Microsoft Excel 14.

0 Informe de confidencialidad
Hoja de clculo: [Modelo Tamara-v2.xlsx]Hoja1
Informe creado: 02-01-2014 4:24:11

Celdas de variables
Celda
$T$2
$T$3
$T$4
$T$5
$T$6
$T$7
$T$8
$T$9
$T$10
$T$11
$T$12
$T$13
$T$14
$T$15
$T$16
$T$17
$T$18
$T$19
$T$20
$T$21
$T$22
$T$23
$T$24
$T$25
$T$26
$T$27
$T$28
$T$29
$T$30
$T$31
$T$32
$T$33
$T$34
$T$35
$T$36
$T$37
$T$38
$T$39

Nombre
1 vaso (200cc) Cantidad a consumir
1 unidad Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100gr Cantidad a consumir
100gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir

Final
Valor
10.13871276
1
1
1
1
1
6
1
1
1
1
1
1
6
1
6
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

Reducido
Coste
0
751.3769996
1746.864813
1275.208539
1943.081415
1148.142167
747.2469315
605.358327
574.4278983
1172.420162
3954.009889
835.6466756
61.11560119
99.42219184
118.750858
170.207469
586.5293468
4787.312774
2103.824763
88.69262754
25.90215811
154.5948287
161.9968297
63.91640975
1259.397708
2917.068408
940.8974522
230.4501483
308.0382758
109.6247746
127.8109261
482.3766506
78.42549008
117.5336455
119.6306236
3409.995067
495.5933337
1487.669885

Objetivo
Permisible
Coeficiente
Aumentar
120 82.85855915
90
1E+30
450
1E+30
375
1E+30
370
1E+30
630
1E+30
70
1E+30
250
1E+30
330
1E+30
135
1E+30
260
1E+30
400
1E+30
74
1E+30
65
1E+30
50
1E+30
25
1E+30
150
1E+30
1750
1E+30
300
1E+30
60
1E+30
50
1E+30
100
1E+30
65
1E+30
70
1E+30
100
1E+30
300
1E+30
500
1E+30
160
1E+30
200
1E+30
90
1E+30
100
1E+30
180
1E+30
60
1E+30
165
1E+30
130
1E+30
1030
1E+30
360
1E+30
530
1E+30

$T$40
$T$41
$T$42
$T$43
$T$44
$T$45
$T$46
$T$47
$T$48
$T$49
$T$50
$T$51
$T$52
$T$53
$T$54
$T$55
$T$56
$T$57

100 gr Cantidad a consumir

100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
100 gr Cantidad a consumir
1 un Cantidad a consumir
1 un Cantidad a consumir
1 cucharada Cantidad a consumir
1/5 paquete Cantidad a consumir

1
1
207.2640393
29.69382817
1
1
1
1
1
1
1
1
1
1
1
1
1
1

1458.30609
853.5213193
0
0
1784.129981
945.0630563
6675.793613
1327.460706
1654.484265
265.2619219
1629.315426
1225.527974
156.2132628
423.2332965
762.3312198
135.8792391
635.7180501
682.3036473

426
1E+30
200
1E+30
195 715.8198748
35 15.96517203
200
1E+30
270
1E+30
6400
1E+30
1190
1E+30
340
1E+30
100
1E+30
440
1E+30
300
1E+30
90
1E+30
160
1E+30
85
1E+30
150
1E+30
19
1E+30
102
1E+30

Restricciones
Celda
$Y$10
$Y$20
$Y$20
$Y$2
$Y$3
$Y$4
$Y$5
$Y$6
$Y$7
$Y$8
$Y$9

Nombre
Carnes
Caloras
Caloras
Protenas
Carbohidratos
Lpidos
Calcio
Hierro
Sodio
Fibra
Huevo

Final
Valor

Sombra
Precio

4
0
21000 -5.139317085
21000
0
1057.603459
0
2450 14.58495725
656.0610496
0
28000 2.685765808
807.3770095
0
33804.21543
0
553.2220348
0
1
0

