 6300000 3060000
17698500

0 0 -2250 0 -2500 0
0
0