CASO MAGNA

Objetivo: Magna desea mejorar los costos de su inventario

Amortización Amortización
Aumento
$100,000 en $20,000 en 3 NSC = 92%
precios
10 aÑos aÑos

Situación Actual ALT. 1 ALT. 2 ALT. 3 ALT. 4

CT $98,966.57 $91,705.36 $96,693.92 $96,573.85 $99,316.41
Inversión $0.00 $10,000.00 $6,666.67 $0.00 $0.00
CTT $98,966.57 $101,705.36 $103,360.59 $96,573.85 $99,316.41
Diferencia en
$ con relación ($2,738.78) ($4,394.02) $2,392.72 ($349.83)
a Sit. Actual

Situación Actual

Costo de reposición por

pedido (US$) 510.00
NSC 98%

52 SEMANAS/AñO - 5 DÍAS/SEMANA

tiempo de tiempo de tiempo de

Lead Time Raíz Lead Time n (anual)
D (unid/sem) D (unid/aÑo) DE (error) Pr ($) conformidad procesado transporte Lead Time (días) k IS (Q) PR LEC (año) n (anual) Q (anual) I medio TR (semana) CR (anual) Cmto (anual) CT (anual)
(semana) (semana) redondeo
(días) (días) (días)
1 18 936 6 114.0 3 4 4 11 2.2 1.4832396974191 2.05374891063 18.27721147668 57.87721 183.0272 5.113995 5 187.2 111.8772 10.4 $2,550.00 $3,188.50 $5,738.50
2 9 468 2 255.0 3 4 4 11 2.2 1.4832396974191 2.05374891063 6.092403825561 25.8924 86.53323 5.408327 5 93.6 52.8924 10.4 $2,550.00 $3,371.89 $5,921.89
3 113 5876 30 4.0 3 4 4 11 2.2 1.4832396974191 2.05374891063 91.38605738341 339.9861 2448.167 2.400163 2 2938 1560.386 26 $1,020.00 $1,560.39 $2,580.39
4 20 1040 5 7.3 3 4 3 10 2 1.4142135623731 2.05374891063 14.52219781562 54.5222 762.4043 1.364106 1 1040 534.5222 52 $510.00 $975.50 $1,485.50
5 7 364 2 15.5 3 4 4 11 2.2 1.4832396974191 2.05374891063 6.092403825561 21.4924 309.5387 1.175944 1 364 188.0924 52 $510.00 $728.86 $1,238.86
6 490 25480 101 1.5 3 4 3 10 2 1.4142135623731 2.05374891063 293.3483958756 1273.348 8324.998 3.060661 3 8493.333 4540.015 17.33333333333 $1,530.00 $1,702.51 $3,232.51
7 44 2288 11 7.0 3 4 3 10 2 1.4142135623731 2.05374891063 31.94883519437 119.9488 1154.806 1.981285 2 1144 603.9488 26 $1,020.00 $1,056.91 $2,076.91
8 68 3536 23 4.0 3 4 3 10 2 1.4142135623731 2.05374891063 66.80210995186 202.8021 1899.137 1.861899 2 1768 950.8021 26 $1,020.00 $950.80 $1,970.80
9 48 2496 15 22.0 3 4 3 10 2 1.4142135623731 2.05374891063 43.56659344687 139.5666 680.3635 3.668627 4 624 355.5666 13 $2,040.00 $1,955.62 $3,995.62
10 7 364 1 29.0 3 4 3 10 2 1.4142135623731 2.05374891063 2.904439563125 16.90444 226.2986 1.608495 2 182 93.90444 26 $1,020.00 $680.81 $1,700.81
11 6 312 2 4.1 3 4 3 10 2 1.4142135623731 2.05374891063 5.808879126249 17.80888 557.2056 0.559937 1 312 161.8089 52 $510.00 $165.85 $675.85
12 4 208 1 9.8 3 4 3 10 2 1.4142135623731 2.05374891063 2.904439563125 10.90444 294.2718 0.706829 1 208 106.9044 52 $510.00 $261.92 $771.92