Restriccin
Lado derecho
3
21000
19600
980
2450
652
28000
196
28000
294
8

Permisible
Aumentar
1
4438.531873
1400
77.60345914
5.006334695
4.061049631
1217.964444
611.3770095
5804.215434
259.2220348
1E+30

Permisible
Reducir
104.5358716
751.3769996
1746.864813
1275.208539
1943.081415
1148.142167
747.2469315
605.358327
574.4278983
1172.420162
3954.009889
835.6466756
61.11560119
99.42219184
118.750858
170.207469
586.5293468
4787.312774
2103.824763
88.69262754
25.90215811
154.5948287
161.9968297
63.91640975
1259.397708
2917.068408
940.8974522
230.4501483
308.0382758
109.6247746
127.8109261
482.3766506
78.42549008
117.5336455
119.6306236
3409.995067
495.5933337
1487.669885

1458.30609
853.5213193
106.4814489
24.80019782
1784.129981
945.0630563
6675.793613
1327.460706
1654.484265
265.2619219
1629.315426
1225.527974
156.2132628
423.2332965
762.3312198
135.8792391
635.7180501
682.3036473

Permisible
Reducir
1E+30
37.57117456
1E+30
1E+30
48.79086053
1E+30
666.2017705
1E+30
1E+30
1E+30
7

Alimento
Leche entera
Huevos
Vacuno
pollo
cerdo
pavo
arroz
porotos
carne de soya
avena
margarina
atn en agua
lechuga
tomate
betarraga
papas
pan integral
Nueces
papas fritas
Zanahoria
Brcolo
Coliflor
manzanas
Naranjas
Palta
Man
miel
pia
uva
zapallo
Frutillas
choclo (congelado)
cebolla
apio
Pepino
almendras
Championes
hamburguesa de vacuno
vienesas
Hamburguesas de pollo
Acelga
repollo
pat de ternera
jalea
t de hoja
caf

Cantidad
Energa (Kcal) Emergia-A
Proteinas gr Pro-A
1 vaso (200cc)
120 1216.64553
6 60.83
1 unidad
159
159
12.9 12.9
100 gr
256
256
16.7 16.7
100 gr
183
183
30
30
100 gr
311
311
16.25 16.25
100 gr
105
105
24.12 24.12
100 gr
352
2112
8.4 50.4
100gr
322
322
21.8 21.8
100 gr
282
282
50
50
100 gr
392
392
13
13
100 gr
722
722
0.2
0.2
100 gr
99.4
99.4
23.5 23.5
100 gr
19.6
19.6
1.37 1.37
100gr
22.17
133.02
0.88 5.28
100gr
46.1
46.1
1.56 1.56
100 gr
73.6
441.6
2.34 14.04
100 gr
221
221
7
7
100 gr
649
649
14.4 14.4
100 gr
517
517
6.5
6.5
100 gr
39.4
39.4
1.25 1.25
100 gr
33
33
3.56 3.56
100 gr
27.52
27.52
2.4
2.4
100 gr
54.1
54.1
0.31 0.31
100 gr
45.5
45.5
0.9
0.9
100 gr
233
233
1.9
1.9
100 gr
563
563
25.2 25.2
100gr
302
302
0.38 0.38
100 gr
50.8
50.8
0.44 0.44
100 gr
67.1
67.1
0.72 0.72
100 gr
28.37
28.37
1.13 1.13
100 gr
32.24
32.24
0.81 0.81
100 gr
120
120
3.4
3.4
100 gr
31.9
31.9
1.2
1.2
100gr
19.2
19.2
1.19 1.19
100 gr
13.3
13.3
0.7
0.7
100 gr
610
610
18.71 18.71
100 gr
33.56
33.56
4.25 4.25
100 gr
190
190
16
16
100 gr
204
204
14
14
100 gr
135
135
18
18
100 gr
29.7 6155.74197
1.9 393.8
100 gr
32 950.202501
1.7 50.48
100 gr
324
324
11.9 11.9
100 gr
384
384
9
9
100 gr
220
220
19.6 19.6
100 gr
227
227
14.6 14.6

aceitunas
pltano
mortadela
jamn sandwich
limon
pescada
pan hallulla
yogurt
aceite vegetal
tallarines

