Giro Semana Concepto tipo de trans Monto Saldo antes dSaldo después de la transacción

0 104 Cantidad iniciEntrante $30,000.00 $0.00 $30,000.00

1 105 Tasa Anual BaEntrante $92.31 $30,000.00 $30,092.31
1 105 Coste de pro Extrovertido -$9,158.00 $30,092.31 $20,934.31
1 105 Costos semana Extrovertido -$9,000.00 $20,934.31 $11,934.31
1 105 Ventas en el Entrante $112,775.00 $11,934.31 $124,709.31
1 105 Compra de 10Extrovertido -$1,000.00 $124,709.31 $123,709.31
1 105 Compra de 10Extrovertido -$1,120.00 $123,709.31 $122,589.31
1 105 Compra de 10Extrovertido -$880.00 $122,589.31 $121,709.31
1 105 Compra de 10Extrovertido -$710.00 $121,709.31 $120,999.31
1 105 Compra de 10Extrovertido -$840.00 $120,999.31 $120,159.31
1 105 Compra de 10Extrovertido -$820.00 $120,159.31 $119,339.31
1 105 Compra de 10Extrovertido -$1,320.00 $119,339.31 $118,019.31
1 105 Compra de 10Extrovertido -$1,490.00 $118,019.31 $116,529.31
1 105 Compra de 10Extrovertido -$1,580.00 $116,529.31 $114,949.31
1 105 Costo de envíExtrovertido
o de una unidad
-$1,000.00
grande de$114,949.31
la Fábrica 1$113,949.31
a la Tienda 1
1 105 DepreciaciónExtrovertido -$1,688.88 $113,949.31 $112,260.43
2 106 Coste de pro Extrovertido -$22,406.00 $112,260.43 $89,854.43
2 106 Costos semana Extrovertido -$9,000.00 $89,854.43 $80,854.43
2 106 Ventas en el Entrante $55,661.00 $80,854.43 $136,515.43
2 106 Compra de 10Extrovertido -$1,000.00 $136,515.43 $135,515.43
2 106 Compra de 10Extrovertido -$1,120.00 $135,515.43 $134,395.43
2 106 Compra de 10Extrovertido -$880.00 $134,395.43 $133,515.43
2 106 Compra de 10Extrovertido -$710.00 $133,515.43 $132,805.43
2 106 Compra de 10Extrovertido -$840.00 $132,805.43 $131,965.43
2 106 Compra de 10Extrovertido -$820.00 $131,965.43 $131,145.43
2 106 Compra de 10Extrovertido -$1,320.00 $131,145.43 $129,825.43
2 106 Compra de 10Extrovertido -$1,490.00 $129,825.43 $128,335.43
2 106 Compra de 10Extrovertido -$1,580.00 $128,335.43 $126,755.43
2 106 Costo de envíExtrovertido
o de una unidad
-$1,000.00
grande de$126,755.43
la Fábrica 1$125,755.43
a la Tienda 1
2 106 DepreciaciónExtrovertido -$1,688.88 $125,755.43 $124,066.55
3 107 Coste de pro Extrovertido -$10,650.00 $124,066.55 $113,416.55
3 107 Costos semana Extrovertido -$9,000.00 $113,416.55 $104,416.55
3 107 Ventas en el Entrante $69,526.00 $104,416.55 $173,942.55
3 107 Compra de 10Extrovertido -$1,000.00 $173,942.55 $172,942.55
3 107 Compra de 10Extrovertido -$1,120.00 $172,942.55 $171,822.55
3 107 Compra de 10Extrovertido -$880.00 $171,822.55 $170,942.55
3 107 Compra de 10Extrovertido -$710.00 $170,942.55 $170,232.55
3 107 Compra de 10Extrovertido -$840.00 $170,232.55 $169,392.55
3 107 Compra de 10Extrovertido -$820.00 $169,392.55 $168,572.55
3 107 Compra de 10Extrovertido -$1,320.00 $168,572.55 $167,252.55
3 107 Compra de 10Extrovertido -$1,490.00 $167,252.55 $165,762.55
3 107 Compra de 10Extrovertido -$1,580.00 $165,762.55 $164,182.55
3 107 Costo de enví
Extrovertido
o de una unidad
-$1,000.00
grande de$164,182.55
la Fábrica 1$163,182.55
a la Tienda 1
3 107 DepreciaciónExtrovertido -$1,688.88 $163,182.55 $161,493.67
4 108 Coste de pro Extrovertido -$28,480.50 $161,493.67 $133,013.17
4 108 Costos semanaExtrovertido -$9,000.00 $133,013.17 $124,013.17
4 108 Ventas en el Entrante $27,038.00 $124,013.17 $151,051.17
4 108 Compra de 20Extrovertido -$1,400.00 $151,051.17 $149,651.17
4 108 Compra de 20Extrovertido -$1,540.00 $149,651.17 $148,111.17
4 108 Compra de 20Extrovertido -$1,260.00 $148,111.17 $146,851.17
4 108 Compra de 20Extrovertido -$1,020.00 $146,851.17 $145,831.17
4 108 Compra de 20Extrovertido -$1,180.00 $145,831.17 $144,651.17
4 108 Compra de 20Extrovertido -$1,140.00 $144,651.17 $143,511.17
4 108 Compra de 10Extrovertido -$6,000.00 $143,511.17 $137,511.17
4 108 Compra de 10Extrovertido -$6,800.00 $137,511.17 $130,711.17
4 108 Compra de 10Extrovertido -$6,800.00 $130,711.17 $123,911.17
4 108 Costo de enví
Extrovertido
o de una unidad
-$2,000.00
grande de$123,911.17
la Fábrica 1$121,911.17
a la Tienda 1
4 108 DepreciaciónExtrovertido -$1,688.88 $121,911.17 $120,222.29
5 109 Coste de pro Extrovertido -$10,650.00 $120,222.29 $109,572.29
5 109 Costos semanaExtrovertido -$9,000.00 $109,572.29 $100,572.29
5 109 Ventas en el Entrante $73,344.00 $100,572.29 $173,916.29
5 109 Compra de 20Extrovertido -$1,400.00 $173,916.29 $172,516.29
5 109 Compra de 20Extrovertido -$1,540.00 $172,516.29 $170,976.29
5 109 Compra de 20Extrovertido -$1,260.00 $170,976.29 $169,716.29
5 109 Compra de 20Extrovertido -$1,020.00 $169,716.29 $168,696.29
5 109 Compra de 20Extrovertido -$1,180.00 $168,696.29 $167,516.29
5 109 Compra de 20Extrovertido -$1,140.00 $167,516.29 $166,376.29
5 109 Compra de 50Extrovertido -$3,400.00 $166,376.29 $162,976.29
5 109 Compra de 50Extrovertido -$3,850.00 $162,976.29 $159,126.29
5 109 Compra de 50Extrovertido -$3,900.00 $159,126.29 $155,226.29
5 109 Costo de enví
Extrovertido
o de una unidad
-$1,000.00
grande de$155,226.29
la Fábrica 1$154,226.29
a la Tienda 1
5 109 DepreciaciónExtrovertido -$1,688.88 $154,226.29 $152,537.41
6 110 Coste de pro Extrovertido -$27,535.50 $152,537.41 $125,001.91
6 110 Costos semanaExtrovertido -$9,000.00 $125,001.91 $116,001.91
6 110 Ventas en el Entrante $32,634.00 $116,001.91 $148,635.91
6 110 Compra de 20Extrovertido -$1,400.00 $148,635.91 $147,235.91
6 110 Compra de 20Extrovertido -$1,540.00 $147,235.91 $145,695.91
6 110 Compra de 20Extrovertido -$1,260.00 $145,695.91 $144,435.91
6 110 Compra de 20Extrovertido -$1,020.00 $144,435.91 $143,415.91
6 110 Compra de 20Extrovertido -$1,180.00 $143,415.91 $142,235.91
6 110 Compra de 20Extrovertido -$1,140.00 $142,235.91 $141,095.91
6 110 Compra de 20Extrovertido -$1,840.00 $141,095.91 $139,255.91
6 110 Compra de 20Extrovertido -$2,080.00 $139,255.91 $137,175.91
6 110 Compra de 20Extrovertido -$2,160.00 $137,175.91 $135,015.91
6 110 Costo de enví
Extrovertido
o de una unidad
-$2,000.00
grande de$135,015.91
la Fábrica 1$133,015.91
a la Tienda 1
 6 110 DepreciaciónExtrovertido -$1,688.88 $133,015.91 $131,327.03
7 111 Coste de pro Extrovertido -$10,229.00 $131,327.03 $121,098.03
7 111 Costos semanaExtrovertido -$9,000.00 $121,098.03 $112,098.03
7 111 Ventas en el Entrante $50,774.00 $112,098.03 $162,872.03
7 111 Compra de 50Extrovertido -$2,600.00 $162,872.03 $160,272.03
7 111 Compra de 50Extrovertido -$2,800.00 $160,272.03 $157,472.03
7 111 Compra de 50Extrovertido -$2,400.00 $157,472.03 $155,072.03
7 111 Compra de 50Extrovertido -$1,950.00 $155,072.03 $153,122.03
7 111 Compra de 50Extrovertido -$2,200.00 $153,122.03 $150,922.03
7 111 Compra de 50Extrovertido -$2,100.00 $150,922.03 $148,822.03
7 111 Costo de enví
Extrovertido
o de una unidad
-$1,000.00
grande de$148,822.03
la Fábrica 1$147,822.03
a la Tienda 1
7 111 DepreciaciónExtrovertido -$1,688.88 $147,822.03 $146,133.15
8 112 Coste de pro Extrovertido -$10,650.00 $146,133.15 $135,483.15
8 112 Costos semanaExtrovertido -$9,000.00 $135,483.15 $126,483.15
8 112 Ventas en el Entrante $38,157.00 $126,483.15 $164,640.15
8 112 Compra de 10Extrovertido -$4,600.00 $164,640.15 $160,040.15
8 112 Compra de 10Extrovertido -$4,900.00 $160,040.15 $155,140.15
8 112 Compra de 10Extrovertido -$4,300.00 $155,140.15 $150,840.15
8 112 Compra de 50Extrovertido -$1,950.00 $150,840.15 $148,890.15
8 112 Compra de 50Extrovertido -$2,200.00 $148,890.15 $146,690.15
8 112 Compra de 50Extrovertido -$2,100.00 $146,690.15 $144,590.15
8 112 Costo de enví
Extrovertido
o de una unidad
-$1,000.00
grande de$144,590.15
la Fábrica 1$143,590.15
a la Tienda 1
8 112 DepreciaciónExtrovertido -$1,688.88 $143,590.15 $141,901.27
9 113 Coste de pro Extrovertido -$20,286.00 $141,901.27 $121,615.27
9 113 Costos semanaExtrovertido -$9,000.00 $121,615.27 $112,615.27
9 113 Ventas en el Entrante $23,043.00 $112,615.27 $135,658.27
9 113 Compra de 75Extrovertido -$3,600.00 $135,658.27 $132,058.27
9 113 Compra de 75Extrovertido -$3,850.00 $132,058.27 $128,208.27
9 113 Compra de 75Extrovertido -$3,350.00 $128,208.27 $124,858.27
9 113 Compra de 50Extrovertido -$1,950.00 $124,858.27 $122,908.27
9 113 Compra de 50Extrovertido -$2,200.00 $122,908.27 $120,708.27
9 113 Compra de 50Extrovertido -$2,100.00 $120,708.27 $118,608.27
9 113 Compra de 25Extrovertido -$2,100.00 $118,608.27 $116,508.27
9 113 Compra de 25Extrovertido -$2,375.00 $116,508.27 $114,133.27
9 113 Compra de 25Extrovertido -$2,450.00 $114,133.27 $111,683.27
9 113 Costo de enví
Extrovertido
o de una unidad
-$1,000.00
grande de$111,683.27
la Fábrica 1$110,683.27
a la Tienda 1
9 113 DepreciaciónExtrovertido -$1,688.88 $110,683.27 $108,994.39
10 114 Coste de pro Extrovertido -$10,574.50 $108,994.39 $98,419.89
10 114 Costos semanaExtrovertido -$9,000.00 $98,419.89 $89,419.89
10 114 Ventas en el Entrante $55,374.00 $89,419.89 $144,793.89
10 114 Compra de 50Extrovertido -$2,600.00 $144,793.89 $142,193.89
10 114 Compra de 50Extrovertido -$2,800.00 $142,193.89 $139,393.89
10 114 Compra de 50Extrovertido -$2,400.00 $139,393.89 $136,993.89
10 114 Compra de 5 Extrovertido -$555.00 $136,993.89 $136,438.89
10 114 Compra de 50Extrovertido -$2,200.00 $136,438.89 $134,238.89
10 114 Compra de 50Extrovertido -$2,100.00 $134,238.89 $132,138.89
10 114 Compra de 50Extrovertido -$3,400.00 $132,138.89 $128,738.89
10 114 Compra de 50Extrovertido -$3,850.00 $128,738.89 $124,888.89
10 114 Compra de 50Extrovertido -$3,900.00 $124,888.89 $120,988.89
10 114 Costo de enví
Extrovertido
o de una unidad
-$1,000.00
grande de$120,988.89
la Fábrica 1$119,988.89
a la Tienda 1
10 114 Depreciació Extrovertido -$1,688.88 $119,988.89 $118,300.01
11 115 Coste de pro Extrovertido -$25,854.00 $118,300.01 $92,446.01
11 115 Costos semanaExtrovertido -$9,000.00 $92,446.01 $83,446.01
11 115 Ventas en el Entrante $28,812.00 $83,446.01 $112,258.01
11 115 Compra de 25Extrovertido -$1,600.00 $112,258.01 $110,658.01
11 115 Compra de 25Extrovertido -$1,750.00 $110,658.01 $108,908.01
11 115 Compra de 25Extrovertido -$1,450.00 $108,908.01 $107,458.01
11 115 Compra de 50Extrovertido -$1,950.00 $107,458.01 $105,508.01
11 115 Compra de 50Extrovertido -$2,200.00 $105,508.01 $103,308.01
11 115 Compra de 50Extrovertido -$2,100.00 $103,308.01 $101,208.01
11 115 Compra de 75Extrovertido -$4,700.00 $101,208.01 $96,508.01
11 115 Compra de 75Extrovertido -$5,325.00 $96,508.01 $91,183.01
11 115 Compra de 75Extrovertido -$5,350.00 $91,183.01 $85,833.01
11 115 Costo de enví
Extrovertido
o de una unidad
-$1,000.00
grande de$85,833.01
la Fábrica 1 $84,833.01
a la Tienda 1
11 115 Depreciació Extrovertido -$1,688.88 $84,833.01 $83,144.13
12 116 Coste de pro Extrovertido -$3,975.00 $83,144.13 $79,169.13
12 116 Costos semanaExtrovertido -$9,000.00 $79,169.13 $70,169.13
12 116 Ventas en el Entrante $61,237.00 $70,169.13 $131,406.13
12 116 Compra de 10Extrovertido -$1,000.00 $131,406.13 $130,406.13
12 116 Compra de 10Extrovertido -$1,120.00 $130,406.13 $129,286.13
12 116 Compra de 10Extrovertido -$880.00 $129,286.13 $128,406.13
12 116 Compra de 10Extrovertido -$710.00 $128,406.13 $127,696.13
12 116 Compra de 10Extrovertido -$840.00 $127,696.13 $126,856.13
12 116 Compra de 10Extrovertido -$820.00 $126,856.13 $126,036.13
12 116 Compra de 10Extrovertido -$1,320.00 $126,036.13 $124,716.13
12 116 Compra de 10Extrovertido -$1,490.00 $124,716.13 $123,226.13
12 116 Compra de 10Extrovertido -$1,580.00 $123,226.13 $121,646.13
12 116 Depreciació Extrovertido -$1,688.88 $121,646.13 $119,957.25
13 117 Coste de pro Extrovertido -$21,300.00 $119,957.25 $98,657.25
13 117 Costos semanaExtrovertido -$9,000.00 $98,657.25 $89,657.25
13 117 Ventas en el Entrante $3,774.00 $89,657.25 $93,431.25
13 117 Compra de 10Extrovertido -$1,000.00 $93,431.25 $92,431.25
13 117 Compra de 10Extrovertido -$1,120.00 $92,431.25 $91,311.25
13 117 Compra de 10Extrovertido -$880.00 $91,311.25 $90,431.25
13 117 Compra de 10Extrovertido -$710.00 $90,431.25 $89,721.25
13 117 Compra de 10Extrovertido -$840.00 $89,721.25 $88,881.25
 13 117 Compra de 10Extrovertido -$820.00 $88,881.25 $88,061.25
13 117 Compra de 10Extrovertido -$1,320.00 $88,061.25 $86,741.25
13 117 Compra de 10Extrovertido -$1,490.00 $86,741.25 $85,251.25
13 117 Compra de 10Extrovertido -$1,580.00 $85,251.25 $83,671.25
13 117 Costo de enví
Extrovertido
o de una unidad
-$2,000.00
grande de$83,671.25
la Fábrica 1 $81,671.25
a la Tienda 1
13 117 Depreciació Extrovertido -$1,688.88 $81,671.25 $79,982.37
14 118 Coste de pro Extrovertido -$15,388.50 $79,982.37 $64,593.87
14 118 Costos semanaExtrovertido -$9,000.00 $64,593.87 $55,593.87