13 90 4680 22 23.4 3 4 3 10 2 1.4142135623731 2.05374891063 63.89767038874 243.8977 903.3272 5.180847 5 936 531.8977 10.4 $2,550.00 $3,111.60 $5,661.60
14 5 260 1 17.3 3 4 5 12 2.4 1.549193338483 2.05374891063 3.181654131267 15.18165 247.6246 1.049977 1 260 133.1817 52 $510.00 $576.01 $1,086.01
15 3 156 1 59.9 3 4 5 12 2.4 1.549193338483 2.05374891063 3.181654131267 10.38165 103.0811 1.513372 2 78 42.18165 26 $1,020.00 $631.67 $1,651.67
16 7 364 2 6.3 3 4 5 12 2.4 1.549193338483 2.05374891063 6.363308262535 23.16331 485.5238 0.749706 1 364 188.3633 52 $510.00 $296.67 $806.67
17 6 312 2 217.4 3 4 5 12 2.4 1.549193338483 2.05374891063 6.363308262535 20.76331 76.52047 4.077341 4 78 45.36331 13 $2,040.00 $2,465.50 $4,505.50
18 3 156 1 68.3 3 4 5 12 2.4 1.549193338483 2.05374891063 3.181654131267 10.38165 96.53438 1.616005 2 78 42.18165 26 $1,020.00 $720.25 $1,740.25
19 14 728 4 169.0 3 4 3 10 2 1.4142135623731 2.05374891063 11.6177582525 39.61776 132.5722 5.491348 5 145.6 84.41776 10.4 $2,550.00 $3,566.65 $6,116.65
20 5 260 1 60.0 3 4 3 10 2 1.4142135623731 2.05374891063 2.904439563125 12.90444 132.9662 1.955385 2 130 67.90444 26 $1,020.00 $1,018.57 $2,038.57
21 104 5408 35 111.8 3 4 5 12 2.4 1.549193338483 2.05374891063 111.3578945944 360.9579 444.2501 12.17332 12 450.6667 336.6912 4.333333333333 $6,120.00 $9,410.52 $15,530.52
22 30 1560 9 6.6 3 4 4 11 2.2 1.4832396974191 2.05374891063 27.41581721502 93.41582 982.0202 1.588562 2 780 417.4158 26 $1,020.00 $688.74 $1,708.74
23 8 416 2 42.8 3 4 4 11 2.2 1.4832396974191 2.05374891063 6.092403825561 23.6924 199.1383 2.089 2 208 110.0924 26 $1,020.00 $1,177.99 $2,197.99
24 15 780 6 36.5 3 4 3 10 2 1.4142135623731 2.05374891063 17.42663737875 47.42664 295.2779 2.641579 3 260 147.4266 17.33333333333 $1,530.00 $1,345.27 $2,875.27
25 6 312 2 12.7 3 4 5 12 2.4 1.549193338483 2.05374891063 6.363308262535 20.76331 316.5961 0.985483 1 312 162.3633 52 $510.00 $515.50 $1,025.50
26 4 208 1 280.5 3 4 5 12 2.4 1.549193338483 2.05374891063 3.181654131267 12.78165 55.00413 3.781534 4 52 29.18165 13 $2,040.00 $2,046.36 $4,086.36
27 7 364 2 214.5 3 4 5 12 2.4 1.549193338483 2.05374891063 6.363308262535 23.16331 83.20839 4.374559 4 91 51.86331 13 $2,040.00 $2,781.17 $4,821.17
28 5 260 1 35.2 3 4 5 12 2.4 1.549193338483 2.05374891063 3.181654131267 15.18165 173.5983 1.497711 1 260 133.1817 52 $510.00 $1,172.00 $1,682.00
29 20 1040 5 79.3 3 4 3 10 2 1.4142135623731 2.05374891063 14.52219781562 54.5222 231.3184 4.495968 4 260 144.5222 13 $2,040.00 $2,865.15 $4,905.15
30 14 728 4 122.6 3 4 3 10 2 1.4142135623731 2.05374891063 11.6177582525 39.61776 155.6505 4.677145 5 145.6 84.41776 10.4 $2,550.00 $2,587.40 $5,137.40
$45,390.00 $53,576.57 $98,966.57
 CASO MAGNA
Objetivo: Magna desea mejorar los costos de su inventario