100 gr
100 gr
100 gr
100 gr
100 gr
100 gr
1 un
1 un
1 cucharada
1/5 paquete

299
95
266
213.2
27.6
73.9
249
106
120
269

299
95
266
213.2
27.6
73.9
249
106
120
269

2
2
1
1
11.9 11.9
19.12 19.12
0.7
0.7
16.7 16.7
7
7
3.5
3.5
0
0
10
10

Carbohidratos gr
10
0
0
0
0
0
77.6
55.4
20
67
0.4
0
1.4
3.5
8.4
14.8
38
4.4
47.45
6.9
2.6
2.4
11.4
8.9
0.4
7.9
75.1
10.4
15.5
4.6
5.5
21
5.3
2.47
2
5.36
0.54
0
0
0
4.5
4.1
2.7
87
3
41.1

Cah-A lpidos gr
Lip-A calcio mg
Cal-A hierro (mg) Hierro-A
101.4
6.2 62.9
220 2231
0
0
0
11.7 11.7
58
58
2.7
2.7
0
21
21
7
7
1.9
1.9
0
7
7
15
15
1.5
1.5
0
26.6 26.6
9.4
9.4
1.8
1.8
0
0.99 0.99
8
8
1
1
465.6
1
6
0
0
0
0
55.4
2.5
2.5
183 183
4.7
4.7
20
1
1
340 340
8
8
67
7.09 7.09
0
0
5.8
5.8
0.4
80
80
4
4
0.3
0.3
0
0.6
0.6
28
28
1
1
1.4
0.6
0.6
34.7 34.7
1
1
21
0.21 1.26
10.6 63.6
0.7
4.2
8.4
0.1
0.1
17
17
0.9
0.9
88.8
0.11 0.66
6.4 38.4
0.43
2.58
38
2.9
2.9
54
54
2.7
2.7
4.4
62.5 62.5
87.1 87.1
2.8
2.8
47.45
32.7 32.7
60
60
2.6
2.6
6.9
0.2
0.2
27.24 27.24
0.5
0.5
2.6
0.2
0.2
58
58
0.86
0.86
2.4
0.3
0.3
19.3 19.3
0.8
0.8
11.4
0.36 0.36
5.5
5.5
0.6
0.6
8.9
0.2
0.2
41
41
0.5
0.5
0.4
23.5 23.5
12
12
0.5
0.5
7.9
46
46
60
60
2.5
2.5
75.1
0
0
5.9
5.9
1.3
1.3
10.4
0.4
0.4
14.5 14.5
0.4
0.4
15.5
0.16 0.16
4
4
0.3
0.3
4.6
0.13 0.13
22
22
0.8
0.8
5.5
0.4
0.4
21.47 21.47
0.46
0.46
21
1.5
1.5
3
3
0.6
0.6
5.3
0.25 0.25
25.4 25.4
0.27
0.27
2.47
0.2
0.2
41
41
0.4
0.4
2
0
0
18.45 18.45
0.2
0.2
5.36
54.1 54.1
252 252
4.1
4.1
0.54
1.2
1.2
10.8 10.8
1
1
0
14
14
7
7
1.9
1.9
0
16
16
6
6
1.8
1.8
0
7
7
15
15
1.5
1.5
932.7
0.2 41.5
105 21763
3.3
683.97133
121.7
0.45 13.4
52 1544
0.7 20.7856797
2.7
29.5 29.5
15.5 15.5
5.8
5.8
87
0
0
11
11
0
0
3
2
2
302 302
17
17
41.1
0.5
0.5
160 160
4.4
4.4