14 118 Ventas en el Entrante $57,766.00 $55,593.87 $113,359.87
14 118 Compra de 20Extrovertido -$1,400.00 $113,359.87 $111,959.87
14 118 Compra de 20Extrovertido -$1,540.00 $111,959.87 $110,419.87
14 118 Compra de 20Extrovertido -$1,260.00 $110,419.87 $109,159.87
14 118 Compra de 20Extrovertido -$1,020.00 $109,159.87 $108,139.87
14 118 Compra de 20Extrovertido -$1,180.00 $108,139.87 $106,959.87
14 118 Compra de 20Extrovertido -$1,140.00 $106,959.87 $105,819.87
14 118 Compra de 20Extrovertido -$1,840.00 $105,819.87 $103,979.87
14 118 Compra de 20Extrovertido -$2,080.00 $103,979.87 $101,899.87
14 118 Compra de 20Extrovertido -$2,160.00 $101,899.87 $99,739.87
14 118 Costo de enví
Extrovertido
o de una unidad
-$1,000.00
grande de$99,739.87
la Fábrica 1 $98,739.87
a la Tienda 1
14 118 Depreciació Extrovertido -$1,688.88 $98,739.87 $97,050.99
15 119 Coste de pro Extrovertido -$23,577.50 $97,050.99 $73,473.49
15 119 Costos semanaExtrovertido -$9,000.00 $73,473.49 $64,473.49
15 119 Ventas en el Entrante $39,228.00 $64,473.49 $103,701.49
15 119 Compra de 20Extrovertido -$1,840.00 $103,701.49 $101,861.49
15 119 Compra de 20Extrovertido -$2,080.00 $101,861.49 $99,781.49
15 119 Compra de 20Extrovertido -$2,160.00 $99,781.49 $97,621.49
15 119 Costo de enví
Extrovertido
o de una unidad
-$1,000.00
grande de$97,621.49
la Fábrica 1 $96,621.49
a la Tienda 1
15 119 Depreciació Extrovertido -$1,688.88 $96,621.49 $94,932.61
dieciséis 120 Coste de pro Extrovertido -$18,468.50 $94,932.61 $76,464.11
dieciséis 120 Costos semanaExtrovertido -$9,000.00 $76,464.11 $67,464.11
dieciséis 120 Ventas en el Entrante $58,809.00 $67,464.11 $126,273.11
dieciséis 120 Compra de 10Extrovertido -$1,000.00 $126,273.11 $125,273.11
dieciséis 120 Compra de 10Extrovertido -$1,120.00 $125,273.11 $124,153.11
dieciséis 120 Compra de 10Extrovertido -$880.00 $124,153.11 $123,273.11
dieciséis 120 Compra de 10Extrovertido -$710.00 $123,273.11 $122,563.11
dieciséis 120 Compra de 10Extrovertido -$840.00 $122,563.11 $121,723.11
dieciséis 120 Compra de 10Extrovertido -$820.00 $121,723.11 $120,903.11
dieciséis 120 Compra de 10Extrovertido -$1,320.00 $120,903.11 $119,583.11
dieciséis 120 Compra de 10Extrovertido -$1,490.00 $119,583.11 $118,093.11
dieciséis 120 Compra de 10Extrovertido -$1,580.00 $118,093.11 $116,513.11
dieciséis 120 Costo de enví
Extrovertido
o de una unidad
-$1,000.00
grande de$116,513.11
la Fábrica 1$115,513.11
a la Tienda 1
dieciséis 120 Depreciació Extrovertido -$1,688.88 $115,513.11 $113,824.23
17 121 Coste de pro Extrovertido -$25,090.00 $113,824.23 $88,734.23
17 121 Costos semanaExtrovertido -$9,000.00 $88,734.23 $79,734.23
17 121 Ventas en el Entrante $37,507.00 $79,734.23 $117,241.23
17 121 Compra de 10Extrovertido -$1,000.00 $117,241.23 $116,241.23
17 121 Compra de 10Extrovertido -$1,120.00 $116,241.23 $115,121.23
17 121 Compra de 10Extrovertido -$880.00 $115,121.23 $114,241.23
17 121 Compra de 10Extrovertido -$710.00 $114,241.23 $113,531.23
17 121 Compra de 10Extrovertido -$840.00 $113,531.23 $112,691.23
17 121 Compra de 10Extrovertido -$820.00 $112,691.23 $111,871.23
17 121 Compra de 10Extrovertido -$1,320.00 $111,871.23 $110,551.23
17 121 Compra de 10Extrovertido -$1,490.00 $110,551.23 $109,061.23
17 121 Compra de 10Extrovertido -$1,580.00 $109,061.23 $107,481.23
17 121 Costo de enví
Extrovertido
o de una unidad
-$1,000.00
grande de$107,481.23
la Fábrica 1$106,481.23
a la Tienda 1
17 121 Depreciació Extrovertido -$1,688.88 $106,481.23 $104,792.35
18 122 Coste de pro Extrovertido -$13,121.00 $104,792.35 $91,671.35
18 122 Costos semanaExtrovertido -$9,000.00 $91,671.35 $82,671.35
18 122 Ventas en el Entrante $62,604.00 $82,671.35 $145,275.35
18 122 Compra de 10Extrovertido -$1,000.00 $145,275.35 $144,275.35
18 122 Compra de 10Extrovertido -$1,120.00 $144,275.35 $143,155.35
18 122 Compra de 10Extrovertido -$880.00 $143,155.35 $142,275.35
18 122 Compra de 10Extrovertido -$710.00 $142,275.35 $141,565.35
18 122 Compra de 10Extrovertido -$840.00 $141,565.35 $140,725.35
18 122 Compra de 10Extrovertido -$820.00 $140,725.35 $139,905.35
18 122 Compra de 10Extrovertido -$1,320.00 $139,905.35 $138,585.35
18 122 Compra de 10Extrovertido -$1,490.00 $138,585.35 $137,095.35
18 122 Compra de 10Extrovertido -$1,580.00 $137,095.35 $135,515.35
18 122 Costo de enví
Extrovertido
o de una unidad
-$1,000.00
grande de$135,515.35
la Fábrica 1$134,515.35
a la Tienda 1
18 122 Depreciació Extrovertido -$1,688.88 $134,515.35 $132,826.47
19 123 Coste de pro Extrovertido -$22,939.00 $132,826.47 $109,887.47
19 123 Costos semanaExtrovertido -$9,000.00 $109,887.47 $100,887.47
19 123 Ventas en el Entrante $35,434.00 $100,887.47 $136,321.47
19 123 Compra de 10Extrovertido -$1,000.00 $136,321.47 $135,321.47
19 123 Compra de 10Extrovertido -$1,120.00 $135,321.47 $134,201.47
19 123 Compra de 10Extrovertido -$880.00 $134,201.47 $133,321.47
19 123 Compra de 10Extrovertido -$710.00 $133,321.47 $132,611.47
19 123 Compra de 10Extrovertido -$840.00 $132,611.47 $131,771.47
19 123 Compra de 10Extrovertido -$820.00 $131,771.47 $130,951.47
19 123 Compra de 10Extrovertido -$1,320.00 $130,951.47 $129,631.47
19 123 Compra de 10Extrovertido -$1,490.00 $129,631.47 $128,141.47
19 123 Compra de 10Extrovertido -$1,580.00 $128,141.47 $126,561.47
19 123 Costo de enví
Extrovertido
o de una unidad
-$1,000.00
grande de$126,561.47
la Fábrica 1$125,561.47
a la Tienda 1
19 123 Depreciació Extrovertido -$1,688.88 $125,561.47 $123,872.59
20 124 Coste de pro Extrovertido -$15,264.00 $123,872.59 $108,608.59
20 124 Costos semanaExtrovertido -$9,000.00 $108,608.59 $99,608.59
20 124 Ventas en el Entrante $48,840.00 $99,608.59 $148,448.59
20 124 Compra de 10Extrovertido -$1,000.00 $148,448.59 $147,448.59
20 124 Compra de 10Extrovertido -$1,120.00 $147,448.59 $146,328.59
20 124 Compra de 10Extrovertido -$880.00 $146,328.59 $145,448.59
20 124 Compra de 10Extrovertido -$710.00 $145,448.59 $144,738.59
20 124 Compra de 10Extrovertido -$840.00 $144,738.59 $143,898.59
20 124 Compra de 10Extrovertido -$820.00 $143,898.59 $143,078.59
20 124 Compra de 10Extrovertido -$1,320.00 $143,078.59 $141,758.59
20 124 Compra de 10Extrovertido -$1,490.00 $141,758.59 $140,268.59
20 124 Compra de 10Extrovertido -$1,580.00 $140,268.59 $138,688.59
20 124 Costo de enví
Extrovertido
o de una unidad
-$1,000.00
grande de$138,688.59
la Fábrica 1$137,688.59
a la Tienda 1
20 124 Depreciació Extrovertido -$1,688.88 $137,688.59 $135,999.71
21 125 Coste de pro Extrovertido -$24,903.00 $135,999.71 $111,096.71
21 125 Costos semanaExtrovertido -$9,000.00 $111,096.71 $102,096.71
21 125 Ventas en el Entrante $42,466.00 $102,096.71 $144,562.71
21 125 Compra de 20Extrovertido -$1,180.00 $144,562.71 $143,382.71
21 125 Compra de 20Extrovertido -$1,140.00 $143,382.71 $142,242.71
21 125 Compra de 20Extrovertido -$1,840.00 $142,242.71 $140,402.71
21 125 Compra de 20Extrovertido -$2,080.00 $140,402.71 $138,322.71
21 125 Compra de 20Extrovertido -$2,160.00 $138,322.71 $136,162.71
21 125 Coste de pro Extrovertido -$24,903.00 $136,162.71 $111,259.71
21 125 Costos semanaExtrovertido -$9,000.00 $111,259.71 $102,259.71
21 125 Ventas en el Entrante $2,926.00 $102,259.71 $105,185.71
21 125 Compra de 20Extrovertido -$1,180.00 $105,185.71 $104,005.71
21 125 Compra de 20Extrovertido -$1,140.00 $104,005.71 $102,865.71
21 125 Compra de 20Extrovertido -$1,840.00 $102,865.71 $101,025.71
21 125 Compra de 20Extrovertido -$2,080.00 $101,025.71 $98,945.71
21 125 Compra de 20Extrovertido -$2,160.00 $98,945.71 $96,785.71
21 125 Costo de enví
Extrovertido
o de una unidad
-$2,000.00
grande de$96,785.71
la Fábrica 1 $94,785.71
a la Tienda 1
21 125 Depreciació Extrovertido -$1,688.88 $94,785.71 $93,096.83
22 126 Coste de pro Extrovertido -$4,458.00 $93,096.83 $88,638.83
22 126 Costos semanaExtrovertido -$9,000.00 $88,638.83 $79,638.83
22 126 Ventas en el Entrante $73,762.00 $79,638.83 $153,400.83
22 126 Costo de enví
Extrovertido
o de una unidad
-$1,000.00
grande de$153,400.83
la Fábrica 1$152,400.83
a la Tienda 1
22 126 Depreciació Extrovertido -$1,688.88 $152,400.83 $150,711.95
23 127 Coste de pro Extrovertido -$26,663.50 $150,711.95 $124,048.45
23 127 Costos semanaExtrovertido -$9,000.00 $124,048.45 $115,048.45
23 127 Ventas en el Entrante $45,640.00 $115,048.45 $160,688.45
23 127 Compra de 10Extrovertido -$1,000.00 $160,688.45 $159,688.45
23 127 Compra de 10Extrovertido -$1,120.00 $159,688.45 $158,568.45
23 127 Compra de 10Extrovertido -$880.00 $158,568.45 $157,688.45
23 127 Compra de 10Extrovertido -$710.00 $157,688.45 $156,978.45
23 127 Compra de 10Extrovertido -$840.00 $156,978.45 $156,138.45
23 127 Compra de 10Extrovertido -$820.00 $156,138.45 $155,318.45
23 127 Compra de 10Extrovertido -$1,320.00 $155,318.45 $153,998.45
23 127 Compra de 10Extrovertido -$1,490.00 $153,998.45 $152,508.45
23 127 Compra de 10Extrovertido -$1,580.00 $152,508.45 $150,928.45
23 127 Costo de enví
Extrovertido
o de una unidad
-$2,000.00
grande de$150,928.45
la Fábrica 1$148,928.45
a la Tienda 1
23 127 Depreciació Extrovertido -$1,688.88 $148,928.45 $147,239.57
24 128 Coste de pro Extrovertido -$19,717.50 $147,239.57 $127,522.07
24 128 Costos semanaExtrovertido -$9,000.00 $127,522.07 $118,522.07
24 128 Ventas en el Entrante $74,416.00 $118,522.07 $192,938.07
24 128 Compra de 50Extrovertido -$3,400.00 $192,938.07 $189,538.07
24 128 Compra de 50Extrovertido -$3,850.00 $189,538.07 $185,688.07
24 128 Compra de 50Extrovertido -$3,900.00 $185,688.07 $181,788.07
24 128 Costo de enví
Extrovertido
o de una unidad
-$1,000.00
grande de$181,788.07
la Fábrica 1$180,788.07
a la Tienda 1
24 128 Depreciació Extrovertido -$1,688.88 $180,788.07 $179,099.19
25 129 Coste de pro Extrovertido -$32,120.50 $179,099.19 $146,978.69
25 129 Costos semanaExtrovertido -$9,000.00 $146,978.69 $137,978.69
25 129 Ventas en el Entrante $42,556.00 $137,978.69 $180,534.69
25 129 Compra de 20Extrovertido -$1,400.00 $180,534.69 $179,134.69
25 129 Compra de 20Extrovertido -$1,540.00 $179,134.69 $177,594.69
25 129 Compra de 20Extrovertido -$1,260.00 $177,594.69 $176,334.69
25 129 Compra de 20Extrovertido -$1,020.00 $176,334.69 $175,314.69
25 129 Compra de 20Extrovertido -$1,180.00 $175,314.69 $174,134.69
25 129 Compra de 20Extrovertido -$1,140.00 $174,134.69 $172,994.69
25 129 Compra de 20Extrovertido -$1,840.00 $172,994.69 $171,154.69
25 129 Compra de 20Extrovertido -$2,080.00 $171,154.69 $169,074.69
25 129 Compra de 20Extrovertido -$2,160.00 $169,074.69 $166,914.69
25 129 Costo de enví
Extrovertido
o de una unidad
-$2,000.00
grande de$166,914.69
la Fábrica 1$164,914.69
a la Tienda 1
25 129 Depreciació Extrovertido -$1,688.88 $164,914.69 $163,225.81
26 130 Coste de pro Extrovertido -$21,809.50 $163,225.81 $141,416.31
26 130 Costos semanaExtrovertido -$9,000.00 $141,416.31 $132,416.31
26 130 Ventas en el Entrante $79,229.00 $132,416.31 $211,645.31
26 130 Costo de enví
Extrovertido
o de una unidad
-$1,000.00
grande de$211,645.31
la Fábrica 1$210,645.31
a la Tienda 1
26 130 Depreciació Extrovertido -$1,688.88 $210,645.31 $208,956.43
©s de la transacción
 MATERIAL A MATERIAL B MATERIAL C Depósito
Giro MPA-1 MPA-2 MPA-3 MPB-1 MPB-2 MPB-3 MPC-1
1 77 79 69 71 64 sesenta y cin 60
2 67 79 59 71 54 55 50
3 60 56 40 51 47 48 30
4 58 55 39 51 47 48 28
5 30 40 20 40 30 30 10
6 40 48 20 50 40 42 15
7 29 30 30 39 39 39 110
8 40 70 47 78 48 48 149
9 78 159 56 118 89 88 156
10 160 209 90 148 120 125 131
11 223 245 180 145 160 170 120
12 248 245 230 170 185 190 100
13 267 250 275 175 230 235 145
14 255 238 278 166 221 226 196
15 250 243 273 171 216 221 189
dieciséis 246 219 259 150 215 220 173
17 225 208 258 140 195 200 171
18 213 196 237 126 181 185 164
19 208 191 232 125 180 188 160
20 195 181 200 113 168 176 143
21 186 172 191 108 163 171 135
22 152 128 157 72 127 119 85
23 145 121 160 67 162 154 87
24 117 103 133 55 140 132 95
25 100 88 90 49 120 127 81
26 56 76 67 49 70 107 45
27 51 51 42 24 sesenta y cin 102 70
MPC-2 MPC-3 Interno
sesenta y cin 68 346,9 m3
55 67 312,1 m3
32 40 218 m3
30 38 211,2 m3
10 100 181 m3
15 124 230 m3
110 60 315,3 m3
149 49 425,7 m3
155 39 544,5 m3
119 53 629,1 m3
105 93 768,4 m3
100 153 861,9 m3
145 158 1010,4 m3
196 144 1059,5 m3
188 146 1044,6 m3
172 140 984 m3
170 128 934,7 m3
162 110 868,6 m3
158 105 851,1 m3
143 90 771,6 m3
135 82 732,9 m3
71 82 536,1 m3
73 74 553,4 m3
82 53 491,3 m3
55 80 430,2 m3
35 60 301,9 m3
60 35 280,4 m3
 MATERIAL A MATERIAL B MATERIAL C
Giro MPA-1 MPA-2 MPA-3 MPB-1 MPB-2 MPB-3 MPC-1