Amortización Amortización
Aumento
$100,000 en $20,000 en 3 NSC = 92%
precios
10 aÑos aÑos

Situación Actual ALT. 1 ALT. 2 ALT. 3 ALT. 4

CT $98,966.57 $91,705.36 $96,693.92 $96,573.85 $99,316.41
Inversión $0.00 $10,000.00 $6,666.67 $0.00 $0.00
CTT $98,966.57 $101,705.36 $103,360.59 $96,573.85 $99,316.41
Diferencia en
$ con relación ($2,738.78) ($4,394.02) $2,392.72 ($349.83)
a Sit. Actual

Alternativa 1

Inversión (US$) 100,000.00 Costo de reposición por

pedido (US$) 450.00
Amortización (aÑos) 10 NSC 98%

tiempo de tiempo de tiempo de

Lead Time Raíz Lead Time n (anual)
D (unid/sem) D (unid/aÑo) DE (error) Pr ($) conformidad procesado transporte Lead Time (días) k IS (Q) PR LEC (año) n (anual) Q (anual) I medio TR (semana) CR (anual) Cmto (anual) CT (anual)
(semana) (semana) redondeo
(días) (días) (días)
1 18 936 6 114.0 1 2 4 7 1.4 1.1832159566199 2.05374891063 14.5801708917 39.78017 171.9241 5.444263 5 187.2 108.1802 10.4 $2,250.00 $3,083.13 $5,333.13
2 9 468 2 255.0 1 2 4 7 1.4 1.1832159566199 2.05374891063 4.860056963901 17.46006 81.28382 5.757604 6 78 43.86006 8.666666666667 $2,700.00 $2,796.08 $5,496.08
3 113 5876 30 4.0 1 2 4 7 1.4 1.1832159566199 2.05374891063 72.90085445851 231.1009 2299.652 2.555169 3 1958.667 1052.234 17.33333333333 $1,350.00 $1,052.23 $2,402.23
4 20 1040 5 7.3 1 2 3 6 1.2 1.0954451150103 2.05374891063 11.24884605805 35.24885 716.1541 1.452201 1 1040 531.2488 52 $450.00 $969.53 $1,419.53
5 7 364 2 15.5 1 2 4 7 1.4 1.1832159566199 2.05374891063 4.860056963901 14.66006 290.761 1.251887 1 364 186.8601 52 $450.00 $724.08 $1,174.08
6 490 25480 101 1.5 1 2 3 6 1.2 1.0954451150103 2.05374891063 227.2266903726 815.2267 7819.974 3.258323 3 8493.333 4473.893 17.33333333333 $1,350.00 $1,677.71 $3,027.71
7 44 2288 11 7.0 1 2 3 6 1.2 1.0954451150103 2.05374891063 24.7474613277 77.54746 1084.751 2.109239 2 1144 596.7475 26 $900.00 $1,044.31 $1,944.31
8 68 3536 23 4.0 1 2 3 6 1.2 1.0954451150103 2.05374891063 51.74469186702 133.3447 1783.928 1.982142 2 1768 935.7447 26 $900.00 $935.74 $1,835.74
9 48 2496 15 22.0 1 2 3 6 1.2 1.0954451150103 2.05374891063 33.74653817414 91.34654 639.0903 3.905552 4 624 345.7465 13 $1,800.00 $1,901.61 $3,701.61
10 7 364 1 29.0 1 2 3 6 1.2 1.0954451150103 2.05374891063 2.249769211609 10.64977 212.5705 1.712373 2 182 93.24977 26 $900.00 $676.06 $1,576.06
11 6 312 2 4.1 1 2 3 6 1.2 1.0954451150103 2.05374891063 4.499538423219 11.69954 523.4035 0.596098 1 312 160.4995 52 $450.00 $164.51 $614.51
12 4 208 1 9.8 1 2 3 6 1.2 1.0954451150103 2.05374891063 2.249769211609 7.049769 276.4203 0.752477 1 208 106.2498 52 $450.00 $260.31 $710.31
13 90 4680 22 23.4 1 2 3 6 1.2 1.0954451150103 2.05374891063 49.49492265541 157.4949 848.5281 5.515433 6 780 439.4949 8.666666666667 $2,700.00 $2,571.05 $5,271.05
