Scribd
Upload
20 views

Cell Name Original Value Final Value

The solver found a solution that satisfied all constraints and optimality conditions for the worksheet Book1Sheet1. It took 7 iterations and 0.047 seconds to find the solution. The objective cell was minimized to a final value of 14666.666667. The variable cells were assigned values of 333.3333333 for cell B3, 0 for cell C3, 833.3333333 for cell D3, and 2500 for cell E3. All constraints were satisfied with either binding or slack values.

Uploaded by

Andres Velez Zapata
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
20 views

Cell Name Original Value Final Value

The solver found a solution that satisfied all constraints and optimality conditions for the worksheet Book1Sheet1. It took 7 iterations and 0.047 seconds to find the solution. The objective cell was minimized to a final value of 14666.666667. The variable cells were assigned values of 333.3333333 for cell B3, 0 for cell C3, 833.3333333 for cell D3, and 2500 for cell E3. All constraints were satisfied with either binding or slack values.

Uploaded by

Andres Velez Zapata
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 5

Microsoft Excel 16.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 9/3/2020 2:10:01 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 Seconds.
Iterations: 7 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Min)


Cell Name Original Value Final Value
$B$4 RIESGO MINIMO XA 0 14666.666667

Variable Cells
Cell Name Original Value Final Value Integer
$B$3 ACCIONES XA 0 333.33333333 Contin
$C$3 ACCIONES XB 0 0 Contin
$D$3 ACCIONES XC 0 833.33333333 Contin
$E$3 ACCIONES XD 0 2500 Contin

Constraints Recurso Utilizado Holgura / Excecente


Cell Name Cell Value Formula Status Slack
$F$6 PRESUPUESTO LHS 200000 $F$6=$G$6 Binding 0
$F$7 RENDIMIENTO LHS 18000 $F$7>=$G$7 Binding 0 Excedente
$F$8 MAX INVERCION A LHS 33333.33333333 $F$8<=$G$8 Not Binding 66666.6666666667 Holgura
$F$9 MAX INVERCION B LHS 0 $F$9<=$G$9 Not Binding 100000 Holgura
$F$10 MAX INVERCION C LHS 66666.66666667 $F$10<=$G$10 Not Binding 33333.3333333334 Holgura
$F$11 MAX INVERCION D LHS 100000 $F$11<=$G$11 Binding 0 Holgura
Excedente
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 9/3/2020 2:10:02 PM

Valor Actual Limite superior Limite inferior


Variable Cells 3.5 Infinito 3.333333333
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$3 ACCIONES XA 333.3333333 0 10 1 0.5
$C$3 ACCIONES XB 0 0.1666666667 3.5 1E+030 0.166666667
$D$3 ACCIONES XC 833.3333333 0 4 0.4 0.8
$E$3 ACCIONES XD 2500 0 3.2 0.1333333333 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$6 PRESUPUESTO LHS 200000 -2.775558E-17 200000 16666.666667 33333.33333
$F$7 RENDIMIENTO LHS 18000 0.8333333333 18000 4000 2000
$F$8 MAX INVERCION A LHS 33333.33333 0 100000 1E+030 66666.66667
$F$9 MAX INVERCION B LHS 0 0 100000 1E+030 100000
$F$10 MAX INVERCION C LHS 66666.66667 0 100000 1E+030 33333.33333
$F$11 MAX INVERCION D LHS 100000 -0.003333333 100000 50000 100000
mite inferior
XA XB XC XD
RIESGO/ACCION 10 3.3333333 4 3.2
ACCIONES 333.3333333 0 833.3333 2500
RIESGO MINIMO 14666.66667
LHS RHS
PRESUPUESTO 100 50 80 40 200000 200000
RENDIMIENTO 12 4 4.8 4 18000 18000
MAX INVERCION A 100 33333.33333 100000
MAX INVERCION B 50 0 100000
MAX INVERCION C 80 66666.66667 100000
MAX INVERCION D 40 100000 100000

You might also like