10 10 10 10 10 10 10

1 entregados entregados entregados entregados entregados entregados entregados

10 10 10 10 10 10 10

2 entregados entregados entregados entregados entregados entregados entregados

10 10 10 10 10 10 10

3 entregados entregados entregados entregados entregados entregados entregados

20 20 20 20 20 20 100

4 entregado entregado entregado entregado entregado entregado entregados

20 20 20 20 20 20 50

5 entregado entregado entregado entregado entregado entregado entregados

20 20 20 20 20 20 20

6 entregado entregado entregado entregado entregado entregado entregado

50 50 50 50 50 50

7 entregados entregados entregados entregados entregados entregados -

100 100 100 50 50 50

8 entregados entregados entregados entregados entregados entregados -

75 75 75 50 50 50 25

9 Entregado Entregado Entregado entregados entregados entregados entregado

50 50 50 5 50 50 50

10 entregados entregados entregados entregado entregados entregados entregados

 25 25 25 50 50 50 75

11 entregado entregado entregado entregados entregados entregados Entregado

10 10 10 10 10 10 10

12 entregados entregados entregados entregados entregados entregados entregados

10 10 10 10 10 10 10

13 entregados entregados entregados entregados entregados entregados entregados

20 20 20 20 20 20 20

14 Delivered Delivered Delivered Delivered Delivered Delivered Delivered

20

15 - - - - - - Delivered

10 10 10 10 10 10 10

16 Delivered Delivered Delivered Delivered Delivered Delivered Delivered

10 10 10 10 10 10 10

17 Delivered Delivered Delivered Delivered Delivered Delivered Delivered

10 10 10 10 10 10 10

18 Delivered Delivered Delivered Delivered Delivered Delivered Delivered

10 10 10 10 10 10 10

19 Delivered Delivered Delivered Delivered Delivered Delivered Delivered

10 10 10 10 10 10 10

20 Delivered Delivered Delivered Delivered Delivered Delivered Delivered

20 20 20

21 - - - - Delivered Delivered Delivered

22 - - - - - - -
 10 10 10 10 10 10 10

23 Delivered Delivered Delivered Delivered Delivered Delivered Delivered

50

24 - - - - - - Delivered

20 20 20 20 20 20 20

25 Delivered Delivered Transit Delivered Delivered Delivered Transit

26 - - - - - - -
27 - - - - - - -
MPC-2 MPC-3

10 10

entregados entregados

10 10

entregados entregados

10 10

entregados entregados

100 100

entregados entregados

50 50

entregados entregados

20 20

entregado entregado

- -

- -

25 25

entregado entregado

50 50

entregados entregados
75 75

Entregado Entregado

10 10

entregados entregados

10 10

entregados entregados

20 20

Delivered Delivered

20 20

Delivered Delivered

10 10

Delivered Delivered

10 10

Delivered Delivered

10 10

Delivered Delivered

10 10

Delivered Delivered

10 10

Delivered Delivered

20 20

Delivered Delivered
- -
10 10

Delivered Delivered

50 50

Delivered Delivered

20 20

Transit Delivered
- -
- -
Giro Producto 1 Producto 2 Producto 3 Producto 4 Producto 5 Producto 6 Producto 7
1 328 255 466 263 287 321 231
2 238 45 121 116 181 182 251
3 50 200 238 68 42 56 200
4 50 50 73 50 50 50 155
5 123 178 142 82 66 137 181
6 50 50 50 50 50 50 109
7 123 178 165 82 66 137 14
8 124 95 73 40 36 47 125
9 50 50 50 50 50 50 87
10 81 179 59 171 10 153 72
11 0 0 50 73 119 59 0
12 230 265 60 107 61 116 136
13 0 0 0 0 0 0 51
14 100 100 150 100 150 100 100
15 130 74 3 211 36 122 51
dieciséis 208 74 244 78 64 83 0
17 36 200 69 80 86 121 58
18 263 150 198 162 6 77 91
19 113 10 81 45 160 120 0
20 239 51 198 94 11 77 89
21 7 70 134 45 155 120 39
22 450 266 550 218 0 344 22
23 318 98 158 0 102 122 0
24 47 115 234 246 sesenta y cin 100 147
25 224 0 182 36 14 137 0
26 37 290 265 174 94 100 147
27 150 81 56 78 79 134 38
Producto 8
392
31
300
50
280
73
268
74
50
139
124
0
0
150
31
172
55
120
50
120
105
0
sesenta y cinco
182
151
173
298
 Semana Producto 1 Producto 2 Producto 3 Producto 4 Producto 5 Producto 6 Producto 7
1 157 230 359 162 * 98 208 55
2 178 180 369 113 102 204 * 47
3 136 * 118 246 117 129 * 190 5
4 212 * 63 247 124 114 * 189 71 *
5 42 78 223 * 96 * 90 * 185 * 70
6 170 47 * 96 * 96 * 77 188 * 74
7 86 * 133 * 101 136 109 * 197 * 86
8 203 33 116 174 * 104 * 202 * 60
9 185 195 * 119 * 168 * 62 * 210 49
10 89 296 * 116 172 119 227 * 75
11 72 272 115 * 148 * 95 222 * 60 *
12 217 312 184 190 * 81 * 221 29 *
13 100 162 * 211 * 246 102 220 58
14 304 101 * 262 * 127 * 92 * 215 * 32
15 262 * 253 * 254 * 198 * 113 * 206 * 47 *
dieciséis 166 148 247 97 * 105 * 195 44 *
17 114 118 * 390 * 123 112 184 82 *
18 172 * 112 416 101 125 * 181 60
19 233 * 89 * 489 * 82 * 122 185 60 *
20 81 85 * 499 121 70 * 196 74
21 200 100 455 93 * 131 * 206 * 99 *
22 83 * 133 554 138 66 219 86
23 146 * 219 461 * 292 * 35 * 221 * 74
24 207 * 161 * 465 225 * 140 * 220 * 61 *
25 278 306 499 256 88 * 237 57 *
26 204 193 * 431 193 73 228 * 59 *
27 160 171 351 203 * 154 214 28
28 123 102 * 376 * 123 * 111 197 71
29 190 72 * 223 110 * 105 203 37
30 208 107 * 213 * 92 * 123 191 * 117 *
31 207 110 * 145 82 98 185 * 62 *
32 258 99 158 * 96 96 187 * 85
33 190 * 88 * 148 94 82 201 107
34 213 * 98 * 91 * 104 * 92 * 208 22
35 207 157 106 195 79 212 80 *
36 168 * 219 * 113 * 170 * 108 225 27
37 160 279 * 142 146 * 118 228 80
38 232 * 73 * 188 * 163 108 * 225 * 81 *
39 155 88 * 204 * 173 107 * 217 48
40 73 278 235 248 * 121 206 * 111 *
41 175 * 162 * 258 * 162 * 61 * 197 81
42 100 * 168 * 256 117 71 * 188 * 64 *
43 203 154 * 337 112 129 * 187 * 84 *
44 208 * 55 * 336 * 130 * 157 188 * 86 *
45 302 0* 395 119 * 147 * 189 44
46 192 120 416 94 * 129 * 193 36 *
47 146 108 470 136 129 212 106 *
48 162 * 58 412 117 79 221 87
49 182 152 386 133 * 112 * 221 57
50 152 2 388 * 297 110 223 85 *
51 132 * 173 * 337 * 178 * 28 227 47
52 114 * 145 318 226 95 215 * 94 *
53 145 243 * 349 283 132 204 * 124
54 161 166 326 153 * 109 206 * 68 *
55 148 59 * 301 173 119 193 96 *
56 181 * 89 * 230 115 75 * 185 * 39
57 161 * 132 * 171 89 97 * 180 55
58 188 * 73 * 138 * 90 * 77 * 189 90
59 177 * 62 103 87 134 * 202 * 40
60 141 * 108 * 95 155 106 * 201 66
61 257 68 * 115 * 168 103 218 * 89
62 219 * 264 * 125 * 231 * 90 233 * 107 *
63 190 145 128 * 212 77 222 * 25
64 75 * 183 * 120 210 96 228 * 9*
65 126 * 243 191 * 252 68 * 226 47
66 133 * 183 194 168 * 138 * 214 * 82
67 148 189 197 145 80 198 * 64
68 139 206 * 272 148 56 * 194 * 67 *
69 226 184 347 142 * 86 186 * 103 *
70 210 116 * 374 106 * 120 184 * 81
71 124 130 304 79 116 185 92
72 96 89 * 437 92 75 199 79 *
73 198 * 102 427 123 * 76 203 78 *
74 166 * 140 * 319 * 223 * 137 225 2
75 217 257 495 235 * 60 * 221 33
76 206 * 230 413 * 199 80 220 99 *
77 216 180 * 430 * 188 134 * 231 104
78 213 * 195 * 415 286 * 102 215 * 120 *
79 81 * 168 360 128 * 129 214 44 *
80 138 * 136 * 287 * 156 * 89 * 211 52
81 128 120 208 154 84 190 * 40
82 93 * 127 216 * 118 * 99 189 * 59 *
83 123 * 128 * 198 * 79 129 * 181 * 81
84 134 75 * 161 * 106 * 101 * 189 * 57 *
85 152 90 * 136 145 107 191 46 *
86 129 141 111 166 * 100 * 208 87 *
87 181 * 272 95 * 222 * 159 214 * 84 *
88 66 116 124 260 * 127 * 222 * 89
89 215 * 241 102 283 * 95 * 225 * 80 *
 90 151 * 391 * 151 * 276 * 133 * 220 88 *
91 262 150 148 * 235 * 56 213 59
92 260 * 141 * 143 163 103 * 204 * 5
93 271 171 263 137 68 202 * 118
94 94 * 213 * 249 117 * 100 * 188 78
95 147 119 * 270 * 88 * 123 * 195 * 95
96 267 * 131 342 * 95 * 123 182 * 66 *
97 173 52 315 * 116 80 * 189 54
98 186 * 140 * 249 * 134 76 206 102 *
99 92 * 127 399 140 161 * 206 32 *
100 196 176 435 137 94 211 24 *
101 113 * 189 * 477 183 71 * 218 * 86
102 102 * 194 434 * 168 * 108 221 * 39 *
103 206 346 * 370 174 64 * 231 44
104 185 * 249 * 385 259 * 124 * 213 24
105 162 255 * 359 184 119 218 49
106 188 45 * 121 * 116 * 139 182 * 51
107 50 * 200 * 215 68 * 42 * 56 * 95
108 50 * 50 * 73 * 50 * 50 * 50 * 34
109 123 * 178 * 142 * 82 * 66 * 137 * 122
110 50 * 50 * 50 * 50 * 50 * 50 * 109 *
111 123 * 83 92 82 * 66 * 137 * 14 *
112 124 * 95 * 73 * 40 * 36 * 47 * 88
113 27 50 * 50 * 50 * 50 * 50 * 17
114 81 * 179 * 59 * 171 * 10 * 153 * 72 *
115 0* 0* 50 * 73 * 119 * 59 * 0*
116 230 * 265 * 60 * 107 * 61 * 116 * 85
117 0* 0* 0* 0* 0* 0* 51
118 100 * 100 * 150 * 100 * 120 100 * 49
119 130 * 74 * 3* 159 36 * 122 * 51 *
120 208 * 74 * 244 * 78 * 64 * 83 * 0*
121 36 * 61 69 * 80 * 86 * 121 * 58 *
122 215 140 198 * 117 6* 77 * 91 *
123 89 10 * 81 * 45 * 155 120 * 0*
124 232 51 * 198 * 94 * 11 * 77 * 50
125 0* 0* 0* 0* 38 * 0* 0*
126 132 168 392 218 * 0* 222 22 *
127 271 53 158 * 0* 79 122 * 0*
128 47 * 115 * 234 * 210 65 * 100 * 147
129 187 0* 182 * 36 * 14 * 137 * 0*
130 37 * 209 265 * 174 * 94 * 100 * 109
Producto 8
212 *
187 *
217 *
165 *
133
85
93 *
93
100 *
73 *
114
109
97
114
137 *
146 *
164 *
188
142
207 *
140
232 *
272 *
166 *
254 *
242 *
111
145
62 *
182
76 *
183
121
82
53
130
157 *
115
95 *
135 *
105
178
179 *
241 *
197 *
154
248 *
212
184
187 *
388
34 *
163 *
234 *
178
83 *
131
17 *
107 *
191 *
85
157 *
58
79 *
128 *
136 *
194
150
169
150
194 *
224
169
227
365
243 *
274 *
290 *
268
86
284 *
289
189 *
203
101
156
149 *
86
76 *
155 *
146 *
123 *
154 *
184
84
97
79 *
228 *
395 *
362 *
302 *
380 *
217 *
260
369
31 *
300 *
50 *
257
73 *
194
74 *
50 *
111
124 *
0*
0*
150 *
31 *
172 *
55 *
120 *
50 *
65
0*
0*
65 *
182 *
151 *
173 *
Semana Producto 1 Producto 2 Producto 3 Producto 4 Producto 5 Producto 6 Producto 7
1 197 284 484 162 112 219 122
2 186 187 390 157 137 204 67
3 136 166 257 174 129 199 49
4 212 208 247 124 114 196 71
5 302 104 223 96 90 185 111
6 192 47 96 96 101 188 134
7 86 133 208 143 109 197 113
8 237 164 123 174 104 202 146
9 281 195 119 168 62 224 71
10 170 296 119 178 128 227 113
11 207 400 115 148 122 222 60
12 227 347 184 190 81 238 29
13 121 162 211 303 136 220 95
14 315 101 262 127 92 215 49
15 262 253 254 198 113 206 47
dieciséis 262 243 353 97 105 203 44
17 198 118 390 142 121 198 82
18 172 123 436 150 125 191 104
19 233 89 489 82 197 196 60
20 165 85 500 128 70 197 135
21 228 111 544 93 131 206 99
22 83 181 614 184 80 226 128
23 146 242 461 292 35 221 129
24 207 161 497 225 140 220 61
25 346 325 547 274 88 239 57
26 249 193 451 249 174 228 59
27 273 240 420 203 171 216 69
28 198 102 376 123 144 202 115
29 314 72 275 110 173 204 115
30 240 107 213 92 135 191 117
31 276 110 273 144 196 185 62
32 327 131 158 118 124 187 111
33 190 88 148 161 105 201 114
34 213 98 91 104 92 220 101
35 272 189 106 264 126 224 80
36 168 219 113 170 111 233 67
37 261 279 167 146 149 234 133
38 232 73 188 260 108 225 81
39 156 88 204 284 107 233 68
40 195 391 350 248 151 206 111
41 175 162 258 162 61 197 85
42 100 168 326 186 71 188 64
43 301 154 386 167 129 187 84
44 208 55 336 130 197 188 86
45 311 0 462 119 147 189 69
46 216 148 502 94 129 206 36
47 309 215 521 200 146 217 106
48 162 136 544 171 133 229 118
49 214 153 551 133 112 231 87
50 179 312 388 334 150 236 85
51 132 173 337 178 71 231 119
52 114 168 393 302 101 215 94
53 252 243 420 289 174 204 152
54 163 264 345 153 160 206 68
55 221 59 313 206 167 204 96
56 181 89 269 123 75 185 75
57 161 132 207 149 97 184 90
58 188 73 138 90 77 191 98
59 177 122 129 149 134 202 123
60 141 108 126 155 106 201 89
61 269 68 115 199 148 218 91
62 219 264 125 231 151 233 107
63 281 305 128 303 146 222 88
64 75 183 166 306 109 228 9
65 126 317 191 263 68 229 50
66 133 259 231 168 138 214 98
67 281 256 272 148 143 198 109
68 289 206 297 190 56 194 67
69 268 192 441 142 135 186 103
70 261 116 492 106 165 184 85
71 130 149 443 187 126 195 94
72 355 89 547 155 237 199 79
73 198 152 473 123 162 217 78
74 166 140 319 223 137 228 122
75 243 265 542 235 60 233 94
76 206 339 413 261 116 238 99
77 266 180 430 347 134 233 131
78 213 195 525 286 136 215 120
79 81 326 364 128 151 223 44
80 138 136 287 156 89 211 106
81 216 198 314 187 108 190 71
82 93 209 216 118 105 189 59
83 123 128 198 120 129 181 116
84 149 75 161 106 101 189 57
85 207 90 144 175 140 199 46
86 235 212 133 166 100 214 87
87 181 356 95 222 187 214 84
88 186 376 130 260 127 222 105
89 215 451 165 283 95 225 80
 90 151 391 151 276 133 227 88
91 318 353 148 235 77 224 61
92 260 141 181 302 103 204 68
93 282 182 318 138 151 202 162
94 94 213 322 117 100 192 142
95 237 119 270 88 123 195 131
96 267 131 342 95 152 182 66
97 239 158 315 145 80 191 133
98 186 140 249 206 132 210 102
99 92 205 520 190 161 207 32
100 248 203 467 178 140 213 24
101 113 189 486 217 71 218 121
102 102 269 434 168 197 221 39
103 208 346 465 176 64 231 82
104 185 249 386 259 124 231 81
105 162 325 359 184 119 218 49
106 188 141 259 141 139 208 51
107 173 228 215 132 116 187 95
108 188 125 239 121 135 187 34
109 297 179 159 180 71 188 122
110 247 168 166 123 102 184 139
111 214 83 92 169 156 202 83
112 208 220 109 221 59 203 88
113 27 104 96 244 129 212 17
114 230 265 106 180 175 229 136
115 281 48 135 227 127 221 94
116 241 452 127 327 142 236 85
117 230 174 153 311 156 222 51
118 338 137 247 235 120 205 49
119 244 274 313 159 150 204 58
120 299 211 267 242 92 198 149
121 328 61 279 139 166 197 89
122 215 140 395 117 65 182 119
123 89 120 332 150 155 186 132
124 232 203 409 154 102 192 50
125 266 147 450 190 117 211 104
126 132 168 392 246 144 222 144
127 271 53 416 154 79 237 87
128 70 338 447 210 108 237 147
129 187 273 321 252 173 234 131
130 234 209 305 329 119 219 109
Producto 8
212
187
217
165
272
121
93
174
100
73
156
119
118
176
137
146
164
197
203
207
242
232
272
166
254
242
174
254
62
254
76
195
168
187
140
155
157
233
95
135
109
200
179
241
197
246
248
250
247
187
391
34
163
234
289
83
204
17
107
191
194
157
112
79
128
136
201
213
263
226
194
275
255
383
493
243
274
290
326
290
284
310
189
227
219
223
149
98
76
155
146
123
154
193
208
240
79
228
395
362
302
380
217
390
369
255
341
127
257
209
194
189
235
111
127
263
181
203
227
175
170
338
400
65
300
247
333
324
471
286
Giro P1 P2 P3 P4 P5 P6 P7
1 100,00 % 78,46 % 100,00 % 100,00 % 100,00 % 100,00 % 100,00 %
2 100,00 % 31,91 % 46,72 % 82,27 % 100,00 % 87,50 % 100,00 %
3 28,90 % 87,72 % 100,00 % 51,52 % 36,21 % 29,95 % 100,00 %
4 26,60 % 40,00 % 30,54 % 41,32 % 37,04 % 26,74 % 100,00 %
5 41,41 % 99,44 % 89,31 % 45,56 % 92,96 % 72,87 % 100,00 %
6 20,24 % 29,76 % 30,12 % 40,65 % 49,02 % 27,17 % 78,42 %
7 57,48 % 100,00 % 100,00 % 48,52 % 42,31 % 67,82 % 16,87 %
8 59,62 % 43,18 % 66,97 % 18,10 % 61,02 % 23,15 % 100,00 %
9 100,00 % 48,08 % 52,08 % 20,49 % 38,76 % 23,58 % 100,00 %
10 35,22 % 67,55 % 55,66 % 95,00 % 5,71 % 66,81 % 52,94 %
11 0,00 % 0,00 % 37,04 % 32,16 % 93,70 % 26,70 % 0,00 %
12 95,44 % 58,63 % 47,24 % 32,72 % 42,96 % 49,15 % 100,00 %
13 0,00 % 0,00 % 0,00 % 0,00 % 0,00 % 0,00 % 100,00 %
14 29,59 % 72,99 % 60,73 % 42,55 % 100,00 % 48,78 % 100,00 %
15 53,28 % 27,01 % 0,96 % 100,00 % 24,00 % 59,80 % 87,93 %
dieciséis 69,57 % 35,07 % 91,39 % 32,23 % 69,57 % 41,92 % 0,00 %
17 10,98 % 100,00 % 24,73 % 57,55 % 51,81 % 61,42 % 65,17 %
18 100,00 % 100,00 % 50,13 % 100,00 % 9,23 % 42,31 % 76,47 %
19 100,00 % 8,33 % 24.40% 30.00% 100.00% 64.52% 0.00%
20 100.00% 25.12% 48.41% 61.04% 10.78% 40.10% 100.00%
21 2.63% 47.62% 29.78% 23.68% 100.00% 56.87% 37.50%
21 0.00% 0.00% 0.00% 0.00% 32.48% 0.00% 0.00%
22 100.00% 100.00% 100.00% 88.62% 0.00% 100.00% 15.28%
23 100.00% 100.00% 37.98% 0.00% 100.00% 51.48% 0.00%
24 67.14% 34.02% 52.35% 100.00% 60.19% 42.19% 100.00%
25 100.00% 0.00% 56.70% 14.29% 8.09% 58.55% 0.00%
26 15.81% 100.00% 86.89% 52.89% 78.99% 45.66% 100.00%
P8 Unidades Beneficio bruto
100,00 % 96,00 % 95,00 %
12,16 % 63,00 % 60,00 %
87,98 % 69,00 % 74,00 %
39,37 % 35,00 % 38,00 %
100,00 % 76,00 % 81,00 %
34,93 % 36,00 % 40,00 %
100,00 % 66,00 % 65,00 %
39,15 % 44,00 % 45,00 %
21,28 % 32,00 % 33,00 %
100,00 % 58,00 % 59,00 %
97,64 % 34,00 % 39,00 %
0,00 % 49,00 % 47,00 %
0,00 % 3,00 % 4,00 %
73,89 % 57,00 % 62,00 %
13,66 % 37,00 % 36,00 %
98,29 % 57,00 % 53,00 %
32,35 % 40,00 % 44,00 %
35,50 % 61,00 % 62,00 %
12.50% 35.00% 32.00%
100.00% 55.00% 51.00%
35.00% 36.00% 38.00%
0.00% 2.00% 3.00%
0.00% 68.00% 63.00%
19.52% 46.00% 41.00%
56.17% 58.00% 60.00%
32.06% 35.00% 26.00%
60.49% 64.00% 70.00%
 DISPONIBLE (UTILIZADO (mPROMEDIO
Giro Máquina 1 Máquina 2 Máquina 3 Máquina 1 Máquina 2 Máquina 3 Máquina 1
1 4800 4800 4800 1232 1132 1104 25,67 %
2 4800 4800 4800 2704 2154 3318 56,33 %
3 4800 4800 4800 1400 1250 1350 29,17 %
4 4800 4800 4800 3289 3273 3920 68,52 %
5 4800 4800 4800 1400 1250 1350 29,17 %
6 4800 4800 4800 3139 3260 3745 65,40 %
7 4800 4800 4800 1399 1291 1201 29,15 %
8 4800 4800 4800 1400 1250 1350 29,17 %
9 4800 4800 4800 2645 2357 2601 55,10 %
10 4800 4800 4800 1136 1487 1310 23,67 %
11 4800 4800 4800 3885 2727 3219 80,94 %
12 4800 4800 4800 400 500 550 8,33 %
13 4800 4800 4800 2800 2500 2700 58,33 %
14 4800 4800 4800 2120 2141 1656 44,17 %
15 4800 4800 4800 2630 3120 3005 54,79 %
dieciséis 4800 4800 4800 2629 1920 2403 54,77 %
17 4800 4800 4800 3193 3332 2964 66,52 %
18 4800 4800 4800 1289 2078 1528 26,85 %
19 4800 4800 4800 2899 2886 2836 60.40%
20 4800 4800 4800 1866 2027 1847 38.88%
21 4800 4800 4800 3384 3320 2810 70.50%
21 4800 4800 4800 3384 3320 2810 70.50%
22 4800 4800 4800 371 603 631 7.73%
23 4800 4800 4800 3759 2901 3398 78.31%
24 4800 4800 4800 1867 2997 2426 38.90%
25 4800 4800 4800 4770 2959 4338 99.38%
26 4800 4800 4800 1867 3166 2903 38.90%
Máquina 2 Máquina 3
23,58 % 23,00 %
44,88 % 69,13 %
26,04 % 28,13 %
68,19 % 81,67 %
26,04 % 28,13 %
67,92 % 78,02 %
26,90 % 25,02 %
26,04 % 28,13 %
49,10 % 54,19 %
30,98 % 27,29 %
56,81 % 67,06 %
10,42 % 11,46 %
52,08 % 56,25 %
44,60 % 34,50 %
65,00 % 62,60 %
40,00 % 50,06 %
69,42 % 61,75 %
43,29 % 31,83 %
60.12% 59.08%
42.23% 38.48%
69.17% 58.54%
69.17% 58.54%
12.56% 13.15%
60.44% 70.79%
62.44% 50.54%
61.65% 90.38%
65.96% 60.48%
Giro P1 P2 P3 P4 P5 P6 P7
1 72 45 14 37 13 79 69
2 0 200 238 68 0 56 0
3 50 50 50 50 50 50 50
4 123 178 142 82 66 137 60
5 50 50 50 50 50 50 50
6 123 178 165 82 66 137 14
7 124 0 0 40 36 47 125
8 50 50 50 50 50 50 50
9 58 179 59 171 10 153 2
10 0 0 50 73 119 59 0
11 230 265 60 107 61 116 136
12 0 0 0 0 0 0 0
13 100 100 150 100 150 100 100
14 130 74 3 211 6 122 0
15 208 74 244 26 64 83 0
dieciséis 36 200 69 80 86 121 58
17 263 11 198 162 6 77 91
18 sesenta y cin 0 81 0 160 120 0
19 215 51 198 94 6 77 89
20 0 70 134 45 155 120 0
21 450 266 550 218 0 344 22
22 0 0 0 0 102 0 0
23 0 70 234 246 42 100 147
24 224 0 182 0 14 137 0
25 0 290 265 174 94 100 147
26 150 0 56 78 79 134 0
P8 Dimensión rTransporte d Costo total Unidad de coEficiencia
8 337 1 $1,000.00 $2.97 34,00 %
300 862 1 $1,000.00 $1.16 86,00 %
50 400 1 $1,000.00 $2.50 40,00 %
280 1068 2 $2,000.00 $1.87 53,00 %
50 400 1 $1,000.00 $2.50 40,00 %
268 1033 2 $2,000.00 $1.94 52,00 %
0 372 1 $1,000.00 $2.69 37,00 %
50 400 1 $1,000.00 $2.50 40,00 %
139 771 1 $1,000.00 $1.30 77,00 %
96 397 1 $1,000.00 $2.52 40,00 %
0 975 1 $1,000.00 $1.03 98,00 %
0 0 0 $0.00 $0.00 0,00 %
150 950 2 $2,000.00 $2.11 48,00 %
31 577 1 $1,000.00 $1.73 58,00 %
172 871 1 $1,000.00 $1.15 87,00 %
55 705 1 $1,000.00 $1.42 70,00 %
120 928 1 $1,000.00 $1.08 93,00 %
50 476 1 $1,000.00 $2.10 48,00 %
120 850 1 $1,000.00 $1.18 85,00 %
50 574 1 $1,000.00 $1.74 57,00 %
0 1850 2 $2,000.00 $1.08 92,00 %
sesenta y cin 167 1 $1,000.00 $5.99 17,00 %
182 1021 2 $2,000.00 $1.96 51,00 %
151 708 1 $1,000.00 $1.41 71,00 %
173 1243 2 $2,000.00 $1.61 62,00 %
298 795 1 $1,000.00 $1.26 80,00 %
 Turn D-1 Product 1 D-1 Product 2 D-1 Product 3 D-1 Product 4 D-1 Product 5 D-1 Product 6 D-1 Product 7
1 72 45 14 37 13 79 69
2 0 200 238 68 0 56 0
3 50 50 50 50 50 50 50
4 123 178 142 82 66 137 60
5 50 50 50 50 50 50 50
6 123 178 165 82 66 137 14
7 124 0 0 40 36 47 125
8 50 50 50 50 50 50 50
9 58 179 59 171 10 153 2
10 0 0 50 73 119 59 0
11 230 265 60 107 61 116 136
12 0 0 50 0 50 0 0
13 100 100 100 100 100 100 100
14 130 74 3 211 6 122 0
15 208 74 244 26 64 83 0
16 36 200 69 80 86 121 58
17 263 11 198 162 6 77 91
18 65 0 81 0 160 120 0
19 215 51 198 94 6 77 89
20 0 70 134 45 155 120 0
21 225 133 275 109 0 172 11
21 225 133 275 109 0 172 11
22 0 0 0 0 102 0 0
23 0 70 234 246 42 100 147
24 224 0 182 0 14 137 0
25 0 290 265 174 94 100 147
26 150 0 56 78 79 134 0
2721
Material A Producto 1 D-1 Product 2 D-1 Product 3 D-1 Product 4
0.04 72 2.88 45 3.6 14 0.84 37
0.08 0 0 200 16 238 14.28 68
0.06 50 2 50 4 50 3 50
0.05 123 4.92 178 14.24 142 8.52 82
0.1 50 2 50 4 50 3 50
0.08 123 4.92 178 14.24 165 9.9 82
0.06 124 4.96 0 0 0 0 40
0.1 50 2 50 4 50 3 50
58 2.32 179 14.32 59 3.54 171
0 0 0 0 50 3 73
230 9.2 265 21.2 60 3.6 107
0 0 0 0 50 3 0
100 4 100 8 100 6 100
130 5.2 74 5.92 3 0.18 211
208 8.32 74 5.92 244 14.64 26
36 1.44 200 16 69 4.14 80
263 10.52 11 0.88 198 11.88 162
65 2.6 0 0 81 4.86 0
 215 8.6 51 4.08 198 11.88 94
0 0 70 5.6 134 8.04 45
225 9 133 10.64 275 16.5 109
225 9 133 10.64 275 16.5 109
0 0 0 0 0 0 0
0 0 70 5.6 234 14.04 246
224 8.96 0 0 182 10.92 0
0 0 290 23.2 265 15.9 174
150 6 0 0 56 3.36 78
192.08 194.52 112.2
1211.22