14 5 260 1 17.3 1 2 5 8 1.6 1.2649110640674 2.05374891063 2.597809719874 10.59781 232.6028 1.117786 1 260 132.5978 52 $450.00 $573.49 $1,023.49
15 3 156 1 59.9 1 2 5 8 1.6 1.2649110640674 2.05374891063 2.597809719874 7.39781 96.82782 1.611107 2 78 41.59781 26 $900.00 $622.93 $1,522.93
16 7 364 2 6.3 1 2 5 8 1.6 1.2649110640674 2.05374891063 5.195619439749 16.39562 456.0702 0.798123 1 364 187.1956 52 $450.00 $294.83 $744.83
17 6 312 2 217.4 1 2 5 8 1.6 1.2649110640674 2.05374891063 5.195619439749 14.79562 71.87846 4.34066 4 78 44.19562 13 $1,800.00 $2,402.03 $4,202.03
18 3 156 1 68.3 1 2 5 8 1.6 1.2649110640674 2.05374891063 2.597809719874 7.39781 90.67826 1.720368 2 78 41.59781 26 $900.00 $710.28 $1,610.28
19 14 728 4 169.0 1 2 3 6 1.2 1.0954451150103 2.05374891063 8.999076846438 25.79908 124.5299 5.845986 6 121.3333 69.66574 8.666666666667 $2,700.00 $2,943.38 $5,643.38
20 5 260 1 60.0 1 2 3 6 1.2 1.0954451150103 2.05374891063 2.249769211609 8.249769 124.9 2.081666 2 130 67.24977 26 $900.00 $1,008.75 $1,908.75
21 104 5408 35 111.8 1 2 5 8 1.6 1.2649110640674 2.05374891063 90.92334019561 257.3233 417.3003 12.95949 13 416 298.9233 4 $5,850.00 $8,354.91 $14,204.91
22 30 1560 9 6.6 1 2 4 7 1.4 1.1832159566199 2.05374891063 21.87025633755 63.87026 922.4473 1.691153 2 780 411.8703 26 $900.00 $679.59 $1,579.59
23 8 416 2 42.8 1 2 4 7 1.4 1.1832159566199 2.05374891063 4.860056963901 16.06006 187.0579 2.22391 2 208 108.8601 26 $900.00 $1,164.80 $2,064.80
24 15 780 6 36.5 1 2 3 6 1.2 1.0954451150103 2.05374891063 13.49861526966 31.49862 277.3653 2.812176 3 260 143.4986 17.33333333333 $1,350.00 $1,309.42 $2,659.42
25 6 312 2 12.7 1 2 5 8 1.6 1.2649110640674 2.05374891063 5.195619439749 14.79562 297.3902 1.049127 1 312 161.1956 52 $450.00 $511.80 $961.80
26 4 208 1 280.5 1 2 5 8 1.6 1.2649110640674 2.05374891063 2.597809719874 8.99781 51.66739 4.02575 4 52 28.59781 13 $1,800.00 $2,005.42 $3,805.42
27 7 364 2 214.5 1 2 5 8 1.6 1.2649110640674 2.05374891063 5.195619439749 16.39562 78.16067 4.657073 5 72.8 41.59562 10.4 $2,250.00 $2,230.57 $4,480.57
28 5 260 1 35.2 1 2 5 8 1.6 1.2649110640674 2.05374891063 2.597809719874 10.59781 163.0672 1.594435 2 130 67.59781 26 $900.00 $594.86 $1,494.86
29 20 1040 5 79.3 1 2 3 6 1.2 1.0954451150103 2.05374891063 11.24884605805 35.24885 217.2858 4.786323 5 208 115.2488 10.4 $2,250.00 $2,284.81 $4,534.81
30 14 728 4 122.6 1 2 3 6 1.2 1.0954451150103 2.05374891063 8.999076846438 25.79908 146.2082 4.979201 5 145.6 81.79908 10.4 $2,250.00 $2,507.14 $4,757.14
$43,650.00 $48,055.36 $91,705.36
Inversión (anual) $10,000.00
$101,705.36
 CASO MAGNA
Objetivo: Magna desea mejorar los costos de su inventario

