Microsoft Excel 14.

1 Answer Report
Worksheet: [Ejercicio_vasos.xlsx]Sheet1
Report Created: 8/20/2015 4:54:27 PM
Result: Solver found an integer solution within tolerance. All constraints are satis
Solver Engine
Solver Options

Objective Cell (Min)

Cell
$K$6

Name
Costos totales

Original Value
186826

Name

Original Value

Variable Cells
Cell
$K$14:$V$25

Constraints
Cell
Name
$AE$14:$AE$25 <= $AF$14:$AF$25
$AH$14:$AH$25 <= $AI$14:$AI$25
$AK$14:$AK$25 <= $AL$14:$AL$25
$X$14:$AC$25 = 0
$Q$25:$V$25 >= $C$6:$H$6
$K$14:$V$25=Integer

Cell Value

All constraints are satisfied.

Final Value
186826

Final Value

Integer

Formula

Status

Slack

v1

v2

v3

Costo Prod

100

80

110

Costo_alm
Inv Inic
Inv Final
Tiempo Manual
Tiem_Horneado
Tamao

25
50
10
3
2
4

28
20
10
3
1
5

28
0
10
3
4
5
Demanda

Periodo
0
1
2
3
4
5
6
7
8
9
10
11
12

v1
20
22
18
35
17
19
23
20
29
30
28
32

v2
17
19
23
20
11
10
12
34
21
23
30
12

v3
18
35
17
10
9
21
23
15
10
0
13
17

v4

v5

v6

90

200

140

27
15
10
2
8
6

10
0
10
4
11
4

20
10
10
4
9
9

v4
31
45
24
38
41
20
19
37
28
12
30
37

v5
23
20
23
15
10
22
18
30
28
7
15
10

v6
22
18
20
19
18
35
0
28
12
30
21
23

Costos Totales
Producir
Costos Totales
Almacenar
Costos totales

Demanda
Periodo
0
1
2
3
4
5
6
7
8
9
10
11
12

Funcin Objetivo
0

Variables de decisi
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

X (Cantidad que se produce)

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

Totales
Producir/al
macenar
0
0

riables de decisin
50
0
0
0
0
0
0
0
0
0
0
0
0

20
0
0
0
0
0
0
0
0
0
0
0
0

I (inventarios)
0
15
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0

10
0
0
0
0
0
0
0
0
0
0
0
0

Restricciones
Balance v1 Balance v2 Balance v3
Balance v4

Restriccin
Balance v5 Balance v6
Horas manuales

Restriccin

Restriccin

Horas horno

Inventarios