Material B Producto 1 D-1 Product 2 D-1 Product 3

0.12 72 8.64 45 3.6 14
0.08 0 0 200 16 238
0.06 50 6 50 4 50
0.08 123 14.76 178 14.24 142
0.05 50 6 50 4 50
0.04 123 14.76 178 14.24 165
0.08 124 14.88 0 0 0
0.04 50 6 50 4 50
58 6.96 179 14.32 59
0 0 0 0 50
230 27.6 265 21.2 60
0 0 0 0 50
100 12 100 8 100
130 15.6 74 5.92 3
208 24.96 74 5.92 244
36 4.32 200 16 69
263 31.56 11 0.88 198
65 7.8 0 0 81
215 25.8 51 4.08 198
0 0 70 5.6 134
225 27 133 10.64 275
225 27 133 10.64 275
0 0 0 0 0
0 0 70 5.6 234
224 26.88 0 0 182
0 0 290 23.2 265
150 18 0 0 56
326.52 192.08
1280.77

Material C Producto 1 D-1 Product 2 D-1 Product 3

0.08 72 5.76 45 4.5 14
0.1 0 0 200 20 238
0.1 50 4 50 5 50
 0.09 123 9.84 178 17.8 142
0.08 50 4 50 5 50
0.1 123 9.84 178 17.8 165
0.09 124 9.92 0 0 0
0.08 50 4 50 5 50
58 4.64 179 17.9 59
0 0 0 0 50
230 18.4 265 26.5 60
0 0 0 0 50
100 8 100 10 100
130 10.4 74 7.4 3
208 16.64 74 7.4 244
36 2.88 200 20 69
263 21.04 11 1.1 198
65 5.2 0 0 81
215 17.2 51 5.1 198
0 0 70 7 134
225 18 133 13.3 275
225 18 133 13.3 275
0 0 0 0 0
0 0 70 7 234
224 17.92 0 0 182
0 0 290 29 265
150 12 0 0 56
217.68 240.1
1697.18

1211.22 1280.77 1697.18 4189.17

Machine 1 (Normal) Producto 1 D-1 Product 2 D-1 Product 3

3 72 216 45 225 14 56
5 0 0 200 1000 238 952
4 50 150 50 250 50 200
5 123 369 178 890 142 568
3 50 150 50 250 50 200
2 123 369 178 890 165 660
5 124 372 0 0 0 0
1 50 150 50 250 50 200
58 174 179 895 59 236
0 0 0 0 50 200
230 690 265 1325 60 240
0 0 0 0 50 200
100 300 100 500 100 400
130 390 74 370 3 12
208 624 74 370 244 976
36 108 200 1000 69 276
263 789 11 55 198 792
 65 195 0 0 81 324
215 645 51 255 198 792
0 0 70 350 134 536
225 675 133 665 275 1100
225 675 133 665 275 1100
0 0 0 0 0 0
0 0 70 350 234 936
224 672 0 0 182 728
0 0 290 1450 265 1060
150 450 0 0 56 224
8163 12005 12968
62857

Machine 2 (Normal) Producto 1 D-1 Product 2 D-1 Product 3

5 72 360 45 0 14 42
0 0 0 200 0 238 714
3 50 250 50 0 50 150
3 123 615 178 0 142 426
4 50 250 50 0 50 150
6 123 615 178 0 165 495
1 124 620 0 0 0 0
3 50 250 50 0 50 150
58 290 179 0 59 177
0 0 0 0 50 150
230 1150 265 0 60 180
0 0 0 0 50 150
100 500 100 0 100 300
130 650 74 0 3 9
208 1040 74 0 244 732
36 180 200 0 69 207
263 1315 11 0 198 594
65 325 0 0 81 243
215 1075 51 0 198 594
0 0 70 0 134 402
225 1125 133 0 275 825
225 1125 133 0 275 825
0 0 0 0 0 0
0 0 70 0 234 702
224 1120 0 0 182 546
0 0 290 0 265 795
150 750 0 0 56 168
13605 0 9726
61201

Machine 3 (Normal) Producto 1 D-1 Product 2 D-1 Product 3

3 72 216 45 180 14 42
4 0 0 200 800 238 714
3 50 150 50 200 50 150
2 123 369 178 712 142 426
3 50 150 50 200 50 150
3 123 369 178 712 165 495
4 124 372 0 0 0 0
5 50 150 50 200 50 150
58 174 179 716 59 177
0 0 0 0 50 150
230 690 265 1060 60 180
0 0 0 0 50 150
100 300 100 400 100 300
130 390 74 296 3 9
208 624 74 296 244 732
36 108 200 800 69 207
263 789 11 44 198 594
65 195 0 0 81 243
215 645 51 204 198 594
0 0 70 280 134 402
225 675 133 532 275 825
225 675 133 532 275 825
0 0 0 0 0 0
0 0 70 280 234 702
224 672 0 0 182 546
0 0 290 1160 265 795
150 450 0 0 56 168
8163 9604 9726
63273
TOTAL 187331
D-1 Product 8 D-2 MPA-1 D-2 MPA-2 D-2 MPA-3 D-2 MPB-1 D-2 MPB-2 D-2 MPB-3 D-2 MPC-1
8 10 10 10 10 10 10 10
300 17 33 19 30 17 17 20
50 12 11 11 10 10 10 12
280 38 35 29 31 27 28 28
50 10 12 10 10 10 8 5
268 31 38 10 31 21 23 5
0 9 10 3 11 11 11 11
50 12 11 11 10 9 10 13
139 18 25 16 20 19 13 25
96 12 14 10 8 10 5 11
0 25 25 25 25 25 30 45
50 6 5 5 5 5 5 5
100 22 22 22 19 19 19 24
31 15 15 15 15 15 15 17
172 24 24 24 21 21 21 26
55 21 21 21 20 20 20 22
120 22 22 21 24 24 25 27
50 15 15 15 11 11 7 14
120 23 20 42 22 22 22 27
50 19 19 19 15 15 15 18
0 22 22 22 18 23 31 30
0 22 22 22 18 23 31 30
65 7 7 7 5 5 5 8
182 28 28 27 22 22 22 32
151 27 15 43 6 30 15 14
173 44 32 33 20 50 20 46
298 25 25 25 25 25 25 25

D-1 Product 5 D-1 Product 6 D-1 Product 7 D-1 Product 8

1.85 13 1.3 79 6.32 69 4.14 8
3.4 0 0 56 4.48 0 0 300
2.5 50 5 50 4 50 3 50
4.1 66 6.6 137 10.96 60 3.6 280
2.5 50 5 50 4 50 3 50
4.1 66 6.6 137 10.96 14 0.84 268
2 36 3.6 47 3.76 125 7.5 0
2.5 50 5 50 4 50 3 50
8.55 10 1 153 12.24 2 0.12 139
3.65 119 11.9 59 4.72 0 0 96
5.35 61 6.1 116 9.28 136 8.16 0
0 50 5 0 0 0 0 50
5 100 10 100 8 100 6 100
10.55 6 0.6 122 9.76 0 0 31
1.3 64 6.4 83 6.64 0 0 172
4 86 8.6 121 9.68 58 3.48 55
8.1 6 0.6 77 6.16 91 5.46 120
0 160 16 120 9.6 0 0 50
 4.7 6 0.6 77 6.16 89 5.34 120
2.25 155 15.5 120 9.6 0 0 50
5.45 0 0 172 13.76 11 0.66 0
5.45 0 0 172 13.76 11 0.66 0
0 102 10.2 0 0 0 0 65
12.3 42 4.2 100 8 147 8.82 182
0 14 1.4 137 10.96 0 0 151
8.7 94 9.4 100 8 147 8.82 173
3.9 79 7.9 134 10.72 0 0 298
148.5 205.52 72.6 285.8