Amortización Amortización
Aumento
$100,000 en $20,000 en 3 NSC = 92%
precios
10 aÑos aÑos

Situación Actual ALT. 1 ALT. 2 ALT. 3 ALT. 4

CT $98,966.57 $91,705.36 $96,693.92 $96,573.85 $99,316.41
Inversión $0.00 $10,000.00 $6,666.67 $0.00 $0.00
CTT $98,966.57 $101,705.36 $103,360.59 $96,573.85 $99,316.41
Diferencia en
$ con relación ($2,738.78) ($4,394.02) $2,392.72 ($349.83)
a Sit. Actual

Alternativa 2

Inversión (US$) 20,000.00 Costo de reposición por

pedido (US$) 510.00
Amortización (aÑos) 3 NSC 98%

tiempo de tiempo de tiempo de

Lead Time Raíz Lead Time n (anual)
D (unid/sem) D (unid/aÑo) DE (error) Pr ($) conformidad procesado transporte Lead Time (días) k IS (Q) PR LEC (año) n (anual) Q (anual) I medio TR (semana) CR (anual) Cmto (anual) CT (anual)
(semana) (semana) redondeo
(días) (días) (días)
1 18 936 4.2 114.0 3 4 4 11 2.2 1.4832396974191 2.05374891063 12.79404803368 52.39405 183.0272 5.113995 5 187.2 106.394 10.4 $2,550.00 $3,032.23 $5,582.23
2 9 468 1.4 255.0 3 4 4 11 2.2 1.4832396974191 2.05374891063 4.264682677893 24.06468 86.53323 5.408327 5 93.6 51.06468 10.4 $2,550.00 $3,255.37 $5,805.37
3 113 5876 21 4.0 3 4 4 11 2.2 1.4832396974191 2.05374891063 63.97024016839 312.5702 2448.167 2.400163 2 2938 1532.97 26 $1,020.00 $1,532.97 $2,552.97
4 20 1040 3.5 7.3 3 4 3 10 2 1.4142135623731 2.05374891063 10.16553847094 50.16554 762.4043 1.364106 1 1040 530.1655 52 $510.00 $967.55 $1,477.55
5 7 364 1.4 15.5 3 4 4 11 2.2 1.4832396974191 2.05374891063 4.264682677893 19.66468 309.5387 1.175944 1 364 186.2647 52 $510.00 $721.78 $1,231.78
6 490 25480 70.7 1.5 3 4 3 10 2 1.4142135623731 2.05374891063 205.3438771129 1185.344 8324.998 3.060661 3 8493.333 4452.011 17.33333333333 $1,530.00 $1,669.50 $3,199.50
7 44 2288 7.7 7.0 3 4 3 10 2 1.4142135623731 2.05374891063 22.36418463606 110.3642 1154.806 1.981285 2 1144 594.3642 26 $1,020.00 $1,040.14 $2,060.14
8 68 3536 16.1 4.0 3 4 3 10 2 1.4142135623731 2.05374891063 46.7614769663 182.7615 1899.137 1.861899 2 1768 930.7615 26 $1,020.00 $930.76 $1,950.76
9 48 2496 10.5 22.0 3 4 3 10 2 1.4142135623731 2.05374891063 30.49661541281 126.4966 680.3635 3.668627 4 624 342.4966 13 $2,040.00 $1,883.73 $3,923.73
10 7 364 0.7 29.0 3 4 3 10 2 1.4142135623731 2.05374891063 2.033107694187 16.03311 226.2986 1.608495 2 182 93.03311 26 $1,020.00 $674.49 $1,694.49
11 6 312 1.4 4.1 3 4 3 10 2 1.4142135623731 2.05374891063 4.066215388374 16.06622 557.2056 0.559937 1 312 160.0662 52 $510.00 $164.07 $674.07
12 4 208 0.7 9.8 3 4 3 10 2 1.4142135623731 2.05374891063 2.033107694187 10.03311 294.2718 0.706829 1 208 106.0331 52 $510.00 $259.78 $769.78
13 90 4680 15.4 23.4 3 4 3 10 2 1.4142135623731 2.05374891063 44.72836927212 224.7284 903.3272 5.180847 5 936 512.7284 10.4 $2,550.00 $2,999.46 $5,549.46
14 5 260 0.7 17.3 3 4 5 12 2.4 1.549193338483 2.05374891063 2.227157891887 14.22716 247.6246 1.049977 1 260 132.2272 52 $510.00 $571.88 $1,081.88
