S (Costo de ordenar) 35

Costo de mantener 0.173 20.61

DEMANDA 21 29 24 86 31 38 45 39
MES 1 2 3 4 5 6 7 8
1 35 40.02 48.32 92.96 114.41 147.28 193.99 241.22
2 70 74.15 103.91 120.00 146.29 185.22 225.70
3 75.02 89.90 100.62 120.34 151.48 185.22
4 83.32 88.68 101.83 125.19 152.18
5 118.32 124.90 140.47 160.71
6 123.68 131.47 144.96
7 136.83 143.58
8 160.19
9
10
11
12

Mes 1 2 3 4 5 6 7 8
Rebastecimiento 74 0 0 155 0 0 115 0
Inventario Inicial 0 53 24 0 69 38 0 70
Demanda 21 29 24 86 31 38 45 39
Inventario Final 53 24 0 69 38 0 70 31

Costos
Ordenar 140.00
Mantener 65.39
Total 205.39
 31 78 29 32
9 10 11 12
284.12 405.57 455.74 516.63
263.24 371.19 416.35 471.71
217.40 311.85 351.99 401.81
178.99 259.95 295.07 339.36
182.16 249.63 279.73 318.48
161.05 215.03 240.11 273.33
154.31 194.79 214.86 242.54
165.55 192.54 207.59 229.73
178.58 192.07 202.11 218.72
189.31 194.32 205.39
224.31 229.84
229.32

9 10 11 12
0 139 0 0
31 0 61 32
31 78 29 32
0 61 32 0