D-1 Product 4 D-1 Product 5 D-1 Product 6 D-1 Product 7

0.84 37 2.96 13 0.65 79 3.16 69
14.28 68 5.44 0 0 56 2.24 0
3 50 4 50 2.5 50 2 50
8.52 82 6.56 66 3.3 137 5.48 60
3 50 4 50 2.5 50 2 50
9.9 82 6.56 66 3.3 137 5.48 14
0 40 3.2 36 1.8 47 1.88 125
3 50 4 50 2.5 50 2 50
3.54 171 13.68 10 0.5 153 6.12 2
3 73 5.84 119 5.95 59 2.36 0
3.6 107 8.56 61 3.05 116 4.64 136
3 0 0 50 2.5 0 0 0
6 100 8 100 5 100 4 100
0.18 211 16.88 6 0.3 122 4.88 0
14.64 26 2.08 64 3.2 83 3.32 0
4.14 80 6.4 86 4.3 121 4.84 58
11.88 162 12.96 6 0.3 77 3.08 91
4.86 0 0 160 8 120 4.8 0
11.88 94 7.52 6 0.3 77 3.08 89
8.04 45 3.6 155 7.75 120 4.8 0
16.5 109 8.72 0 0 172 6.88 11
16.5 109 8.72 0 0 172 6.88 11
0 0 0 102 5.1 0 0 0
14.04 246 19.68 42 2.1 100 4 147
10.92 0 0 14 0.7 137 5.48 0
15.9 174 13.92 94 4.7 100 4 147
3.36 78 6.24 79 3.95 134 5.36 0
194.52 179.52 74.25 102.76

D-1 Product 4 D-1 Product 5 D-1 Product 6 D-1 Product 7

1.4 37 3.33 13 1.04 79 7.9 69
23.8 68 6.12 0 0 56 5.6 0
5 50 4.5 50 4 50 5 50
 14.2 82 7.38 66 5.28 137 13.7 60
5 50 4.5 50 4 50 5 50
16.5 82 7.38 66 5.28 137 13.7 14
0 40 3.6 36 2.88 47 4.7 125
5 50 4.5 50 4 50 5 50
5.9 171 15.39 10 0.8 153 15.3 2
5 73 6.57 119 9.52 59 5.9 0
6 107 9.63 61 4.88 116 11.6 136
5 0 0 50 4 0 0 0
10 100 9 100 8 100 10 100
0.3 211 18.99 6 0.48 122 12.2 0
24.4 26 2.34 64 5.12 83 8.3 0
6.9 80 7.2 86 6.88 121 12.1 58
19.8 162 14.58 6 0.48 77 7.7 91
8.1 0 0 160 12.8 120 12 0
19.8 94 8.46 6 0.48 77 7.7 89
13.4 45 4.05 155 12.4 120 12 0
27.5 109 9.81 0 0 172 17.2 11
27.5 109 9.81 0 0 172 17.2 11
0 0 0 102 8.16 0 0 0
23.4 246 22.14 42 3.36 100 10 147
18.2 0 0 14 1.12 137 13.7 0
26.5 174 15.66 94 7.52 100 10 147
5.6 78 7.02 79 6.32 134 13.4 0
324.2 201.96 118.8 256.9

D-1 Product 4 D-1 Product 5 D-1 Product 6 D-1 Product 7

37 185 13 39 79 158 69 345
68 340 0 0 56 112 0 0
50 250 50 150 50 100 50 250
82 410 66 198 137 274 60 300
50 250 50 150 50 100 50 250
82 410 66 198 137 274 14 70
40 200 36 108 47 94 125 625
50 250 50 150 50 100 50 250
171 855 10 30 153 306 2 10
73 365 119 357 59 118 0 0
107 535 61 183 116 232 136 680
0 0 50 150 0 0 0 0
100 500 100 300 100 200 100 500
211 1055 6 18 122 244 0 0
26 130 64 192 83 166 0 0
80 400 86 258 121 242 58 290
162 810 6 18 77 154 91 455
 0 0 160 480 120 240 0 0
94 470 6 18 77 154 89 445
45 225 155 465 120 240 0 0
109 545 0 0 172 344 11 55
109 545 0 0 172 344 11 55
0 0 102 306 0 0 0 0
246 1230 42 126 100 200 147 735
0 0 14 42 137 274 0 0
174 870 94 282 100 200 147 735
78 390 79 237 134 268 0 0
11220 4455 5138 6050

D-1 Product 4 D-1 Product 5 D-1 Product 6 D-1 Product 7

37 111 13 52 79 474 69 69
68 204 0 0 56 336 0 0
50 150 50 200 50 300 50 50
82 246 66 264 137 822 60 60
50 150 50 200 50 300 50 50
82 246 66 264 137 822 14 14
40 120 36 144 47 282 125 125
50 150 50 200 50 300 50 50
171 513 10 40 153 918 2 2
73 219 119 476 59 354 0 0
107 321 61 244 116 696 136 136
0 0 50 200 0 0 0 0
100 300 100 400 100 600 100 100
211 633 6 24 122 732 0 0
26 78 64 256 83 498 0 0
80 240 86 344 121 726 58 58
162 486 6 24 77 462 91 91
0 0 160 640 120 720 0 0
94 282 6 24 77 462 89 89
45 135 155 620 120 720 0 0
109 327 0 0 172 1032 11 11
109 327 0 0 172 1032 11 11
0 0 102 408 0 0 0 0
246 738 42 168 100 600 147 147
0 0 14 56 137 822 0 0
174 522 94 376 100 600 147 147
78 234 79 316 134 804 0 0
6732 5940 15414 1210

D-1 Product 4 D-1 Product 5 D-1 Product 6 D-1 Product 7

37 74 13 39 79 237 69 276
68 136 0 0 56 168 0 0
50 100 50 150 50 150 50 200
82 164 66 198 137 411 60 240
50 100 50 150 50 150 50 200
82 164 66 198 137 411 14 56
40 80 36 108 47 141 125 500
50 100 50 150 50 150 50 200
171 342 10 30 153 459 2 8
73 146 119 357 59 177 0 0
107 214 61 183 116 348 136 544
0 0 50 150 0 0 0 0
100 200 100 300 100 300 100 400
211 422 6 18 122 366 0 0
26 52 64 192 83 249 0 0
80 160 86 258 121 363 58 232
162 324 6 18 77 231 91 364
0 0 160 480 120 360 0 0
94 188 6 18 77 231 89 356
45 90 155 465 120 360 0 0
109 218 0 0 172 516 11 44
109 218 0 0 172 516 11 44
0 0 102 306 0 0 0 0
246 492 42 126 100 300 147 588
0 0 14 42 137 411 0 0
174 348 94 282 100 300 147 588
78 156 79 237 134 402 0 0
4488 4455 7707 4840
D-2 MPC-2 D-2 MPC-3 D-3 MPA-1 D-3 MPA-2 D-3 MPA-3 D-3 MPB-1 D-3 MPB-2 D-3 MPB-3
10 11 10 10 10 10 10 10
23 37 10 10 10 10 10 10
12 12 10 10 10 10 10 10
30 38 20 20 20 20 20 20
5 26 20 20 20 20 20 20
5 84 20 20 20 20 20 20
11 11 50 50 50 50 50 50
14 10 100 100 100 50 50 50
36 11 75 75 75 50 50 50
14 10 50 50 50 5 50 50
30 15 25 25 25 50 50 50
5 5 10 10 10 10 10 10
24 24 10 10 10 10 10 10
18 18 20 20 20 20 20 20
26 26 0 0 0 0 0 0
22 22 10 10 10 10 10 10
28 28 10 10 10 10 10 10
14 15 10 10 10 10 10 10
25 25 10 10 10 10 10 10
18 18 10 10 10 10 10 10
37 20 0 0 0 0 20 20
37 20 0 0 0 0 20 20
8 8 0 0 0 0 0 0
31 31 10 10 10 10 10 10
27 23 0 0 0 0 0 0
30 40 20 20 20 20 20 20
25 25 0 0 0 0 0 0

D-1 Product 1 D-1 Product 2 D-1 Product 3 D-1 Product 4 D-1 Product 5 D-1 Product 6
0.8 72 45 14 37 13 79
30 0 200 238 68 0 56
5 50 50 50 50 50 50
28 123 178 142 82 66 137
5 50 50 50 50 50 50
26.8 123 178 165 82 66 137
0 124 0 0 40 36 47
5 50 50 50 50 50 50
13.9 58 179 59 171 10 153
9.6 0 0 50 73 119 59
0 230 265 60 107 61 116
5 0 0 50 0 50 0
10 100 100 100 100 100 100
3.1 130 74 3 211 6 122
17.2 208 74 244 26 64 83
5.5 36 200 69 80 86 121
12 263 11 198 162 6 77
5 65 0 81 0 160 120
 12 215 51 198 94 6 77
5 0 70 134 45 155 120
0 225 133 275 109 0 172
0 225 133 275 109 0 172
6.5 0 0 0 0 102 0
18.2 0 70 234 246 42 100
15.1 224 0 182 0 14 137
17.3 0 290 265 174 94 100
29.8 150 0 56 78 79 134

MP

D-1 Product 8
5.52 8 0.32
0 300 12
4 50 2
4.8 280 11.2
4 50 2
1.12 268 10.72
10 0 0
4 50 2
0.16 139 5.56
0 96 3.84
10.88 0 0
0 50 2
8 100 4
0 31 1.24
0 172 6.88
4.64 55 2.2
7.28 120 4.8
0 50 2
7.12 120 4.8
0 50 2
0.88 0 0
0.88 0 0
0 65 2.6
11.76 182 7.28
0 151 6.04
11.76 173 6.92
0 298 11.92
96.8 114.32

D-1 Product 8
6.21 8 0.64
0 300 24
4.5 50 4
 5.4 280 22.4
4.5 50 4
1.26 268 21.44
11.25 0 0
4.5 50 4
0.18 139 11.12
0 96 7.68
12.24 0 0
0 50 4
9 100 8
0 31 2.48
0 172 13.76
5.22 55 4.4
8.19 120 9.6
0 50 4
8.01 120 9.6
0 50 4
0.99 0 0
0.99 0 0
0 65 5.2
13.23 182 14.56
0 151 12.08
13.23 173 13.84
0 298 23.84
108.9 228.64

D-1 Product 8 Máquina 1 Máquina 2 Máquina 3

8 8 1232 1132 1104
300 300 2704 2154 3318
50 50 1400 1250 1350
280 280 3289 3273 3920
50 50 1400 1250 1350
268 268 3139 3260 3745
0 0 1399 1291 1201
50 50 1400 1250 1350
139 139 2645 2357 2601
96 96 1136 1487 1310
0 0 3885 2727 3219
50 50 400 500 550
100 100 2800 2500 2700
31 31 2120 2141 1656
172 172 2630 3120 3005
55 55 2629 1920 2403
120 120 3193 3332 2964
 50 50 1289 2078 1528
120 120 2899 2886 2836
50 50 1866 2027 1847
0 0 3384 3320 2810
0 0 3384 3320 2810
65 65 371 603 631
182 182 3759 2901 3398
151 151 1867 2997 2426
173 173 4770 2959 4338
298 298 18.67 3166 2903
2858 61008.67 61201 63273 185482.67

Ideal 187331 185482.67 real

D-1 Product 8 1848.33
8 24
300 900
50 150 187331 100
280 840 185482.67 18548267 99.0133347 Eficienicia de máquina real de
50 150
268 804
0 0
50 150
139 417
96 288
0 0
50 150
100 300
31 93
172 516
55 165
120 360
50 150
120 360
50 150
0 0
0 0
65 195
182 546
151 453
173 519
298 894
8574

D-1 Product 8
8 40
300 1500
50 250
280 1400
50 250
268 1340
0 0
50 250
139 695
96 480
0 0
50 250
100 500
31 155
172 860
55 275
120 600
50 250
120 600
50 250
0 0
0 0
65 325
182 910
151 755
173 865
298 1490
14290
 D-3 MPC-1 D-3 MPC-2 D-3 MPC-3D-4 Units Transport
D-5 Product 1 D-5 Product 2 D-5 Product 3 D-5 Product 4
10 10 10 1 72 45 14 37
10 10 10 1 0 200 238 68
10 10 10 1 50 50 50 50
100 100 100 2 123 178 142 82
50 50 50 1 50 50 50 50
20 20 20 2 123 178 165 82
0 0 0 1 124 0 0 40
0 0 0 1 50 50 50 50
25 25 25 1 58 179 59 171
50 50 50 1 0 0 50 73
75 75 75 1 230 265 60 107
10 10 10 0 0 0 0 0
10 10 10 2 100 100 150 100
20 20 20 1 130 74 3 211
20 20 20 1 208 74 244 26
10 10 10 1 36 200 69 80
10 10 10 1 263 11 198 162
10 10 10 1 65 0 81 0
10 10 10 1 215 51 198 94
10 10 10 1 0 70 134 45
20 20 20 2 450 266 550 218
20 20 20 2 450 266 550 218
0 0 0 1 0 0 0 0
10 10 10 2 0 70 234 246
50 50 50 1 224 0 182 0
20 20 20 2 0 290 265 174
0 0 0 1 150 0 56 78

D-1 Product 7 D-1 Product 8 MP D-2 MPA-1 D-2 MPA-2 D-2 MPA-3 D-2 MPB-1 D-2 MPB-2
69 8 91 10 10 10 10 10
0 300 213 17 33 19 30 17
50 50 100 12 11 11 10 10
60 280 284 38 35 29 31 27
50 50 96 10 12 10 10 10
14 268 248 31 38 10 31 21
125 0 88 9 10 3 11 11
50 50 100 12 11 11 10 9
2 139 183 18 25 16 20 19
0 96 94 12 14 10 8 10
136 0 245 25 25 25 25 25
0 50 46 6 5 5 5 5
100 100 195 22 22 22 19 19
0 31 143 15 15 15 15 15
0 172 213 24 24 24 21 21
58 55 189 21 21 21 20 20
91 120 221 22 22 21 24 24
0 50 117 15 15 15 11 11
 89 120 228 23 20 42 22 22
0 50 156 19 19 19 15 15
11 0 225 22 22 22 18 23
11 0 225 22 22 22 18 23
0 65 60 7 7 7 5 5
147 182 243 28 28 27 22 22
0 151 200 27 15 43 6 30
147 173 315 44 32 33 20 50
0 298 225 25 25 25 25 25
Ideal 4189.17 4743 Real
553.83 Desperdicio Total de la poducción
D-1 Product 1 D-1 Product 2 D-1 Product 3 D-1 Product 4 D-1 Product 5 D-1 Product 6 D-1 Product 7 D-1 Product 8
72 45 14 37 13 79 69 8
0 200 238 68 0 56 0 300
50 50 50 50 50 50 50 50
123 178 142 82 66 137 60 280
50 50 50 50 50 50 50 50
123 178 165 82 66 137 14 268
124 0 0 40 36 47 125 0
50 50 50 50 50 50 50 50
58 179 59 171 10 153 2 139
0 0 50 73 119 59 0 96
230 265 60 107 61 116 136 0
0 0 50 0 50 0 0 50
100 100 100 100 100 100 100 100
130 74 3 211 6 122 0 31
208 74 244 26 64 83 0 172
36 200 69 80 86 121 58 55
263 11 198 162 6 77 91 120
 65 0 81 0 160 120 0 50
215 51 198 94 6 77 89 120
0 70 134 45 155 120 0 50
225 133 275 109 0 172 11 0
225 133 275 109 0 172 11 0
0 0 0 0 102 0 0 65
0 70 234 246 42 100 147 182
224 0 182 0 14 137 0 151
0 290 265 174 94 100 147 173
150 0 56 78 79 134 0 298

ficienicia de máquina real de mi simulación

D-5 Product 5 D-5 Product 6 D-5 Product 7 D-5 Product 8
13 79 69 8
0 56 0 300
50 50 50 50
66 137 60 280
50 50 50 50
66 137 14 268
36 47 125 0
50 50 50 50
10 153 2 139
119 59 0 96
61 116 136 0
0 0 0 0
150 100 100 150
6 122 0 31
64 83 0 172
86 121 58 55
6 77 91 120
160 120 0 50
6 77 89 120
155 120 0 50
0 344 22 0
0 344 22 0
102 0 0 65
42 100 147 182
14 137 0 151
94 100 147 173
79 134 0 298