15 3 156 0.7 59.9 3 4 5 12 2.4 1.549193338483 2.05374891063 2.227157891887 9.427158 103.0811 1.513372 2 78 41.22716 26 $1,020.00 $617.38 $1,637.38
16 7 364 1.4 6.3 3 4 5 12 2.4 1.549193338483 2.05374891063 4.454315783774 21.25432 485.5238 0.749706 1 364 186.4543 52 $510.00 $293.67 $803.67
17 6 312 1.4 217.4 3 4 5 12 2.4 1.549193338483 2.05374891063 4.454315783774 18.85432 76.52047 4.077341 4 78 43.45432 13 $2,040.00 $2,361.74 $4,401.74
18 3 156 0.7 68.3 3 4 5 12 2.4 1.549193338483 2.05374891063 2.227157891887 9.427158 96.53438 1.616005 2 78 41.22716 26 $1,020.00 $703.95 $1,723.95
19 14 728 2.8 169.0 3 4 3 10 2 1.4142135623731 2.05374891063 8.132430776749 36.13243 132.5722 5.491348 5 145.6 80.93243 10.4 $2,550.00 $3,419.40 $5,969.40
20 5 260 0.7 60.0 3 4 3 10 2 1.4142135623731 2.05374891063 2.033107694187 12.03311 132.9662 1.955385 2 130 67.03311 26 $1,020.00 $1,005.50 $2,025.50
21 104 5408 24.5 111.8 3 4 5 12 2.4 1.549193338483 2.05374891063 77.95052621605 327.5505 444.2501 12.17332 12 450.6667 303.2839 4.333333333333 $6,120.00 $8,476.78 $14,596.78
22 30 1560 6.3 6.6 3 4 4 11 2.2 1.4832396974191 2.05374891063 19.19107205052 85.19107 982.0202 1.588562 2 780 409.1911 26 $1,020.00 $675.17 $1,695.17
23 8 416 1.4 42.8 3 4 4 11 2.2 1.4832396974191 2.05374891063 4.264682677893 21.86468 199.1383 2.089 2 208 108.2647 26 $1,020.00 $1,158.43 $2,178.43
24 15 780 4.2 36.5 3 4 3 10 2 1.4142135623731 2.05374891063 12.19864616512 42.19865 295.2779 2.641579 3 260 142.1986 17.33333333333 $1,530.00 $1,297.56 $2,827.56
25 6 312 1.4 12.7 3 4 5 12 2.4 1.549193338483 2.05374891063 4.454315783774 18.85432 316.5961 0.985483 1 312 160.4543 52 $510.00 $509.44 $1,019.44
26 4 208 0.7 280.5 3 4 5 12 2.4 1.549193338483 2.05374891063 2.227157891887 11.82716 55.00413 3.781534 4 52 28.22716 13 $2,040.00 $1,979.43 $4,019.43
27 7 364 1.4 214.5 3 4 5 12 2.4 1.549193338483 2.05374891063 4.454315783774 21.25432 83.20839 4.374559 4 91 49.95432 13 $2,040.00 $2,678.80 $4,718.80
28 5 260 0.7 35.2 3 4 5 12 2.4 1.549193338483 2.05374891063 2.227157891887 14.22716 173.5983 1.497711 1 260 132.2272 52 $510.00 $1,163.60 $1,673.60
29 20 1040 3.5 79.3 3 4 3 10 2 1.4142135623731 2.05374891063 10.16553847094 50.16554 231.3184 4.495968 4 260 140.1655 13 $2,040.00 $2,778.78 $4,818.78
30 14 728 2.8 122.6 3 4 3 10 2 1.4142135623731 2.05374891063 8.132430776749 36.13243 155.6505 4.677145 5 145.6 80.93243 10.4 $2,550.00 $2,480.58 $5,030.58
$45,390.00 $51,303.92 $96,693.92
Inversión (anual) $6,666.67
$103,360.59
 CASO MAGNA
Objetivo: Magna desea mejorar los costos de su inventario

Amortización Amortización
Aumento
$100,000 en $20,000 en 3 NSC = 92%
precios
10 aÑos aÑos

Situación Actual ALT. 1 ALT. 2 ALT. 3 ALT. 4

CT $98,966.57 $91,705.36 $96,693.92 $96,573.85 $99,316.41
Inversión $0.00 $10,000.00 $6,666.67 $0.00 $0.00
CTT $98,966.57 $101,705.36 $103,360.59 $96,573.85 $99,316.41
Diferencia en
$ con relación ($2,738.78) ($4,394.02) $2,392.72 ($349.83)
a Sit. Actual