4
20.8
1.3
9.9
3.16
0
41.3
18.8
0
55

4
20.8
1.3
9.9
3.16
0
41.3
18.8
0
55

29.8
0.27
23.7
10.8
0.3
0.8
4.8
1.9
1.716
1

29.8
0.27
23.7
10.8
0.3
0.8
4.8
1.9
1.72
1

61
61
7.3
7.3
59.12 59.12
9.6
9.6
11
11
43.4 43.4
0
0
106 106
0
0
0
0

1.5
0.6
0.83
2.1
0.45
0.77
0
0
0
2.4

1.5
0.6
0.83
2.1
0.45
0.77
0
0
0
2.4

sodio mg

Sod-A
fibra gr
138 1399.14236
121
121
61
61
80
80
63
63
46
46
568
3408
15
15
4.5
4.5
4
4
800
800
320
320
3
3
9
54
58
58
2.7
16.2
550
550
2.4
2.4
720
720
61
61
22
22
13
13
1.2
1.2
1.4
1.4
4.7
4.7
2
2
2.4
2.4
2.1
2.1
2
2
3.1
3.1
1.4
1.4
17
17
3
3
100
100
13
13
14
14
7.9
7.9
61
61
1134
1134
600
600
100 20726.4039
5 148.469141
738
738
32
32
14
14
41
41

fib-A
costo por cantidad Cantidad a consumir
0
0
120
10.13871276
0
0
90
1
0
0
450
1
0
0
375
1
0
0
370
1
0
0
630
1
1.2
7.2
70
6
23.2
23.2
250
1
16.1
16.1
330
1
18
18
135
1
0
0
260
1
0
0
400
1
1.5
1.5
74
1
1.4
8.4
65
6
2.6
2.6
50
1
2.1
12.6
25
6
7.5
7.5
150
1
5.8
5.8
1750
1
3.6
3.6
300
1
2.6
2.6
60
1
3
3
50
1
2.9
2.9
100
1
2.2
2.2
65
1
2.3
2.3
70
1
6.33
6.33
100
1
8.1
8.1
300
1
0
0
500
1
1.9
1.9
160
1
0.4
0.4
200
1
2.16
2.16
90
1
1.7
1.7
100
1
4.2
4.2
180
1
1.8
1.8
60
1
1.4
1.4
165
1
0.7
0.7
130
1
13.5
13.5
1030
1
1.9
1.9
360
1
0
0
530
1
0
0
426
1
0
0
200
1
1.2 248.716847
195
207.2640393
2.4 71.2651876
35
29.69382817
0
0
200
1
0
0
270
1
55.8
55.8
6400
1
0
0
1190
1

54
1
668
965
1.9
100
410
78
0
35

54
1
668
965
1.9
100
410
78
0
35

3.5
2.55
0
0
4.7
0
0
0
0
3.1

3.5
2.55
0
0
4.7
0
0
0
0
3.1

340
100
440
300
90
160
85
150
19
102

1
1
1
1
1
1
1
1
1
1

Gasto Mensual
1216.645531
90
450 MIN
375
370
630
420
250
330
135
260
400
74
390
50
150
150
1750
300
60
50
100
65
70
100
300
500
160
200
90
100
180
60
165
130
1030
360
530
426
200
40416.48767
1039.283986
200
270
6400
1190

63,968.42

Protenas
Carbohidratos
Lpidos
Calcio
Hierro
Sodio
Fibra
Huevo
Carnes

Caloras
Caloras

1057.603459
2450
656.0610496
28000
807.3770095
33804.21543
553.2220348
1

>=
>=
>=
>=
>=
>=
>=
<=
4 >=

980
2450
652
28000
196
28000
294
8
3

21000 >=

19600
21000

<=

340
100
440
300
90
160
85
150
19
102

245
612.5
23.3
7000
49
9800
175
7

4900
5250

Holgura
PRO-TOT
77.6034591
0
4.06104963
0
611.377009
5804.21543
259.222035
7
1