D-2 MPB-3 D-2 MPC-1 D-2 MPC-2 D-2 MPC-3

10 10 10 11
17 20 23 37
10 12 12 12
28 28 30 38
8 5 5 26
23 5 5 84
11 11 11 11
10 13 14 10
13 25 36 11
5 11 14 10
30 45 30 15
5 5 5 5
19 24 24 24
15 17 18 18
21 26 26 26
20 22 22 22
25 27 28 28
7 14 14 15
22 27 25 25
15 18 18 18
31 30 37 20
31 30 37 20
5 8 8 8
22 32 31 31
15 14 27 23
20 46 30 40
25 25 25 25
Name Machine 1 (NMachine 2 (NMachine 3 (NMaterial A Material B Material C Sale Price
Product 1 3 5 3 0.04 0.12 0.08 55
Product 2 5 0 4 0.08 0.08 0.1 76
Product 3 4 3 3 0.06 0.06 0.1 64
Product 4 5 3 2 0.05 0.08 0.09 72
Product 5 3 4 3 0.1 0.05 0.08 77
Product 6 2 6 3 0.08 0.04 0.1 51
Product 7 5 1 4 0.06 0.08 0.09 74
Product 8 1 3 5 0.1 0.04 0.08 66
SEMANA 10
Demanda Máq 1 Máq 2 Máq 3 MPA MPB MPC
Producto 1 170 510 850 510 6.8 20.4 13.6
Producto 2 296 1480 0 1184 23.68 23.68 29.6
Producto 3 119 476 357 357 7.14 7.14 11.9
Producto 4 178 890 534 356 8.9 14.24 16.02
Producto 5 128 384 512 384 12.8 6.4 10.24
Producto 6 227 454 1362 681 18.16 9.08 22.7
Producto 7 113 565 113 452 6.78 9.04 10.17
Producto 8 73 73 219 365 7.3 2.92 5.84
Volume SEMANA 1
1 Demanda Máq 1 Máq 2 Máq 3 MPA
1 Producto 1 197 591 985 591 7.88
1 Producto 2 284 1420 0 1136 22.72
1 Producto 3 484 1936 1452 1452 29.04
1 Producto 4 162 810 486 324 8.1
1 Producto 5 112 336 448 336 11.2
1 Producto 6 219 438 1314 657 17.52
1 Producto 7 122 610 122 488 7.32
Producto 8 212 212 636 1060 21.2
17840 411.88
SEMANA 2
Demanda Máq 1 Máq 2 Máq 3 MPA
Producto 1 186 558 930 558 7.44
Producto 2 187 935 0 748 14.96
Producto 3 390 1560 1170 1170 23.4
Producto 4 157 785 471 314 7.85
Producto 5 137 411 548 411 13.7
Producto 6 204 408 1224 612 16.32
Producto 7 67 335 67 268 4.02
Producto 8 187 187 561 935 18.7
15166 346.54
SEMANA 3
Demanda Máq 1 Máq 2 Máq 3 MPA
Producto 1 136 408 680 408 5.44
Producto 2 166 830 0 664 13.28
Producto 3 257 1028 771 771 15.42
Producto 4 174 870 522 348 8.7
Producto 5 129 387 516 387 12.9
Producto 6 199 398 1194 597 15.92
Producto 7 49 245 49 196 2.94
Producto 8 217 217 651 1085 21.7
13222 303.08
SEMANA 4
Demanda Máq 1 Máq 2 Máq 3 MPA
Producto 1 212 636 1060 636 8.48
Producto 2 208 1040 0 832 16.64
Producto 3 247 988 741 741 14.82
Producto 4 124 620 372 248 6.2
Producto 5 114 342 456 342 11.4
Producto 6 196 392 1176 588 15.68
Producto 7 71 355 71 284 4.26
Producto 8 165 165 495 825 16.5
13405 308.55
SEMANA 5
 Demanda Máq 1 Máq 2 Máq 3 MPA
Producto 1 302 906 1510 906 12.08
Producto 2 104 520 0 416 8.32
Producto 3 223 892 669 669 13.38
Producto 4 96 480 288 192 4.8
Producto 5 90 270 360 270 9
Producto 6 185 370 1110 555 14.8
Producto 7 111 555 111 444 6.66
Producto 8 272 272 816 1360 27.2
13941 310.03
SEMANA 6
Demanda Máq 1 Máq 2 Máq 3 MPA
Producto 1 192 576 960 576 7.68
Producto 2 47 235 0 768 3.76
Producto 3 96 384 288 288 5.76
Producto 4 96 480 288 192 4.8
Producto 5 101 303 404 303 10.1
Producto 6 188 376 1128 564 15.04
Producto 7 134 670 134 536 8.04
Producto 8 121 121 363 605 12.1
10542 222.57
SEMANA 7
Demanda Máq 1 Máq 2 Máq 3 MPA
Producto 1 86 258 430 258 3.44
Producto 2 133 665 0 532 10.64
Producto 3 208 832 624 624 12.48
Producto 4 143 715 429 286 7.15
Producto 5 109 327 436 327 10.9
Producto 6 197 394 1182 591 15.76
Producto 7 113 565 113 452 6.78
Producto 8 93 93 279 465 9.3
10877 247.3
SEMANA 8
Demanda Máq 1 Máq 2 Máq 3 MPA
Producto 1 237 711 1185 711 9.48
Producto 2 164 820 0 656 13.12
Producto 3 123 492 369 369 7.38
Producto 4 174 870 522 348 8.7
Producto 5 104 312 416 312 10.4
Producto 6 202 404 1212 606 16.16
Producto 7 146 730 146 584 8.76
Producto 8 174 174 522 870 17.4
13341 305.08
SEMANA 9
Demanda Máq 1 Máq 2 Máq 3 MPA
Producto 1 281 843 1405 843 11.24
Producto 2 195 975 0 780 15.6
Producto 3 119 476 357 357 7.14
Producto 4 168 840 504 336 8.4
Producto 5 62 186 248 186 6.2
Producto 6 224 448 1344 672 17.92
Producto 7 71 355 71 284 4.26
Producto 8 100 100 300 500 10
12410 283.15
SEMANA 10
Demanda Máq 1 Máq 2 Máq 3 MPA
Producto 1 170 510 850 510 6.8
Producto 2 296 1480 0 1184 23.68
Producto 3 119 476 357 357 7.14
Producto 4 178 890 534 356 8.9
Producto 5 128 384 512 384 12.8
Producto 6 227 454 1362 681 18.16
Producto 7 113 565 113 452 6.78
Producto 8 73 73 219 365 7.3
13068 304.53

3042.71
133812 6004.08
275187 5881.72
203598 8038.8
365400 4954.4
225200 3418.26
148620 5536.96
276848 5536.96
106290 5633.98
230481
 Product 1 3 5 3 0.04
MPB MPC Prod s11-130Machine 1 (NMachine 2 (NMachine 3 (NMaterial A
23.64 15.76 207 621 1035 621 8.28
22.72 28.4 227 681 1135 681 9.08
29.04 48.4 121 363 605 363 4.84
12.96 14.58 315 945 1575 945 12.6
5.6 8.96 262 786 1310 786 10.48
8.76 21.9 262 786 1310 786 10.48
9.76 10.98 198 594 990 594 7.92
8.48 16.96 172 516 860 516 6.88
233 699 1165 699 9.32
165 495 825 495 6.6
MPB MPC 228 684 1140 684 9.12
22.32 14.88 83 249 415 249 3.32
14.96 18.7 146 438 730 438 5.84
23.4 39 207 621 1035 621 8.28
12.56 14.13 346 1038 1730 1038 13.84
6.85 10.96 249 747 1245 747 9.96
8.16 20.4 273 819 1365 819 10.92
5.36 6.03 198 594 990 594 7.92
7.48 14.96 314 942 1570 942 12.56
240 720 1200 720 9.6
276 828 1380 828 11.04
MPB MPC 327 981 1635 981 13.08
16.32 10.88 190 570 950 570 7.6
13.28 16.6 213 639 1065 639 8.52
15.42 25.7 272 816 1360 816 10.88
13.92 15.66 168 504 840 504 6.72
6.45 10.32 261 783 1305 783 10.44
7.96 19.9 232 696 1160 696 9.28
3.92 4.41 156 468 780 468 6.24
8.68 17.36 195 585 975 585 7.8
175 525 875 525 7
100 300 500 300 4
MPB MPC 301 903 1505 903 12.04
25.44 16.96 208 624 1040 624 8.32
16.64 20.8 311 933 1555 933 12.44
14.82 24.7 216 648 1080 648 8.64
9.92 11.16 309 927 1545 927 12.36
5.7 9.12 162 486 810 486 6.48
7.84 19.6 214 642 1070 642 8.56
5.68 6.39 179 537 895 537 7.16
6.6 13.2 132 396 660 396 5.28
114 342 570 342 4.56
252 756 1260 756 10.08
MPB MPC 163 489 815 489 6.52
36.24 24.16 221 663 1105 663 8.84
8.32 10.4 181 543 905 543 7.24
13.38 22.3 161 483 805 483 6.44
7.68 8.64 188 564 940 564 7.52
4.5 7.2 177 531 885 531 7.08
7.4 18.5 141 423 705 423 5.64
8.88 9.99 269 807 1345 807 10.76
4.44 21.76 219 657 1095 657 8.76
281 843 1405 843 11.24
75 225 375 225 3
MPB MPC 126 378 630 378 5.04
23.04 15.36 133 399 665 399 5.32
3.76 4.7 281 843 1405 843 11.24
5.76 9.6 289 867 1445 867 11.56
7.68 8.64 268 804 1340 804 10.72
5.05 8.08 261 783 1305 783 10.44
7.52 18.8 130 390 650 390 5.2
10.72 12.06 355 1065 1775 1065 14.2
4.84 9.68 198 594 990 594 7.92
166 498 830 498 6.64
243 729 1215 729 9.72
MPB MPC 206 618 1030 618 8.24
10.32 6.88 266 798 1330 798 10.64
10.64 13.3 213 639 1065 639 8.52
12.48 20.8 81 243 405 243 3.24
11.44 12.87 138 414 690 414 5.52
5.45 8.72 216 648 1080 648 8.64
7.88 19.7 93 279 465 279 3.72
9.04 10.17 123 369 615 369 4.92
3.72 7.44 149 447 745 447 5.96
207 621 1035 621 8.28
235 705 1175 705 9.4
MPB MPC 181 543 905 543 7.24
28.44 18.96 186 558 930 558 7.44
13.12 16.4 215 645 1075 645 8.6
7.38 12.3 151 453 755 453 6.04
13.92 15.66 318 954 1590 954 12.72
5.2 8.32 260 780 1300 780 10.4
8.08 20.2 282 846 1410 846 11.28
11.68 13.14 94 282 470 282 3.76
6.96 13.92 237 711 1185 711 9.48
267 801 1335 801 10.68
239 717 1195 717 9.56
MPB MPC 186 558 930 558 7.44
 33.72 22.48 92 276 460 276 3.68
15.6 19.5 248 744 1240 744 9.92
7.14 11.9 113 339 565 339 4.52
13.44 15.12 102 306 510 306 4.08
3.1 4.96 208 624 1040 624 8.32
8.96 22.4 185 555 925 555 7.4
5.68 6.39 162 486 810 486 6.48
4 8 188 564 940 564 7.52
173 519 865 519 6.92
188 564 940 564 7.52
MPB MPC 297 891 1485 891 11.88
20.4 13.6 247 741 1235 741 9.88
23.68 29.6 214 642 1070 642 8.56
7.14 11.9 208 624 1040 624 8.32
14.24 16.02 27 81 135 81 1.08
6.4 10.24 230 690 1150 690 9.2
9.08 22.7 281 843 1405 843 11.24
9.04 10.17 241 723 1205 723 9.64
2.92 5.84 230 690 1150 690 9.2
338 1014 1690 1014 13.52
244 732 1220 732 9.76
299 897 1495 897 11.96
328 984 1640 984 13.12
215 645 1075 645 8.6
89 267 445 267 3.56
232 696 1160 696 9.28
266 798 1330 798 10.64
132 396 660 396 5.28
271 813 1355 813 10.84
70 210 350 210 2.8
187 561 935 561 7.48
234 702 1170 702 9.36
25017 275187 6004.08
1999