Alternativa 3

Costo de reposición por

pedido (US$) 510.00
NSC 92%

tiempo de tiempo de tiempo de

Lead Time Raíz Lead Time n (anual)
D (unid/sem) D (unid/aÑo) DE (error) Pr ($) conformidad procesado transporte Lead Time (días) k IS (Q) PR LEC (año) n (anual) Q (anual) I medio TR (semana) CR (anual) Cmto (anual) CT (anual)
(semana) (semana) redondeo
(días) (días) (días)
1 18 936 6 114.0 3 4 4 11 2.2 1.4832396974191 1.40507156031 12.5043474958 52.10435 183.0272 5.113995 5 187.2 106.1043 10.4 $2,550.00 $3,023.97 $5,573.97
2 9 468 2 255.0 3 4 4 11 2.2 1.4832396974191 1.40507156031 4.168115831932 23.96812 86.53323 5.408327 5 93.6 50.96812 10.4 $2,550.00 $3,249.22 $5,799.22
3 113 5876 30 4.0 3 4 4 11 2.2 1.4832396974191 1.40507156031 62.52173747898 311.1217 2448.167 2.400163 2 2938 1531.522 26 $1,020.00 $1,531.52 $2,551.52
4 20 1040 5 7.3 3 4 3 10 2 1.4142135623731 1.40507156031 9.935356283473 49.93536 762.4043 1.364106 1 1040 529.9354 52 $510.00 $967.13 $1,477.13
5 7 364 2 15.5 3 4 4 11 2.2 1.4832396974191 1.40507156031 4.168115831932 19.56812 309.5387 1.175944 1 364 186.1681 52 $510.00 $721.40 $1,231.40
6 490 25480 101 1.5 3 4 3 10 2 1.4142135623731 1.40507156031 200.6941969262 1180.694 8324.998 3.060661 3 8493.333 4447.361 17.33333333333 $1,530.00 $1,667.76 $3,197.76
7 44 2288 11 7.0 3 4 3 10 2 1.4142135623731 1.40507156031 21.85778382364 109.8578 1154.806 1.981285 2 1144 593.8578 26 $1,020.00 $1,039.25 $2,059.25
8 68 3536 23 4.0 3 4 3 10 2 1.4142135623731 1.40507156031 45.70263890398 181.7026 1899.137 1.861899 2 1768 929.7026 26 $1,020.00 $929.70 $1,949.70
9 48 2496 15 22.0 3 4 3 10 2 1.4142135623731 1.40507156031 29.80606885042 125.8061 680.3635 3.668627 4 624 341.8061 13 $2,040.00 $1,879.93 $3,919.93
10 7 364 1 29.0 3 4 3 10 2 1.4142135623731 1.40507156031 1.987071256695 15.98707 226.2986 1.608495 2 182 92.98707 26 $1,020.00 $674.16 $1,694.16
11 6 312 2 4.1 3 4 3 10 2 1.4142135623731 1.40507156031 3.974142513389 15.97414 557.2056 0.559937 1 312 159.9741 52 $510.00 $163.97 $673.97
12 4 208 1 9.8 3 4 3 10 2 1.4142135623731 1.40507156031 1.987071256695 9.987071 294.2718 0.706829 1 208 105.9871 52 $510.00 $259.67 $769.67
13 90 4680 22 23.4 3 4 3 10 2 1.4142135623731 1.40507156031 43.71556764728 223.7156 903.3272 5.180847 5 936 511.7156 10.4 $2,550.00 $2,993.54 $5,543.54
14 5 260 1 17.3 3 4 5 12 2.4 1.549193338483 1.40507156031 2.176727501324 14.17673 247.6246 1.049977 1 260 132.1767 52 $510.00 $571.66 $1,081.66
15 3 156 1 59.9 3 4 5 12 2.4 1.549193338483 1.40507156031 2.176727501324 9.376728 103.0811 1.513372 2 78 41.17673 26 $1,020.00 $616.62 $1,636.62
16 7 364 2 6.3 3 4 5 12 2.4 1.549193338483 1.40507156031 4.353455002647 21.15346 485.5238 0.749706 1 364 186.3535 52 $510.00 $293.51 $803.51
17 6 312 2 217.4 3 4 5 12 2.4 1.549193338483 1.40507156031 4.353455002647 18.75346 76.52047 4.077341 4 78 43.35346 13 $2,040.00 $2,356.26 $4,396.26
18 3 156 1 68.3 3 4 5 12 2.4 1.549193338483 1.40507156031 2.176727501324 9.376728 96.53438 1.616005 2 78 41.17673 26 $1,020.00 $703.09 $1,723.09
19 14 728 4 169.0 3 4 3 10 2 1.4142135623731 1.40507156031 7.948285026778 35.94829 132.5722 5.491348 5 145.6 80.74829 10.4 $2,550.00 $3,411.62 $5,961.62
20 5 260 1 60.0 3 4 3 10 2 1.4142135623731 1.40507156031 1.987071256695 11.98707 132.9662 1.955385 2 130 66.98707 26 $1,020.00 $1,004.81 $2,024.81
21 104 5408 35 111.8 3 4 5 12 2.4 1.549193338483 1.40507156031 76.18546254632 325.7855 444.2501 12.17332 12 450.6667 301.5188 4.333333333333 $6,120.00 $8,427.45 $14,547.45
22 30 1560 9 6.6 3 4 4 11 2.2 1.4832396974191 1.40507156031 18.75652124369 84.75652 982.0202 1.588562 2 780 408.7565 26 $1,020.00 $674.45 $1,694.45
23 8 416 2 42.8 3 4 4 11 2.2 1.4832396974191 1.40507156031 4.168115831932 21.76812 199.1383 2.089 2 208 108.1681 26 $1,020.00 $1,157.40 $2,177.40
24 15 780 6 36.5 3 4 3 10 2 1.4142135623731 1.40507156031 11.92242754017 41.92243 295.2779 2.641579 3 260 141.9224 17.33333333333 $1,530.00 $1,295.04 $2,825.04
25 6 312 2 12.7 3 4 5 12 2.4 1.549193338483 1.40507156031 4.353455002647 18.75346 316.5961 0.985483 1 312 160.3535 52 $510.00 $509.12 $1,019.12
26 4 208 1 280.5 3 4 5 12 2.4 1.549193338483 1.40507156031 2.176727501324 11.77673 55.00413 3.781534 4 52 28.17673 13 $2,040.00 $1,975.89 $4,015.89
27 7 364 2 214.5 3 4 5 12 2.4 1.549193338483 1.40507156031 4.353455002647 21.15346 83.20839 4.374559 4 91 49.85346 13 $2,040.00 $2,673.39 $4,713.39
28 5 260 1 35.2 3 4 5 12 2.4 1.549193338483 1.40507156031 2.176727501324 14.17673 173.5983 1.497711 1 260 132.1767 52 $510.00 $1,163.16 $1,673.16
29 20 1040 5 79.3 3 4 3 10 2 1.4142135623731 1.40507156031 9.935356283473 49.93536 231.3184 4.495968 4 260 139.9354 13 $2,040.00 $2,774.22 $4,814.22
30 14 728 4 122.6 3 4 3 10 2 1.4142135623731 1.40507156031 7.948285026778 35.94829 155.6505 4.677145 5 145.6 80.74829 10.4 $2,550.00 $2,474.93 $5,024.93
$45,390.00 $51,183.85 $96,573.85
 CASO MAGNA
Objetivo: Magna desea mejorar los costos de su inventario

