ORI/DEST MOCA SC BONAO CAP

STO DGO 27 14 20 400

STGO 10 31 22 600
DEMANDA 300 350 350

ORG/DEST X11 X12 X13 X21 X22 X23

STO DGO 1 1 1 0 0 0
SANTIAGO 0 0 0 1 1 1
MOCA 1 0 0 1 0 0
SAN CRIST. 0 1 0 0 1 0
BONAO 0 0 1 0 0 1
FX OBJETIVO 27 14 20 10 31 22
SOLUCION 0 350 50 300 0 300

SOL ORI/DEST MOCA SC BONAO CAP

STO DGO 27 14*350 20*50 400
STGO 10*300 31 22*300 600
DEMANDA 300 350 350
TOTAL SIGNO CAP
400 = 400
600 = 600
300 = 300
350 = 350
350 = 350
15500
 ORI/DEST REGION ESTE
GANADERO 3
VESTIR 2.5
INFORMAL 2
FICTICIO 0
DEMANDA 750

ORG/DEST X11 X12 X13 X21 X22

GANADERO 1 1 1 0 0
VESTIR 0 0 0 1 1
INFORMAL 0 0 0 0 0
FICTICIO 0 0 0 0 0
ESTE 1 0 0 1 0
CIBAO 0 1 0 0 1
SUR 0 0 1 0 0
FX OBJETIVO 3 5 7 2.5 4.8
SOLUCION 350 300 0 400 0

ORI/DEST REGION ESTE

GANADERO 3x350=1050
VESTIR 2.5x400=1000
INFORMAL 2
FICTICIO 0
DEMANDA 750

1050 + 1500 + 2900 + 2040 = 84

 REGION CIBAO REGION SUR CAPACIDAD
5 7 650
4.8 5.8 900
3.4 5.2 600
0 0 100
900 600

X23 X31 X32 X33 X41 X42 X43 TOTAL SIGNO

0 0 0 0 0 0 0 650 =
1 0 0 0 0 0 0 900 =
0 1 1 1 0 0 0 600 =
0 0 0 0 1 1 1 100 =
0 1 0 0 1 0 0 750 =
0 0 1 0 0 1 0 900 =
1 0 0 1 0 0 1 600 =
5.8 2 3.4 5.2 0 0 0 8490
500 0 600 0 0 0 100

REGION CIBAO REGION SUR CAPACIDAD

5x300=1500 7 650
4.8 5.8x500=2900 900
3.4x600=2040 5.2 600
0 0x100 100
900 600

00 + 2900 + 2040 = 8490 = COSTO MÍNIMO

CAP
650
900
600
100
750
900
600
 ORI/DEST CIUDAD 1 CIUDAD 2 CIUDAD 3
PLANTA 1 8 6 10
PLANTA 2 9 12 13
PLANTA 3 14 9 16
DEMANDA 45 20 30

ORG/DEST X11 X12 X13 X14 X21 X22 X23

PLANTA 1 1 1 1 1 0 0 0
PLANTA 2 0 0 0 0 1 1 1
PLANTA 3 0 0 0 0 0 0 0
CIUDAD 1 1 0 0 0 1 0 0
CIUDAD 2 0 1 0 0 0 1 0
CIUDAD 3 0 0 1 0 0 0 1
CIUDAD 4 0 0 0 1 0 0 0
FX OBJETIVO 8 6 10 9 9 12 13
SOLUCION 0 10 25 0 45 0 5

SOLUCIÓN ORI/DEST CIUDAD 1 CIUDAD 2 CIUDAD 3

PLANTA 1 8 6X10 10X25
PLANTA 2 9X45 12 13X5
PLANTA 3 14 9X10 16
DEMANDA 45 20 30

60 + 250 + 405 + 65 + 90 + 150 = 1020 = COSTO

 CIUDAD 4 CAP
9 35
7 50
5 40
30

X24 X31 X32 X33 X34 TOTAL SIGNO CAP

0 0 0 0 0 35 = 35
1 0 0 0 0 50 = 50
0 1 1 1 1 40 = 40
0 1 0 0 0 45 = 45
0 0 1 0 0 20 = 20
0 0 0 1 0 30 = 30
1 0 0 0 1 30 = 30
7 14 9 16 5 1020
0 0 10 0 30

CIUDAD 4 CAP
9 35
7 50
5X30 40
30

= 1020 = COSTO MÍNIMO

 ORI/DEST RD PR
TEXAS 31 36
VENEZUELA 31 28
MEXICO 26 32
DEMANDA 100000 110000

ORG/DEST X11 X12 X13 X14 X15 X21

TEXAS 1 1 1 1 1
VENEZUELA 1
MEXICO
RD 1 1
PR 1
CUBA 1
JAMAICA 1
FICTICIO 1
FX OBJETIVO 31 36 29 38 0 31
SOLUCION 0 0 35000 0 115000 0