Producto Demanda TotUso total de Uso total MPSale Price

1 27016 55 1485880
2 24406 76 1854856
3 38806 64 2483584
4 23992 72 1727424
1965436 48047.87
5 15948 77 1227996
6 27209 51 1387659
7 11626 74 860324
8 27223 66 1796718
12824441
 0.12 0.08 Product 2 5 0 4 0.08 0.08
Material B Material C Prod s11-130Machine 1 (NMachine 2 (NMachine 3 (NMaterial A Material B
24.84 16.56 400 2000 0 1600 32 32
27.24 18.16 347 1735 0 1388 27.76 27.76
14.52 9.68 162 810 0 648 12.96 12.96
37.8 25.2 101 505 0 404 8.08 8.08
31.44 20.96 253 1265 0 1012 20.24 20.24
31.44 20.96 243 1215 0 972 19.44 19.44
23.76 15.84 118 590 0 472 9.44 9.44
20.64 13.76 123 615 0 492 9.84 9.84
27.96 18.64 89 445 0 356 7.12 7.12
19.8 13.2 85 425 0 340 6.8 6.8
27.36 18.24 111 555 0 444 8.88 8.88
9.96 6.64 181 905 0 724 14.48 14.48
17.52 11.68 242 1210 0 968 19.36 19.36
24.84 16.56 161 805 0 644 12.88 12.88
41.52 27.68 325 1625 0 1300 26 26
29.88 19.92 193 965 0 772 15.44 15.44
32.76 21.84 240 1200 0 960 19.2 19.2
23.76 15.84 102 510 0 408 8.16 8.16
37.68 25.12 72 360 0 288 5.76 5.76
28.8 19.2 107 535 0 428 8.56 8.56
33.12 22.08 110 550 0 440 8.8 8.8
39.24 26.16 131 655 0 524 10.48 10.48
22.8 15.2 88 440 0 352 7.04 7.04
25.56 17.04 98 490 0 392 7.84 7.84
32.64 21.76 189 945 0 756 15.12 15.12
20.16 13.44 219 1095 0 876 17.52 17.52
31.32 20.88 279 1395 0 1116 22.32 22.32
27.84 18.56 73 365 0 292 5.84 5.84
18.72 12.48 88 440 0 352 7.04 7.04
23.4 15.6 391 1955 0 1564 31.28 31.28
21 14 162 810 0 648 12.96 12.96
12 8 168 840 0 672 13.44 13.44
36.12 24.08 154 770 0 616 12.32 12.32
24.96 16.64 55 275 0 220 4.4 4.4
37.32 24.88 0 0 0 0 0 0
25.92 17.28 148 740 0 592 11.84 11.84
37.08 24.72 215 1075 0 860 17.2 17.2
19.44 12.96 136 680 0 544 10.88 10.88
25.68 17.12 153 765 0 612 12.24 12.24
21.48 14.32 312 1560 0 1248 24.96 24.96
15.84 10.56 173 865 0 692 13.84 13.84
13.68 9.12 168 840 0 672 13.44 13.44
30.24 20.16 243 1215 0 972 19.44 19.44
19.56 13.04 264 1320 0 1056 21.12 21.12
26.52 17.68 59 295 0 236 4.72 4.72
21.72 14.48 89 445 0 356 7.12 7.12
19.32 12.88 132 660 0 528 10.56 10.56
22.56 15.04 73 365 0 292 5.84 5.84
21.24 14.16 122 610 0 488 9.76 9.76
16.92 11.28 108 540 0 432 8.64 8.64
32.28 21.52 68 340 0 272 5.44 5.44
26.28 17.52 264 1320 0 1056 21.12 21.12
33.72 22.48 305 1525 0 1220 24.4 24.4
9 6 183 915 0 732 14.64 14.64
15.12 10.08 317 1585 0 1268 25.36 25.36
15.96 10.64 259 1295 0 1036 20.72 20.72
33.72 22.48 256 1280 0 1024 20.48 20.48
34.68 23.12 206 1030 0 824 16.48 16.48
32.16 21.44 192 960 0 768 15.36 15.36
31.32 20.88 116 580 0 464 9.28 9.28
15.6 10.4 149 745 0 596 11.92 11.92
42.6 28.4 89 445 0 356 7.12 7.12
23.76 15.84 152 760 0 608 12.16 12.16
19.92 13.28 140 700 0 560 11.2 11.2
29.16 19.44 265 1325 0 1060 21.2 21.2
24.72 16.48 339 1695 0 1356 27.12 27.12
31.92 21.28 180 900 0 720 14.4 14.4
25.56 17.04 195 975 0 780 15.6 15.6
9.72 6.48 326 1630 0 1304 26.08 26.08
16.56 11.04 136 680 0 544 10.88 10.88
25.92 17.28 198 990 0 792 15.84 15.84
11.16 7.44 209 1045 0 836 16.72 16.72
14.76 9.84 128 640 0 512 10.24 10.24
17.88 11.92 75 375 0 300 6 6
24.84 16.56 90 450 0 360 7.2 7.2
28.2 18.8 212 1060 0 848 16.96 16.96
21.72 14.48 356 1780 0 1424 28.48 28.48
22.32 14.88 376 1880 0 1504 30.08 30.08
25.8 17.2 451 2255 0 1804 36.08 36.08
18.12 12.08 391 1955 0 1564 31.28 31.28
38.16 25.44 353 1765 0 1412 28.24 28.24
31.2 20.8 141 705 0 564 11.28 11.28
33.84 22.56 182 910 0 728 14.56 14.56
11.28 7.52 213 1065 0 852 17.04 17.04
28.44 18.96 119 595 0 476 9.52 9.52
32.04 21.36 131 655 0 524 10.48 10.48
28.68 19.12 158 790 0 632 12.64 12.64
22.32 14.88 140 700 0 560 11.2 11.2
11.04 7.36 205 1025 0 820 16.4 16.4
29.76 19.84 203 1015 0 812 16.24 16.24
13.56 9.04 189 945 0 756 15.12 15.12
12.24 8.16 269 1345 0 1076 21.52 21.52
24.96 16.64 346 1730 0 1384 27.68 27.68
22.2 14.8 249 1245 0 996 19.92 19.92
19.44 12.96 325 1625 0 1300 26 26
22.56 15.04 141 705 0 564 11.28 11.28
20.76 13.84 228 1140 0 912 18.24 18.24
22.56 15.04 125 625 0 500 10 10
35.64 23.76 179 895 0 716 14.32 14.32
29.64 19.76 168 840 0 672 13.44 13.44
25.68 17.12 83 415 0 332 6.64 6.64
24.96 16.64 220 1100 0 880 17.6 17.6
3.24 2.16 104 520 0 416 8.32 8.32
27.6 18.4 265 1325 0 1060 21.2 21.2
33.72 22.48 48 240 0 192 3.84 3.84
28.92 19.28 452 2260 0 1808 36.16 36.16
27.6 18.4 174 870 0 696 13.92 13.92
40.56 27.04 137 685 0 548 10.96 10.96
29.28 19.52 274 1370 0 1096 21.92 21.92
35.88 23.92 211 1055 0 844 16.88 16.88
39.36 26.24 61 305 0 244 4.88 4.88
25.8 17.2 140 700 0 560 11.2 11.2
10.68 7.12 120 600 0 480 9.6 9.6
27.84 18.56 203 1015 0 812 16.24 16.24
31.92 21.28 147 735 0 588 11.76 11.76
15.84 10.56 168 840 0 672 13.44 13.44
32.52 21.68 53 265 0 212 4.24 4.24
8.4 5.6 338 1690 0 1352 27.04 27.04
22.44 14.96 273 1365 0 1092 21.84 21.84
28.08 18.72 209 1045 0 836 16.72 16.72
22622 203598 5881.72
1784
Costo total por demanda
 0.1 Product 3 4 3 3 0.06 0.06 0.1
Material C Prod s11-130Machine 1 (NMachine 2 (NMachine 3 (NMaterial A Material B Material C
40 115 460 345 345 6.9 6.9 11.5
34.7 184 736 552 552 11.04 11.04 18.4
16.2 211 844 633 633 12.66 12.66 21.1
10.1 262 1048 786 786 15.72 15.72 26.2
25.3 254 1016 762 762 15.24 15.24 25.4
24.3 353 1412 1059 1059 21.18 21.18 35.3
11.8 390 1560 1170 1170 23.4 23.4 39
12.3 436 1744 1308 1308 26.16 26.16 43.6
8.9 489 1956 1467 1467 29.34 29.34 48.9
8.5 500 2000 1500 1500 30 30 50
11.1 544 2176 1632 1632 32.64 32.64 54.4
18.1 614 2456 1842 1842 36.84 36.84 61.4
24.2 461 1844 1383 1383 27.66 27.66 46.1
16.1 497 1988 1491 1491 29.82 29.82 49.7
32.5 547 2188 1641 1641 32.82 32.82 54.7
19.3 451 1804 1353 1353 27.06 27.06 45.1
24 420 1680 1260 1260 25.2 25.2 42
10.2 376 1504 1128 1128 22.56 22.56 37.6
7.2 275 1100 825 825 16.5 16.5 27.5
10.7 213 852 639 639 12.78 12.78 21.3
11 273 1092 819 819 16.38 16.38 27.3
13.1 158 632 474 474 9.48 9.48 15.8
8.8 148 592 444 444 8.88 8.88 14.8
9.8 91 364 273 273 5.46 5.46 9.1
18.9 106 424 318 318 6.36 6.36 10.6
21.9 113 452 339 339 6.78 6.78 11.3
27.9 167 668 501 501 10.02 10.02 16.7
7.3 188 752 564 564 11.28 11.28 18.8
8.8 204 816 612 612 12.24 12.24 20.4
39.1 350 1400 1050 1050 21 21 35
16.2 258 1032 774 774 15.48 15.48 25.8
16.8 326 1304 978 978 19.56 19.56 32.6
15.4 386 1544 1158 1158 23.16 23.16 38.6
5.5 336 1344 1008 1008 20.16 20.16 33.6
0 462 1848 1386 1386 27.72 27.72 46.2
14.8 502 2008 1506 1506 30.12 30.12 50.2
21.5 521 2084 1563 1563 31.26 31.26 52.1
13.6 544 2176 1632 1632 32.64 32.64 54.4
15.3 551 2204 1653 1653 33.06 33.06 55.1
31.2 388 1552 1164 1164 23.28 23.28 38.8
17.3 337 1348 1011 1011 20.22 20.22 33.7
16.8 393 1572 1179 1179 23.58 23.58 39.3
24.3 420 1680 1260 1260 25.2 25.2 42
26.4 345 1380 1035 1035 20.7 20.7 34.5
5.9 313 1252 939 939 18.78 18.78 31.3
8.9 269 1076 807 807 16.14 16.14 26.9
13.2 207 828 621 621 12.42 12.42 20.7
7.3 138 552 414 414 8.28 8.28 13.8
12.2 129 516 387 387 7.74 7.74 12.9
10.8 126 504 378 378 7.56 7.56 12.6
6.8 115 460 345 345 6.9 6.9 11.5
26.4 125 500 375 375 7.5 7.5 12.5
30.5 128 512 384 384 7.68 7.68 12.8
18.3 166 664 498 498 9.96 9.96 16.6
31.7 191 764 573 573 11.46 11.46 19.1
25.9 231 924 693 693 13.86 13.86 23.1
25.6 272 1088 816 816 16.32 16.32 27.2
20.6 297 1188 891 891 17.82 17.82 29.7
19.2 441 1764 1323 1323 26.46 26.46 44.1
11.6 492 1968 1476 1476 29.52 29.52 49.2
14.9 443 1772 1329 1329 26.58 26.58 44.3
8.9 547 2188 1641 1641 32.82 32.82 54.7
15.2 473 1892 1419 1419 28.38 28.38 47.3
14 319 1276 957 957 19.14 19.14 31.9
26.5 542 2168 1626 1626 32.52 32.52 54.2
33.9 413 1652 1239 1239 24.78 24.78 41.3
18 430 1720 1290 1290 25.8 25.8 43
19.5 525 2100 1575 1575 31.5 31.5 52.5
32.6 364 1456 1092 1092 21.84 21.84 36.4
13.6 287 1148 861 861 17.22 17.22 28.7
19.8 314 1256 942 942 18.84 18.84 31.4
20.9 216 864 648 648 12.96 12.96 21.6
12.8 198 792 594 594 11.88 11.88 19.8
7.5 161 644 483 483 9.66 9.66 16.1
9 144 576 432 432 8.64 8.64 14.4
21.2 133 532 399 399 7.98 7.98 13.3
35.6 95 380 285 285 5.7 5.7 9.5
37.6 130 520 390 390 7.8 7.8 13
45.1 165 660 495 495 9.9 9.9 16.5
39.1 151 604 453 453 9.06 9.06 15.1
35.3 148 592 444 444 8.88 8.88 14.8
14.1 181 724 543 543 10.86 10.86 18.1
18.2 318 1272 954 954 19.08 19.08 31.8
21.3 322 1288 966 966 19.32 19.32 32.2
11.9 270 1080 810 810 16.2 16.2 27
13.1 342 1368 1026 1026 20.52 20.52 34.2
15.8 315 1260 945 945 18.9 18.9 31.5
14 249 996 747 747 14.94 14.94 24.9
20.5 520 2080 1560 1560 31.2 31.2 52
20.3 467 1868 1401 1401 28.02 28.02 46.7
18.9 486 1944 1458 1458 29.16 29.16 48.6
26.9 434 1736 1302 1302 26.04 26.04 43.4
34.6 465 1860 1395 1395 27.9 27.9 46.5
24.9 386 1544 1158 1158 23.16 23.16 38.6
32.5 359 1436 1077 1077 21.54 21.54 35.9
14.1 259 1036 777 777 15.54 15.54 25.9
22.8 215 860 645 645 12.9 12.9 21.5
12.5 239 956 717 717 14.34 14.34 23.9
17.9 159 636 477 477 9.54 9.54 15.9
16.8 166 664 498 498 9.96 9.96 16.6
8.3 92 368 276 276 5.52 5.52 9.2
22 109 436 327 327 6.54 6.54 10.9
10.4 96 384 288 288 5.76 5.76 9.6
26.5 106 424 318 318 6.36 6.36 10.6
4.8 135 540 405 405 8.1 8.1 13.5
45.2 127 508 381 381 7.62 7.62 12.7
17.4 153 612 459 459 9.18 9.18 15.3
13.7 247 988 741 741 14.82 14.82 24.7
27.4 313 1252 939 939 18.78 18.78 31.3
21.1 267 1068 801 801 16.02 16.02 26.7
6.1 279 1116 837 837 16.74 16.74 27.9
14 395 1580 1185 1185 23.7 23.7 39.5
12 332 1328 996 996 19.92 19.92 33.2
20.3 409 1636 1227 1227 24.54 24.54 40.9
14.7 450 1800 1350 1350 27 27 45
16.8 392 1568 1176 1176 23.52 23.52 39.2
5.3 416 1664 1248 1248 24.96 24.96 41.6
33.8 447 1788 1341 1341 26.82 26.82 44.7
27.3 321 1284 963 963 19.26 19.26 32.1
20.9 305 1220 915 915 18.3 18.3 30.5
36540 365400 8038.8
2266
Product 4 5 3 2 0.05 0.08 0.09 Product 5
Prod s11-130Machine 1 (NMachine 2 (NMachine 3 (NMaterial A Material B Material C Prod s11-130
148 740 444 296 7.4 11.84 13.32 122
190 950 570 380 9.5 15.2 17.1 81
303 1515 909 606 15.15 24.24 27.27 136
127 635 381 254 6.35 10.16 11.43 92
198 990 594 396 9.9 15.84 17.82 113
97 485 291 194 4.85 7.76 8.73 105
142 710 426 284 7.1 11.36 12.78 121
150 750 450 300 7.5 12 13.5 125
82 410 246 164 4.1 6.56 7.38 197
128 640 384 256 6.4 10.24 11.52 70
93 465 279 186 4.65 7.44 8.37 131
184 920 552 368 9.2 14.72 16.56 80
292 1460 876 584 14.6 23.36 26.28 35
225 1125 675 450 11.25 18 20.25 140
274 1370 822 548 13.7 21.92 24.66 88
249 1245 747 498 12.45 19.92 22.41 174
203 1015 609 406 10.15 16.24 18.27 171
123 615 369 246 6.15 9.84 11.07 144
110 550 330 220 5.5 8.8 9.9 173
92 460 276 184 4.6 7.36 8.28 135
144 720 432 288 7.2 11.52 12.96 196
118 590 354 236 5.9 9.44 10.62 124
161 805 483 322 8.05 12.88 14.49 105
104 520 312 208 5.2 8.32 9.36 92
264 1320 792 528 13.2 21.12 23.76 126
170 850 510 340 8.5 13.6 15.3 111
146 730 438 292 7.3 11.68 13.14 149
260 1300 780 520 13 20.8 23.4 108
284 1420 852 568 14.2 22.72 25.56 107
248 1240 744 496 12.4 19.84 22.32 151
162 810 486 324 8.1 12.96 14.58 61
186 930 558 372 9.3 14.88 16.74 71
167 835 501 334 8.35 13.36 15.03 129
130 650 390 260 6.5 10.4 11.7 197
119 595 357 238 5.95 9.52 10.71 147
94 470 282 188 4.7 7.52 8.46 129
200 1000 600 400 10 16 18 146
171 855 513 342 8.55 13.68 15.39 133
133 665 399 266 6.65 10.64 11.97 112
334 1670 1002 668 16.7 26.72 30.06 150
178 890 534 356 8.9 14.24 16.02 71
302 1510 906 604 15.1 24.16 27.18 101
289 1445 867 578 14.45 23.12 26.01 174
153 765 459 306 7.65 12.24 13.77 160
206 1030 618 412 10.3 16.48 18.54 167
123 615 369 246 6.15 9.84 11.07 75
149 745 447 298 7.45 11.92 13.41 97
90 450 270 180 4.5 7.2 8.1 77
149 745 447 298 7.45 11.92 13.41 134
155 775 465 310 7.75 12.4 13.95 106
199 995 597 398 9.95 15.92 17.91 148
231 1155 693 462 11.55 18.48 20.79 151
303 1515 909 606 15.15 24.24 27.27 146
306 1530 918 612 15.3 24.48 27.54 109
263 1315 789 526 13.15 21.04 23.67 68
168 840 504 336 8.4 13.44 15.12 138
148 740 444 296 7.4 11.84 13.32 143
190 950 570 380 9.5 15.2 17.1 56
142 710 426 284 7.1 11.36 12.78 135
106 530 318 212 5.3 8.48 9.54 165
187 935 561 374 9.35 14.96 16.83 126
155 775 465 310 7.75 12.4 13.95 237
123 615 369 246 6.15 9.84 11.07 162
223 1115 669 446 11.15 17.84 20.07 137
235 1175 705 470 11.75 18.8 21.15 60
261 1305 783 522 13.05 20.88 23.49 116
347 1735 1041 694 17.35 27.76 31.23 134
286 1430 858 572 14.3 22.88 25.74 136
128 640 384 256 6.4 10.24 11.52 151
156 780 468 312 7.8 12.48 14.04 89
187 935 561 374 9.35 14.96 16.83 108
118 590 354 236 5.9 9.44 10.62 105
120 600 360 240 6 9.6 10.8 129
106 530 318 212 5.3 8.48 9.54 101
175 875 525 350 8.75 14 15.75 140
166 830 498 332 8.3 13.28 14.94 100
222 1110 666 444 11.1 17.76 19.98 187
260 1300 780 520 13 20.8 23.4 127
283 1415 849 566 14.15 22.64 25.47 95
276 1380 828 552 13.8 22.08 24.84 133
235 1175 705 470 11.75 18.8 21.15 77
302 1510 906 604 15.1 24.16 27.18 103
138 690 414 276 6.9 11.04 12.42 151
117 585 351 234 5.85 9.36 10.53 100
88 440 264 176 4.4 7.04 7.92 123
95 475 285 190 4.75 7.6 8.55 152
145 725 435 290 7.25 11.6 13.05 80
206 1030 618 412 10.3 16.48 18.54 132
 190 950 570 380 9.5 15.2 17.1 161
178 890 534 356 8.9 14.24 16.02 140
217 1085 651 434 10.85 17.36 19.53 71
168 840 504 336 8.4 13.44 15.12 197
176 880 528 352 8.8 14.08 15.84 64
259 1295 777 518 12.95 20.72 23.31 124
184 920 552 368 9.2 14.72 16.56 119
141 705 423 282 7.05 11.28 12.69 139
132 660 396 264 6.6 10.56 11.88 116
121 605 363 242 6.05 9.68 10.89 135
180 900 540 360 9 14.4 16.2 71
123 615 369 246 6.15 9.84 11.07 102
169 845 507 338 8.45 13.52 15.21 156
221 1105 663 442 11.05 17.68 19.89 59
244 1220 732 488 12.2 19.52 21.96 129
180 900 540 360 9 14.4 16.2 175
227 1135 681 454 11.35 18.16 20.43 127
327 1635 981 654 16.35 26.16 29.43 142
311 1555 933 622 15.55 24.88 27.99 156
235 1175 705 470 11.75 18.8 21.15 120
159 795 477 318 7.95 12.72 14.31 150
242 1210 726 484 12.1 19.36 21.78 92
139 695 417 278 6.95 11.12 12.51 166
117 585 351 234 5.85 9.36 10.53 65
150 750 450 300 7.5 12 13.5 155
154 770 462 308 7.7 12.32 13.86 102
190 950 570 380 9.5 15.2 17.1 117
246 1230 738 492 12.3 19.68 22.14 144
154 770 462 308 7.7 12.32 13.86 79
210 1050 630 420 10.5 16.8 18.9 108
252 1260 756 504 12.6 20.16 22.68 173
329 1645 987 658 16.45 26.32 29.61 119
22520 225200 4954.4 14862
1472 1086
 3 4 3 0.1 0.05 0.08 Product 6 2
Machine 1 (NMachine 2 (NMachine 3 (NMaterial A Material B Material C Prod s11-130Machine 1 (N
366 488 366 12.2 6.1 9.76 222 444
243 324 243 8.1 4.05 6.48 238 476
408 544 408 13.6 6.8 10.88 220 440
276 368 276 9.2 4.6 7.36 215 430
339 452 339 11.3 5.65 9.04 206 412
315 420 315 10.5 5.25 8.4 203 406
363 484 363 12.1 6.05 9.68 198 396
375 500 375 12.5 6.25 10 191 382
591 788 591 19.7 9.85 15.76 196 392
210 280 210 7 3.5 5.6 197 394