Amortización Amortización
Aumento
$100,000 en $20,000 en 3 NSC = 92%
precios
10 aÑos aÑos

Situación Actual ALT. 1 ALT. 2 ALT. 3 ALT. 4

CT $98,966.57 $91,705.36 $96,693.92 $96,573.85 $99,316.41
Inversión $0.00 $10,000.00 $6,666.67 $0.00 $0.00
CTT $98,966.57 $101,705.36 $103,360.59 $96,573.85 $99,316.41
Diferencia en
$ con relación ($2,738.78) ($4,394.02) $2,392.72 ($349.83)
a Sit. Actual

Alternativa 4

Costo de reposición por Precios que aumentaron en un 5% y conllevaron a

pedido (US$) 510.00 un tiempo de transporte de 2 días.
NSC 98%

tiempo de tiempo de tiempo de

Lead Time Raíz Lead Time n (anual)
D (unid/sem) D (unid/aÑo) DE (error) Pr ($) conformidad procesado transporte Lead Time (días) k IS (Q) PR LEC (año) n (anual) Q (anual) I medio TR (semana) CR (anual) Cmto (anual) CT (anual)
(semana) (semana) redondeo
(días) (días) (días)
1 18 936 6 114.00 3 4 4 11 2.2 1.4832396974191 2.05374891063 18.27721147668 57.87721 183.0272 5.113995 5 187.2 111.8772 10.4 $2,550.00 $3,188.50 $5,738.50
2 9 468 2 255.00 3 4 4 11 2.2 1.4832396974191 2.05374891063 6.092403825561 25.8924 86.53323 5.408327 5 93.6 52.8924 10.4 $2,550.00 $3,371.89 $5,921.89
3 113 5876 30 4.00 3 4 4 11 2.2 1.4832396974191 2.05374891063 91.38605738341 339.9861 2448.167 2.400163 2 2938 1560.386 26 $1,020.00 $1,560.39 $2,580.39
4 20 1040 5 7.30 3 4 3 10 2 1.4142135623731 2.05374891063 14.52219781562 54.5222 762.4043 1.364106 1 1040 534.5222 52 $510.00 $975.50 $1,485.50
5 7 364 2 15.50 3 4 4 11 2.2 1.4832396974191 2.05374891063 6.092403825561 21.4924 309.5387 1.175944 1 364 188.0924 52 $510.00 $728.86 $1,238.86
6 490 25480 101 1.50 3 4 3 10 2 1.4142135623731 2.05374891063 293.3483958756 1273.348 8324.998 3.060661 3 8493.333 4540.015 17.33333333333 $1,530.00 $1,702.51 $3,232.51
7 44 2288 11 7.00 3 4 3 10 2 1.4142135623731 2.05374891063 31.94883519437 119.9488 1154.806 1.981285 2 1144 603.9488 26 $1,020.00 $1,056.91 $2,076.91
8 68 3536 23 4.00 3 4 3 10 2 1.4142135623731 2.05374891063 66.80210995186 202.8021 1899.137 1.861899 2 1768 950.8021 26 $1,020.00 $950.80 $1,970.80
9 48 2496 15 22.00 3 4 3 10 2 1.4142135623731 2.05374891063 43.56659344687 139.5666 680.3635 3.668627 4 624 355.5666 13 $2,040.00 $1,955.62 $3,995.62
10 7 364 1 29.00 3 4 3 10 2 1.4142135623731 2.05374891063 2.904439563125 16.90444 226.2986 1.608495 2 182 93.90444 26 $1,020.00 $680.81 $1,700.81
11 6 312 2 4.10 3 4 3 10 2 1.4142135623731 2.05374891063 5.808879126249 17.80888 557.2056 0.559937 1 312 161.8089 52 $510.00 $165.85 $675.85
12 4 208 1 9.80 3 4 3 10 2 1.4142135623731 2.05374891063 2.904439563125 10.90444 294.2718 0.706829 1 208 106.9044 52 $510.00 $261.92 $771.92
13 90 4680 22 23.40 3 4 3 10 2 1.4142135623731 2.05374891063 63.89767038874 243.8977 903.3272 5.180847 5 936 531.8977 10.4 $2,550.00 $3,111.60 $5,661.60
14 5 260 1 18.17 3 4 2 9 1.8 1.3416407864999 2.05374891063 2.755393303733 11.75539 241.6568 1.075906 1 260 132.7554 52 $510.00 $602.88 $1,112.88
15 3 156 1 62.90 3 4 2 9 1.8 1.3416407864999 2.05374891063 2.755393303733 8.155393 100.5968 1.550745 2 78 41.75539 26 $1,020.00 $656.55 $1,676.55
16 7 364 2 6.62 3 4 2 9 1.8 1.3416407864999 2.05374891063 5.510786607467 18.11079 473.8227 0.76822 1 364 187.5108 52 $510.00 $310.10 $820.10
17 6 312 2 228.27 3 4 2 9 1.8 1.3416407864999 2.05374891063 5.510786607467 16.31079 74.67633 4.178031 4 78 44.51079 13 $2,040.00 $2,540.12 $4,580.12
18 3 156 1 71.72 3 4 2 9 1.8 1.3416407864999 2.05374891063 2.755393303733 8.155393 94.20791 1.655912 2 78 41.75539 26 $1,020.00 $748.62 $1,768.62
19 14 728 4 169.00 3 4 3 10 2 1.4142135623731 2.05374891063 11.6177582525 39.61776 132.5722 5.491348 5 145.6 84.41776 10.4 $2,550.00 $3,566.65 $6,116.65
20 5 260 1 60.00 3 4 3 10 2 1.4142135623731 2.05374891063 2.904439563125 12.90444 132.9662 1.955385 2 130 67.90444 26 $1,020.00 $1,018.57 $2,038.57
21 104 5408 35 117.39 3 4 2 9 1.8 1.3416407864999 2.05374891063 96.43876563067 283.6388 433.5437 12.47394 12 450.6667 321.7721 4.333333333333 $6,120.00 $9,443.21 $15,563.21
22 30 1560 9 6.60 3 4 4 11 2.2 1.4832396974191 2.05374891063 27.41581721502 93.41582 982.0202 1.588562 2 780 417.4158 26 $1,020.00 $688.74 $1,708.74
23 8 416 2 42.80 3 4 4 11 2.2 1.4832396974191 2.05374891063 6.092403825561 23.6924 199.1383 2.089 2 208 110.0924 26 $1,020.00 $1,177.99 $2,197.99
24 15 780 6 36.50 3 4 3 10 2 1.4142135623731 2.05374891063 17.42663737875 47.42664 295.2779 2.641579 3 260 147.4266 17.33333333333 $1,530.00 $1,345.27 $2,875.27
25 6 312 2 13.34 3 4 2 9 1.8 1.3416407864999 2.05374891063 5.510786607467 16.31079 308.9661 1.009819 1 312 161.5108 52 $510.00 $538.44 $1,048.44
26 4 208 1 294.53 3 4 2 9 1.8 1.3416407864999 2.05374891063 2.755393303733 9.955393 53.67854 3.874919 4 52 28.75539 13 $2,040.00 $2,117.30 $4,157.30
27 7 364 2 225.23 3 4 2 9 1.8 1.3416407864999 2.05374891063 5.510786607467 18.11079 81.20308 4.482589 4 91 51.01079 13 $2,040.00 $2,872.23 $4,912.23
28 5 260 1 36.96 3 4 2 9 1.8 1.3416407864999 2.05374891063 2.755393303733 11.75539 169.4146 1.534697 2 130 67.75539 26 $1,020.00 $626.06 $1,646.06
29 20 1040 5 79.30 3 4 3 10 2 1.4142135623731 2.05374891063 14.52219781562 54.5222 231.3184 4.495968 4 260 144.5222 13 $2,040.00 $2,865.15 $4,905.15
30 14 728 4 122.60 3 4 3 10 2 1.4142135623731 2.05374891063 11.6177582525 39.61776 155.6505 4.677145 5 145.6 84.41776 10.4 $2,550.00 $2,587.40 $5,137.40
$45,900.00 $53,416.41 $99,316.41