40

85
110
175
Desperdicio

200
5

200
2
1

200
2

200

200

1
1

1
0

35

10

30

200

300
7

300
5
1

300
4

300
3
2

300
3

1
1
25

20

15

30

10

1
5

300
2
1
1

300
2

25

300
1
3

300
1
1

2
5

1
0

300
2
1
20

300

1
1
15

500
12

20

500
10
1

15

500
8
2

10

500
8

1
5

500
7
1
1

500
7

25

500
6
3

500
6
1

1
0

500
5
2
1
20

500
5
1
1
15

500
4
4

500
4
1
2

500
3
3
1

35

15

500
3
1
1
1
10

500
2
2
2

500
2
1
3

30

500
2
2
1
25

500
1
5

35

500
1
4
1
10

500
1
3

500
1
4

1
30

20

500
1
1
2
0

500

500

3
2

2
3

25

500
1
2
1
20

costo unitario

12

Ancho rollo madre

40
85
110
175
Desperdicio
Costo total

20
0
0
0
0
0
0
0
0
27
x111 x121 x131 x241 x251 x261 x271 x281 x291 x2(10)1
200 200
200
300
300
300
300
300
300
300
5
2
7
5
3
3
2
1
1
1
1
2
3
1
1
1
2
1
1
0
10
5
20
15
10
5
0
5
0
0
120
60
240
180
120
60
0
60
0

40
85
110
175
Desperdicio
Costo total

0
0
0
0
0
0
0
653
0
0
x112 x122 x132 x242 x252 x262 x272 x282 x292 x2(10)2
200 200
200
300
300
300
300
300
300
300
5
2
0
7
5
3
3
2
1
1
0
0
1
0
1
2
0
0
3
1
1
1
2
1
1
0
10
5
20
15
10
5
0
5
0
0
120
60
240
180
120
60
0
60
0

40
85
110
175
Desperdicio
Costo total

203
0
0
0
0
0
0
1
0
203
x113 x123 x133 x243 x253 x263 x273 x283 x293 x2(10)3
200 200
200
300
300
300
300
300
300
300
5
2
7
5
3
3
2
1
1
1
1
2
3
1
1
1
2
1
1
0
10
5
20
15
10
5
0
5
0
0
120
60
240
180
120
60
0
60
0

Costos

Inventario inicial
20
25
30

y11
1

2
y21

11

costo de produccion
6
8
11

11

50

1958
0
653 2748
218
224 2130
y31
y12
y22
y32
y13
y23
y33
i11

0
-1

1
1
1

1
1

1
1
1
1

0
x2(11)1
300

0
x2(12)1
300

2
1

1
1
15
180

20
240

20
240

x2(12)2
300
0

2
1

x3142
500
10
0
1

0
x2(12)3
300

2
1

0
x3181
500
6
3

0
x3152
500
8
2

x3172
500
7
0
0
2

1
5
60

0
x3183
500
6
3

20
240

15
180

1
5
60

10
120

0
i12

0
i22

0
i32

-1
-1
-1
-1

i13

0
0

x3193
500
6
1

50

50

50

15

20

25

i23

i33

0
x3212
500
5
0
1
1
15
180

20
240

1
0
0

5
60

0
x3202
500
5
2
1

1
0
0

0
x3173
500
7

0
x3192
500
6
1

5
60

0
x3163
500
8

0
x3182
500
6
3

0
0

0
x3153
500
8
2

5
60

0
x3162
500
8

10
120

x3143
500
10
1

0
0

73
0
0
281
x3191 x3201 x3211 x3221
500
500
500
500
6
5
5
4
1
2
4
1
1
1
1
0
20
15
0
0
240
180
0

0
i31

0
x3171
500
7

1
5
60

costo de inventario madre

50
50
50
50

50

0
x3161
500
8

10
120

15
180

x3133
500
12

1
1
15
180

20
240

i21

x3132
500
0
12

20
240

0
x2(11)3
300

0
x3151
500
8
2

15
180

0
1
1
15
180

20
240

0
x3141
500
10
1

0
x2(11)2
300

0
x3131
500
12

0
x3203
500
5
2
1
20
240

0
0

0
x3213
500
5
1
1
15
180

0
x3222
500
4
4

185
x3223
500
4
4

0
0

-1
1

-1
1

-1
1

-1

10
10
10
10
0
0
0
0
0
701
933
0
0
0
0
2
x3231 x3241 x3251 x3261 x3271 x3281 x3291 x3301
s11 s21 s31 s41
500
500
500
500
500
500
500
500
3
3
2
1
1
1
-1
3
1
1
4
2
1
-1
1
1
3
1
4
1
3
2
-1
1
2
1
-1
15
10
5
10
20
0
0
20
180
120
60
120
240
0
0
240
10
10
0
0
0
0
0
1075
1673
0
0
0
0
2
1 106
x3232 x3242 x3252 x3262 x3272 x3282 x3292 x3302
s11 s21 s31 s41 s12 s22
500
500
500
500
500
500
500
500
3
3
2
1
1
1
0
0 1
-1
3
1
1
4
0
0
2
1
1
-1
1
1
3
1
4
1
3
2
1
1
2
1
1
15
10
5
10
20
0
0
20
180
120
60
120
240
0
0
240

0
x3233
500
3
3
1
15
180

0
x3243
500
3
1
1
1
10
120

x3253
500
2
1
3

x3263
500
1
4
1

x3273
500
1

5
60

10
120

20
240

10
10
1019
901
0
1 106
0
2
0
1
x3283 x3293 x3303
s12 s22 s32 s42 s13 s23
500
500
500
1
1
-1
2
1
1
-1
1
3
2
1
2
1
1
0
0
20
0
0
240

F.O.
87726

2390
3090
3500
1500

=
=
=
=

2390
3090
3500
1500

2380
3240
7400
2150

=
=
=
=

2380
3240
7400
2150

2980
2850
3720
2240

=
=
=
=

2980
2850
3720
2240

0 =
0 =
0 =

0
0
0

0 =
0 =

0
0

10
10
0
2
s32 s42

-1
-1

10
10
4
3
s33 s44

-1
-1

0 =

0 =
0 =
0 =

0
0
0

15 =
20 =
25 =

15
20
25