393 524 393 13.1 6.55 10.48 206 412
240 320 240 8 4 6.4 226 452
105 140 105 3.5 1.75 2.8 221 442
420 560 420 14 7 11.2 220 440
264 352 264 8.8 4.4 7.04 239 478
522 696 522 17.4 8.7 13.92 228 456
513 684 513 17.1 8.55 13.68 216 432
432 576 432 14.4 7.2 11.52 202 404
519 692 519 17.3 8.65 13.84 204 408
405 540 405 13.5 6.75 10.8 191 382
588 784 588 19.6 9.8 15.68 185 370
372 496 372 12.4 6.2 9.92 187 374
315 420 315 10.5 5.25 8.4 201 402
276 368 276 9.2 4.6 7.36 220 440
378 504 378 12.6 6.3 10.08 224 448
333 444 333 11.1 5.55 8.88 233 466
447 596 447 14.9 7.45 11.92 234 468
324 432 324 10.8 5.4 8.64 225 450
321 428 321 10.7 5.35 8.56 233 466
453 604 453 15.1 7.55 12.08 206 412
183 244 183 6.1 3.05 4.88 197 394
213 284 213 7.1 3.55 5.68 188 376
387 516 387 12.9 6.45 10.32 187 374
591 788 591 19.7 9.85 15.76 188 376
441 588 441 14.7 7.35 11.76 189 378
387 516 387 12.9 6.45 10.32 206 412
438 584 438 14.6 7.3 11.68 217 434
399 532 399 13.3 6.65 10.64 229 458
336 448 336 11.2 5.6 8.96 231 462
450 600 450 15 7.5 12 236 472
213 284 213 7.1 3.55 5.68 231 462
303 404 303 10.1 5.05 8.08 215 430
522 696 522 17.4 8.7 13.92 204 408
480 640 480 16 8 12.8 206 412
501 668 501 16.7 8.35 13.36 204 408
225 300 225 7.5 3.75 6 185 370
291 388 291 9.7 4.85 7.76 184 368
231 308 231 7.7 3.85 6.16 191 382
402 536 402 13.4 6.7 10.72 202 404
318 424 318 10.6 5.3 8.48 201 402
444 592 444 14.8 7.4 11.84 218 436
453 604 453 15.1 7.55 12.08 233 466
438 584 438 14.6 7.3 11.68 222 444
327 436 327 10.9 5.45 8.72 228 456
204 272 204 6.8 3.4 5.44 229 458
414 552 414 13.8 6.9 11.04 214 428
429 572 429 14.3 7.15 11.44 198 396
168 224 168 5.6 2.8 4.48 194 388
405 540 405 13.5 6.75 10.8 186 372
495 660 495 16.5 8.25 13.2 184 368
378 504 378 12.6 6.3 10.08 195 390
711 948 711 23.7 11.85 18.96 199 398
486 648 486 16.2 8.1 12.96 217 434
411 548 411 13.7 6.85 10.96 228 456
180 240 180 6 3 4.8 233 466
348 464 348 11.6 5.8 9.28 238 476
402 536 402 13.4 6.7 10.72 233 466
408 544 408 13.6 6.8 10.88 215 430
453 604 453 15.1 7.55 12.08 223 446
267 356 267 8.9 4.45 7.12 211 422
324 432 324 10.8 5.4 8.64 190 380
315 420 315 10.5 5.25 8.4 189 378
387 516 387 12.9 6.45 10.32 181 362
303 404 303 10.1 5.05 8.08 189 378
420 560 420 14 7 11.2 199 398
300 400 300 10 5 8 214 428
561 748 561 18.7 9.35 14.96 214 428
381 508 381 12.7 6.35 10.16 222 444
285 380 285 9.5 4.75 7.6 225 450
399 532 399 13.3 6.65 10.64 227 454
231 308 231 7.7 3.85 6.16 224 448
309 412 309 10.3 5.15 8.24 204 408
453 604 453 15.1 7.55 12.08 202 404
300 400 300 10 5 8 192 384
369 492 369 12.3 6.15 9.84 195 390
456 608 456 15.2 7.6 12.16 182 364
240 320 240 8 4 6.4 191 382
396 528 396 13.2 6.6 10.56 210 420
 483 644 483 16.1 8.05 12.88 207 414
420 560 420 14 7 11.2 213 426
213 284 213 7.1 3.55 5.68 218 436
591 788 591 19.7 9.85 15.76 221 442
192 256 192 6.4 3.2 5.12 231 462
372 496 372 12.4 6.2 9.92 231 462
357 476 357 11.9 5.95 9.52 218 436
417 556 417 13.9 6.95 11.12 208 416
348 464 348 11.6 5.8 9.28 187 374
405 540 405 13.5 6.75 10.8 187 374
213 284 213 7.1 3.55 5.68 188 376
306 408 306 10.2 5.1 8.16 184 368
468 624 468 15.6 7.8 12.48 202 404
177 236 177 5.9 2.95 4.72 203 406
387 516 387 12.9 6.45 10.32 212 424
525 700 525 17.5 8.75 14 229 458
381 508 381 12.7 6.35 10.16 221 442
426 568 426 14.2 7.1 11.36 236 472
468 624 468 15.6 7.8 12.48 222 444
360 480 360 12 6 9.6 205 410
450 600 450 15 7.5 12 204 408
276 368 276 9.2 4.6 7.36 198 396
498 664 498 16.6 8.3 13.28 197 394
195 260 195 6.5 3.25 5.2 182 364
465 620 465 15.5 7.75 12.4 186 372
306 408 306 10.2 5.1 8.16 192 384
351 468 351 11.7 5.85 9.36 211 422
432 576 432 14.4 7.2 11.52 222 444
237 316 237 7.9 3.95 6.32 237 474
324 432 324 10.8 5.4 8.64 237 474
519 692 519 17.3 8.65 13.84 234 468
357 476 357 11.9 5.95 9.52 219 438
148620 3418.26 25168 276848
2041
 6 3 0.08 0.04 0.1 Product 7 5 1
Machine 2 (NMachine 3 (NMaterial A Material B Material C Prod s11-130Machine 1 (NMachine 2 (N
1332 666 17.76 8.88 22.2 60 300 60
1428 714 19.04 9.52 23.8 29 145 29
1320 660 17.6 8.8 22 95 475 95
1290 645 17.2 8.6 21.5 49 245 49
1236 618 16.48 8.24 20.6 47 235 47
1218 609 16.24 8.12 20.3 44 220 44
1188 594 15.84 7.92 19.8 82 410 82
1146 573 15.28 7.64 19.1 104 520 104
1176 588 15.68 7.84 19.6 60 300 60
1182 591 15.76 7.88 19.7 135 675 135
1236 618 16.48 8.24 20.6 99 495 99
1356 678 18.08 9.04 22.6 128 640 128
1326 663 17.68 8.84 22.1 129 645 129
1320 660 17.6 8.8 22 61 305 61
1434 717 19.12 9.56 23.9 57 285 57
1368 684 18.24 9.12 22.8 59 295 59
1296 648 17.28 8.64 21.6 69 345 69
1212 606 16.16 8.08 20.2 115 575 115
1224 612 16.32 8.16 20.4 115 575 115
1146 573 15.28 7.64 19.1 117 585 117
1110 555 14.8 7.4 18.5 62 310 62
1122 561 14.96 7.48 18.7 111 555 111
1206 603 16.08 8.04 20.1 114 570 114
1320 660 17.6 8.8 22 101 505 101
1344 672 17.92 8.96 22.4 80 400 80
1398 699 18.64 9.32 23.3 67 335 67
1404 702 18.72 9.36 23.4 133 665 133
1350 675 18 9 22.5 81 405 81
1398 699 18.64 9.32 23.3 68 340 68
1236 618 16.48 8.24 20.6 111 555 111
1182 591 15.76 7.88 19.7 85 425 85
1128 564 15.04 7.52 18.8 64 320 64
1122 561 14.96 7.48 18.7 84 420 84
1128 564 15.04 7.52 18.8 86 430 86
1134 567 15.12 7.56 18.9 69 345 69
1236 618 16.48 8.24 20.6 36 180 36
1302 651 17.36 8.68 21.7 106 530 106
1374 687 18.32 9.16 22.9 118 590 118
1386 693 18.48 9.24 23.1 87 435 87
1416 708 18.88 9.44 23.6 85 425 85
1386 693 18.48 9.24 23.1 119 595 119
1290 645 17.2 8.6 21.5 94 470 94
1224 612 16.32 8.16 20.4 152 760 152
1236 618 16.48 8.24 20.6 68 340 68
1224 612 16.32 8.16 20.4 96 480 96
1110 555 14.8 7.4 18.5 75 375 75
1104 552 14.72 7.36 18.4 90 450 90
1146 573 15.28 7.64 19.1 98 490 98
1212 606 16.16 8.08 20.2 123 615 123
1206 603 16.08 8.04 20.1 89 445 89
1308 654 17.44 8.72 21.8 91 455 91
1398 699 18.64 9.32 23.3 107 535 107
1332 666 17.76 8.88 22.2 88 440 88
1368 684 18.24 9.12 22.8 9 45 9
1374 687 18.32 9.16 22.9 50 250 50
1284 642 17.12 8.56 21.4 98 490 98
1188 594 15.84 7.92 19.8 109 545 109
1164 582 15.52 7.76 19.4 67 335 67
1116 558 14.88 7.44 18.6 103 515 103
1104 552 14.72 7.36 18.4 85 425 85
1170 585 15.6 7.8 19.5 94 470 94
1194 597 15.92 7.96 19.9 79 395 79
1302 651 17.36 8.68 21.7 78 390 78
1368 684 18.24 9.12 22.8 122 610 122
1398 699 18.64 9.32 23.3 94 470 94
1428 714 19.04 9.52 23.8 99 495 99
1398 699 18.64 9.32 23.3 131 655 131
1290 645 17.2 8.6 21.5 120 600 120
1338 669 17.84 8.92 22.3 44 220 44
1266 633 16.88 8.44 21.1 106 530 106
1140 570 15.2 7.6 19 71 355 71
1134 567 15.12 7.56 18.9 59 295 59
1086 543 14.48 7.24 18.1 116 580 116
1134 567 15.12 7.56 18.9 57 285 57
1194 597 15.92 7.96 19.9 46 230 46
1284 642 17.12 8.56 21.4 87 435 87
1284 642 17.12 8.56 21.4 84 420 84
1332 666 17.76 8.88 22.2 105 525 105
1350 675 18 9 22.5 80 400 80
1362 681 18.16 9.08 22.7 88 440 88
1344 672 17.92 8.96 22.4 61 305 61
1224 612 16.32 8.16 20.4 68 340 68
1212 606 16.16 8.08 20.2 162 810 162
1152 576 15.36 7.68 19.2 142 710 142
1170 585 15.6 7.8 19.5 131 655 131
1092 546 14.56 7.28 18.2 66 330 66
1146 573 15.28 7.64 19.1 133 665 133
1260 630 16.8 8.4 21 102 510 102
1242 621 16.56 8.28 20.7 32 160 32
1278 639 17.04 8.52 21.3 24 120 24
1308 654 17.44 8.72 21.8 121 605 121
1326 663 17.68 8.84 22.1 39 195 39
1386 693 18.48 9.24 23.1 82 410 82
1386 693 18.48 9.24 23.1 81 405 81
1308 654 17.44 8.72 21.8 49 245 49
1248 624 16.64 8.32 20.8 51 255 51
1122 561 14.96 7.48 18.7 95 475 95
1122 561 14.96 7.48 18.7 34 170 34
1128 564 15.04 7.52 18.8 122 610 122
1104 552 14.72 7.36 18.4 139 695 139
1212 606 16.16 8.08 20.2 83 415 83
1218 609 16.24 8.12 20.3 88 440 88
1272 636 16.96 8.48 21.2 17 85 17
1374 687 18.32 9.16 22.9 136 680 136
1326 663 17.68 8.84 22.1 94 470 94
1416 708 18.88 9.44 23.6 85 425 85
1332 666 17.76 8.88 22.2 51 255 51
1230 615 16.4 8.2 20.5 49 245 49
1224 612 16.32 8.16 20.4 58 290 58
1188 594 15.84 7.92 19.8 149 745 149
1182 591 15.76 7.88 19.7 89 445 89
1092 546 14.56 7.28 18.2 119 595 119
1116 558 14.88 7.44 18.6 132 660 132
1152 576 15.36 7.68 19.2 50 250 50
1266 633 16.88 8.44 21.1 104 520 104
1332 666 17.76 8.88 22.2 144 720 144
1422 711 18.96 9.48 23.7 87 435 87
1422 711 18.96 9.48 23.7 147 735 147
1404 702 18.72 9.36 23.4 131 655 131
1314 657 17.52 8.76 21.9 109 545 109
5536.96 10629 106290
997
 4 0.06 0.08 0.09 Product 8 1 3 5
Machine 3 (NMaterial A Material B Material C Prod s11-130Machine 1 (NMachine 2 (NMachine 3 (N
240 3.6 4.8 5.4 156 156 468 780
116 1.74 2.32 2.61 119 119 357 595
380 5.7 7.6 8.55 118 118 354 590
196 2.94 3.92 4.41 176 176 528 880
188 2.82 3.76 4.23 137 137 411 685
176 2.64 3.52 3.96 146 146 438 730
328 4.92 6.56 7.38 164 164 492 820
416 6.24 8.32 9.36 197 197 591 985
240 3.6 4.8 5.4 203 203 609 1015
540 8.1 10.8 12.15 207 207 621 1035
396 5.94 7.92 8.91 242 242 726 1210
512 7.68 10.24 11.52 232 232 696 1160
516 7.74 10.32 11.61 272 272 816 1360
244 3.66 4.88 5.49 166 166 498 830
228 3.42 4.56 5.13 254 254 762 1270
236 3.54 4.72 5.31 242 242 726 1210
276 4.14 5.52 6.21 174 174 522 870
460 6.9 9.2 10.35 254 254 762 1270
460 6.9 9.2 10.35 62 62 186 310
468 7.02 9.36 10.53 254 254 762 1270
248 3.72 4.96 5.58 76 76 228 380
444 6.66 8.88 9.99 195 195 585 975
456 6.84 9.12 10.26 168 168 504 840
404 6.06 8.08 9.09 187 187 561 935
320 4.8 6.4 7.2 140 140 420 700
268 4.02 5.36 6.03 155 155 465 775
532 7.98 10.64 11.97 157 157 471 785
324 4.86 6.48 7.29 233 233 699 1165
272 4.08 5.44 6.12 95 95 285 475
444 6.66 8.88 9.99 135 135 405 675
340 5.1 6.8 7.65 109 109 327 545
256 3.84 5.12 5.76 200 200 600 1000
336 5.04 6.72 7.56 179 179 537 895
344 5.16 6.88 7.74 241 241 723 1205
276 4.14 5.52 6.21 197 197 591 985
144 2.16 2.88 3.24 246 246 738 1230
424 6.36 8.48 9.54 248 248 744 1240
472 7.08 9.44 10.62 250 250 750 1250
348 5.22 6.96 7.83 247 247 741 1235
340 5.1 6.8 7.65 187 187 561 935
476 7.14 9.52 10.71 391 391 1173 1955
376 5.64 7.52 8.46 34 34 102 170
608 9.12 12.16 13.68 163 163 489 815
272 4.08 5.44 6.12 234 234 702 1170
384 5.76 7.68 8.64 289 289 867 1445
300 4.5 6 6.75 83 83 249 415
360 5.4 7.2 8.1 204 204 612 1020
392 5.88 7.84 8.82 17 17 51 85
492 7.38 9.84 11.07 107 107 321 535
356 5.34 7.12 8.01 191 191 573 955
364 5.46 7.28 8.19 194 194 582 970
428 6.42 8.56 9.63 157 157 471 785
352 5.28 7.04 7.92 112 112 336 560
36 0.54 0.72 0.81 79 79 237 395
200 3 4 4.5 128 128 384 640
392 5.88 7.84 8.82 136 136 408 680
436 6.54 8.72 9.81 201 201 603 1005
268 4.02 5.36 6.03 213 213 639 1065
412 6.18 8.24 9.27 263 263 789 1315
340 5.1 6.8 7.65 226 226 678 1130
376 5.64 7.52 8.46 194 194 582 970
316 4.74 6.32 7.11 275 275 825 1375
312 4.68 6.24 7.02 255 255 765 1275
488 7.32 9.76 10.98 383 383 1149 1915
376 5.64 7.52 8.46 493 493 1479 2465
396 5.94 7.92 8.91 243 243 729 1215
524 7.86 10.48 11.79 274 274 822 1370
480 7.2 9.6 10.8 290 290 870 1450
176 2.64 3.52 3.96 326 326 978 1630
424 6.36 8.48 9.54 290 290 870 1450
284 4.26 5.68 6.39 284 284 852 1420
236 3.54 4.72 5.31 310 310 930 1550
464 6.96 9.28 10.44 189 189 567 945
228 3.42 4.56 5.13 227 227 681 1135
184 2.76 3.68 4.14 219 219 657 1095
348 5.22 6.96 7.83 223 223 669 1115
336 5.04 6.72 7.56 149 149 447 745
420 6.3 8.4 9.45 98 98 294 490
320 4.8 6.4 7.2 76 76 228 380
352 5.28 7.04 7.92 155 155 465 775
244 3.66 4.88 5.49 146 146 438 730
272 4.08 5.44 6.12 123 123 369 615
648 9.72 12.96 14.58 154 154 462 770
568 8.52 11.36 12.78 193 193 579 965
524 7.86 10.48 11.79 208 208 624 1040
264 3.96 5.28 5.94 240 240 720 1200
532 7.98 10.64 11.97 79 79 237 395
408 6.12 8.16 9.18 228 228 684 1140
128 1.92 2.56 2.88 395 395 1185 1975
96 1.44 1.92 2.16 362 362 1086 1810
484 7.26 9.68 10.89 302 302 906 1510
156 2.34 3.12 3.51 380 380 1140 1900
328 4.92 6.56 7.38 217 217 651 1085
324 4.86 6.48 7.29 390 390 1170 1950
196 2.94 3.92 4.41 369 369 1107 1845
204 3.06 4.08 4.59 255 255 765 1275
380 5.7 7.6 8.55 341 341 1023 1705
136 2.04 2.72 3.06 127 127 381 635
488 7.32 9.76 10.98 257 257 771 1285
556 8.34 11.12 12.51 209 209 627 1045
332 4.98 6.64 7.47 194 194 582 970
352 5.28 7.04 7.92 189 189 567 945
68 1.02 1.36 1.53 235 235 705 1175
544 8.16 10.88 12.24 111 111 333 555
376 5.64 7.52 8.46 127 127 381 635
340 5.1 6.8 7.65 263 263 789 1315
204 3.06 4.08 4.59 181 181 543 905
196 2.94 3.92 4.41 203 203 609 1015
232 3.48 4.64 5.22 227 227 681 1135
596 8.94 11.92 13.41 175 175 525 875
356 5.34 7.12 8.01 170 170 510 850
476 7.14 9.52 10.71 338 338 1014 1690
528 7.92 10.56 11.88 400 400 1200 2000
200 3 4 4.5 65 65 195 325
416 6.24 8.32 9.36 300 300 900 1500
576 8.64 11.52 12.96 247 247 741 1235
348 5.22 6.96 7.83 333 333 999 1665
588 8.82 11.76 13.23 324 324 972 1620
524 7.86 10.48 11.79 471 471 1413 2355
436 6.54 8.72 9.81 286 286 858 1430
2444.67 25609 230481
1614
 0.1 0.04 0.08
Material A Material B Material C
15.6 6.24 12.48
11.9 4.76 9.52
11.8 4.72 9.44
17.6 7.04 14.08
13.7 5.48 10.96
14.6 5.84 11.68
16.4 6.56 13.12
19.7 7.88 15.76
20.3 8.12 16.24
20.7 8.28 16.56
24.2 9.68 19.36
23.2 9.28 18.56
27.2 10.88 21.76
16.6 6.64 13.28
25.4 10.16 20.32
24.2 9.68 19.36
17.4 6.96 13.92
25.4 10.16 20.32
6.2 2.48 4.96
25.4 10.16 20.32
7.6 3.04 6.08
19.5 7.8 15.6
16.8 6.72 13.44
18.7 7.48 14.96
14 5.6 11.2
15.5 6.2 12.4
15.7 6.28 12.56
23.3 9.32 18.64
9.5 3.8 7.6
13.5 5.4 10.8
10.9 4.36 8.72
20 8 16
17.9 7.16 14.32
24.1 9.64 19.28
19.7 7.88 15.76
24.6 9.84 19.68
24.8 9.92 19.84
25 10 20
24.7 9.88 19.76
18.7 7.48 14.96
39.1 15.64 31.28
3.4 1.36 2.72
16.3 6.52 13.04
23.4 9.36 18.72
28.9 11.56 23.12
8.3 3.32 6.64
20.4 8.16 16.32
1.7 0.68 1.36
10.7 4.28 8.56
19.1 7.64 15.28
19.4 7.76 15.52
15.7 6.28 12.56
11.2 4.48 8.96
7.9 3.16 6.32
12.8 5.12 10.24
13.6 5.44 10.88
20.1 8.04 16.08
21.3 8.52 17.04
26.3 10.52 21.04
22.6 9.04 18.08
19.4 7.76 15.52
27.5 11 22
25.5 10.2 20.4
38.3 15.32 30.64
49.3 19.72 39.44
24.3 9.72 19.44
27.4 10.96 21.92
29 11.6 23.2
32.6 13.04 26.08
29 11.6 23.2
28.4 11.36 22.72
31 12.4 24.8
18.9 7.56 15.12
22.7 9.08 18.16
21.9 8.76 17.52
22.3 8.92 17.84
14.9 5.96 11.92
9.8 3.92 7.84
7.6 3.04 6.08
15.5 6.2 12.4
14.6 5.84 11.68
12.3 4.92 9.84
15.4 6.16 12.32
19.3 7.72 15.44
20.8 8.32 16.64
24 9.6 19.2
7.9 3.16 6.32
22.8 9.12 18.24
 39.5 15.8 31.6
36.2 14.48 28.96
30.2 12.08 24.16
38 15.2 30.4
21.7 8.68 17.36
39 15.6 31.2
36.9 14.76 29.52
25.5 10.2 20.4
34.1 13.64 27.28
12.7 5.08 10.16
25.7 10.28 20.56
20.9 8.36 16.72
19.4 7.76 15.52
18.9 7.56 15.12
23.5 9.4 18.8
11.1 4.44 8.88
12.7 5.08 10.16
26.3 10.52 21.04
18.1 7.24 14.48
20.3 8.12 16.24
22.7 9.08 18.16
17.5 7 14
17 6.8 13.6
33.8 13.52 27.04
40 16 32
6.5 2.6 5.2
30 12 24
24.7 9.88 19.76
33.3 13.32 26.64
32.4 12.96 25.92
47.1 18.84 37.68
28.6 11.44 22.88
5633.98