Microsoft Excel 11.

0 Informe de sensibilidad
Hoja de cálculo: [MODELO DE TRANSPORTE DE PROTRAC (1).xls]Hoja1
Informe creado: 23/09/2010 11:33:15 a.m.

Celdas cambiantes
Valor Gradiente Coeficiente Aumento Decremento
Celda Nombre Igual reducido objetivo permisible permisible
$C$9 Amsterdam Leipzig 300 0 120 2.5 17.5
$D$9 Amsterdam Nancy 0 23 130 1E+030 22.5
$E$9 Amsterdam Lieja 200 0 41 98.5 41
$F$9 Amsterdam Tilburg 0 3 62 1E+030 2.5
$C$10 Amberes Leipzig 0 9 61 1E+030 8.5
$D$10 Amberes Nancy 700 0 40 8.5 1E+030
$E$10 Amberes Lieja 0 127 100 1E+030 126.5
$F$10 Amberes Tilburg 0 118 110 1E+030 118
$C$11 El Havre Leipzig 100 0 102.5 8.5 2.5
$D$11 El Havre Nancy 200 0 90 22.5 8.5
$E$11 El Havre Lieja 0 99 122 1E+030 98.5
$F$11 El Havre Tilburg 500 0 42 2.5 59.5

Restricciones
Valor Sombra Restricción Aumento Decremento
Celda Nombre Igual precio lado derecho permisible permisible
$C$12 Total Leipzig 400 120 400 0 300
$D$12 Total Nancy 900 108 900 0 200
$E$12 Total Lieja 200 41 200 0 200
$F$12 Total Tilburg 500 60 500 0 300
$G$9 Amsterdam Total 500 0 500 1E+030 0
$G$10 Amberes Total 700 -68 700 200 0
$G$11 El Havre Total 800 -18 800 300 0
 Modelo de transporte de PROTRAC
Costo Unitario de/a Leipzig Nancy Lieja Tilburg
Amsterdam S/. 120.0 S/. 130.0 S/. 41.0 S/. 62.0
Amberes S/. 61.0 S/. 40.0 S/. 100.0 S/. 110.0
El Havre S/. 102.5 S/. 90.0 S/. 122.0 S/. 42.0

Embarques de/a Leipzig Nancy Lieja Tilburg Total

Amsterdam 300 0 200 0 500
Amberes 0 700 0 0 700
El Havre 100 200 0 500 800
Total 400 900 200 500
≥ ≥ ≥ ≥
Requerido 400 900 200 500

Costo Total de/a Leipzig Nancy Lieja Tilburg Total

Amsterdam S/. 36,000.0 S/. 0.0 S/. 8,200.0 S/. 0.0 S/. 44,200.0
Amberes S/. 0.0 S/. 28,000.0 S/. 0.0 S/. 0.0 S/. 28,000.0
El Havre S/. 10,250.0 S/. 18,000.0 S/. 0.0 S/. 21,000.0 S/. 49,250.0
Total S/. 46,250.0 S/. 46,000.0 S/. 8,200.0 S/. 21,000.0 S/. 121,450.0
 Límite
≤ 500
≤ 700
≤ 800
Microsoft Excel 11.0 Informe de sensibilidad
Hoja de cálculo: [MODELO DE TRANSPORTE DE PROTRAC (2).xls]Desarrollar
Informe creado: 29/09/2010 08:56:25 a.m.

Celdas cambiantes
Valor Gradiente Coeficiente Aumento Aumento
Celda Nombre Igual reducido objetivo permisible permisible
$C$9 Amsterdam Leipzig 300 0 120 2.5 17.5
$D$9 Amsterdam Nancy 0 23 130 1E+030 22.5
$E$9 Amsterdam Lieja 200 0 41 98.5 41
$F$9 Amsterdam Tilburg 0 3 62 1E+030 2.5
$C$10 Amberes Leipzig 0 9 61 1E+030 8.5
$D$10 Amberes Nancy 700 0 40 8.5 1E+030
$E$10 Amberes Lieja 0 127 100 1E+030 126.5
$F$10 Amberes Tilburg 0 118 110 1E+030 118
$C$11 El Havre Leipzig 100 0 102.5 8.5 2.5
$D$11 El Havre Nancy 200 0 90 22.5 8.5
$E$11 El Havre Lieja 0 99 122 1E+030 98.5
$F$11 El Havre Tilburg 500 0 42 2.5 59.5

Restricciones
Valor Sombra Restricción Aumento Aumento
Celda Nombre Igual precio lado derecho permisible permisible
$G$9 Amsterdam Total 500 0 500 1E+030 0
$G$10 Amberes Total 700 -68 700 200 0
$G$11 El Havre Total 800 -18 800 300 0
$C$12 Total Leipzig 400 120 400 0 300
$D$12 Total Nancy 900 108 900 0 200
$E$12 Total Lieja 200 41 200 0 200
$F$12 Total Tilburg 500 60 500 0 300
 Modelo de transporte de PROTRAC
Costo Unitario de/a Leipzig Nancy Lieja Tilburg
Amsterdam S/. 120.0 S/. 130.0 S/. 41.0 S/. 62.0
Amberes S/. 61.0 S/. 40.0 S/. 100.0 S/. 110.0
El Havre S/. 102.5 S/. 90.0 S/. 122.0 S/. 42.0

Embarques de/a Leipzig Nancy Lieja Tilburg Total

Amsterdam 300 0 200 0 500
Amberes 0 700 0 0 700
El Havre 100 200 0 500 800
Total 400 900 200 500
≥ ≥ ≥ ≥
Requerido 400 900 200 500

Costo Total de/a Leipzig Nancy Lieja Tilburg Total

Amsterdam S/. 36,000.0 S/. 0.0 S/. 8,200.0 S/. 0.0 S/. 44,200.0
Amberes S/. 0.0 S/. 28,000.0 S/. 0.0 S/. 0.0 S/. 28,000.0
El Havre S/. 10,250.0 S/. 18,000.0 S/. 0.0 S/. 21,000.0 S/. 49,250.0
Total S/. 46,250.0 S/. 46,000.0 S/. 8,200.0 S/. 21,000.0 S/. 121,450.0
 Límite
≤ 500
≤ 700
≤ 800