SOLUCION ORI/DEST RD
TEXAS 31
VENEZUELA 31
MEXICO 26X100000
DEMANDA 100000

1,015,000 + 1,540,000 + 4,375,000 + 2,600,000 + 1,760,0

 CUBA JAMAICA FICTICIO CAP
29 38 0 150000
33 25 0 230000
25 34 0 170000
50000 175000 115000

X22 X23 X24 X25 X31 X32 X33 X34 X35 TOTAL
150000
1 1 1 1 230000
1 1 1 1 1 170000
1 100000
1 1 110000
1 1 50000
1 1 175000
1 1 115000
28 33 25 0 26 32 25 34 0 11665000
55000 0 175000 0 100000 55000 15000 0 0

PR CUBA JAMAICA FICTICIO CAP

36 29X35000 38 0X115000 150000
28X55000 33 25X175000 0 230000
32X55000 25X15000 34 0 170000
110000 50000 175000 115000

375,000 + 2,600,000 + 1,760,000 + 375,000 = 11,665,000 = COSTO MÍNIMO

SIGNO CAP
= 150000
= 230000
= 170000
= 100000
= 110000
= 50000
= 175000
= 115000
 ORI/DEST MARZO ABRIL MAYO CAP
REGULAR 40 40 40 2100
TIEMPO EX 50 50 50 150 2700
SUBCONT 70 70 70 450
INV INICIAL 2 2 2 100
DEMANDA 800 1000 750 2550

ORG/DEST X1 X2 X3 X4 TOTAL SIGNO CAP

TEXAS #VALUE! = 150000
VENEZUELA #VALUE! = 230000
MEXICO #VALUE! = 170000
RD #VALUE! = 100000
PR #VALUE! = 110000
CUBA #VALUE! = 50000
JAMAICA #VALUE! = 175000
FICTICIO #VALUE! = 115000
FX OBJETIVO 40 50 70 2 #VALUE!
SOLUCION 0 0 35000 0
 ORI/DEST CLIENTE 1 CLIENTE 2 CLIENTE 3 CLIENTE 4 CAP
BOSTON 1200 1800 1600 700 15000
VENEZUELA 1300 1500 800 800 15000
BRASIL 900 600 1350 500 15000
PANAMÁ 1200 900 1600 700 15000
DEMANDA 8000 22000 15000 15000

10,500,000 + 12,000,000 + 7,200,000 + 4

ORG/DEST X11 X12 X13 X14 X21 X22 X23

BOSTON 1 1 1 1
VENEZUELA 1 1 1
BRASIL
PANAMÁ
CLIENTE 1 1 1
CLIENTE 2 1 1
CLIENTE 3 1 1
CLIENTE 4 1
FX OBJETIVO 1200 1800 1600 700 1300 1500 800
SOLUCION 0 0 0 15000 0 0 15000

ORI/DEST CLIENTE 1 CLIENTE 2 CLIENTE 3 CLIENTE 4 CAP

BOSTON 1200 1800 1600 700 15000
VENEZUELA 1300 1500 800 800 15000
BRASIL 900 600 1350 500 15000
RD 650 1500 1000 800 15000
DEMANDA 8000 22000 15000 15000

ORG/DEST X11 X12 X13 X14 X21 X22 X23

BOSTON 1 1 1 1
VENEZUELA 1 1 1
BRASIL
RD
CLIENTE 1 1 1
CLIENTE 2 1 1
CLIENTE 3 1 1
CLIENTE 4 1
FX OBJETIVO 1200 1800 1600 700 1300 1500 800
SOLUCION 0 0 0 15000 0 0 15000
 ORI/DEST CLIENTE 1 CLIENTE 2
SOLUCIÓN BOSTON 1200 1800
VENEZUELA 1300 1500
BRASIL 900X8000 600X7000
PANAMÁ 1200 900X15000
DEMANDA 8000 22000

000,000 + 7,200,000 + 4,200,000 + 13,500,000 = 47,400,000 = COSTO MINIMO

X24 X31 X32 X33 X34 X41 X42 X43 X44

1
1 1 1 1
1 1 1 1
1 1
1 1
1 1
1 1 1
800 900 600 1350 500 1200 900 1600 700
0 8000 7000 0 0 0 15000 0 0

ORI/DEST CLIENTE 1 CLIENTE 2

SOLUCIÓN BOSTON 1200 1800
VENEZUELA 1300 1500
BRASIL 900 600X15000
RD 650X8000 1500X7000
DEMANDA 8000 22000

X24 X31 X32 X33 X34 X41 X42 X43 X44

1
1 1 1 1
1 1 1 1
1 1
1 1
1 1
1 1 1
800 900 600 1350 500 650 1500 1000 800
0 0 15000 0 0 8000 7000 0 0
 CLIENTE 3 CLIENTE 4 CAP
1600 700X15000 15000
800X15000 800 15000
1350 500 15000
1600 700 15000
15000 15000

TOTAL SIGNO CAP

15000 = 15000
15000 = 15000
15000 = 15000
15000 = 15000
8000 = 8000
22000 = 22000
15000 = 15000
15000 = 15000
47400000

CLIENTE 3 CLIENTE 4 CAP

1600 700X15000 15000
800X15000 800 15000
1350 500 15000
1000 800 15000
15000 15000

TOTAL SIGNO CAP

15000 = 15000
15000 = 15000
15000 = 15000
15000 = 15000
8000 = 8000
22000 = 22000
15000 = 15000
15000 = 15000
47200000