Ramiro Carlos Matos 11Francisco Vidal 14-0149

Raidy Garabito 14-0354

atos 11-1086

4-0149

14-0354

Microsoft Excel 15.0 Answer Report

Worksheet: [+Solver.xlsx]Sheet1
Report Created: 10/10/2015 11:56:37
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.031 Seconds.
Iterations: 3 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegati

Objective Cell (Max)

Cell
Name
$D$5 Beneficios

Original Value
12

Final Value
64

Variable Cells
Cell
Name
$B$4 Celda cambiante X
$C$4 Celda cambiante Y

Original Value
2
2

Final Value
Integer
24 Contin
4 Contin

Constraints
Cell
Name
$D$10 Maq A Recursos Usados
$D$11 Maq B Recursos Usados
$D$12 Maq C Recursos Usados

Cell Value
Formula
Status
120 $D$10<=$F$10 Binding
72 $D$11<=$F$11 Binding
4 $D$12<=$F$12 Not Binding

ions are satisfied.

tic Scaling
1%, Assume NonNegative

Slack
0
0
6

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [+Solver.xlsx]Sheet1
Report Created: 10/10/2015 11:56:37

Variable Cells
Cell
$B$4
$C$4

Name
Celda cambiante X
Celda cambiante Y

Final
Value
24
4

Reduced
Cost

Objective
Allowable
Coefficient
Increase
0
2 0.6666666667
0
4
2

Constraints
Cell
Name
$D$10 Maq A Recursos Usados
$D$11 Maq B Recursos Usados
$D$12 Maq C Recursos Usados

Final
Shadow
Constraint
Allowable
Value
Price
R.H. Side
Increase
120 0.3333333333
120
24
72 0.3333333333
72
18
4
0
10 1.00000E+030

Allowable
Precio sombre: para no perder beneficio
Decrease
0.6666666667
1

Allowable
Decrease
36
12
6

Microsoft Excel 15.0 Limits Report

Worksheet: [+Solver.xlsx]Sheet1
Report Created: 10/10/2015 11:56:37

Objective
Cell
Name
$D$5 Beneficios

Variable
Cell
Name
$B$4 Celda cambiante X
$C$4 Celda cambiante Y

Value
64

Value
24
4

Lower Objective
Upper Objective
Limit
Result
Limit
Result
0
16
24
64
0
48
4
64
entre 16 y 24 piezas

X
24
2

Celda cambiante
Beneficios

Y
4
4

28
64

Restriciones
Areas
Maq A
Maq B
Maq C

Y
4
2
0

Recursos Usados
6
120
6
72
1
4

X: bastones de Hokey
Y: Juego de Ajedrez

Restricciones
120
72
10

Microsoft Excel 15.0 Answer Report

Worksheet: [+Solver 2.xlsx]Sheet1 (2)
Report Created: 10/10/2015 12:13:59
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 2 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegati

Objective Cell (Max)

Cell
Name
$D$5 Beneficios

Original Value
56

Final Value
1400

Variable Cells
Cell
Name
$B$4 Celda cambiante X
$C$4 Celda cambiante Y

Original Value
2
2

Final Value
Integer
50 Contin
50 Contin

Constraints
Cell
Name
$D$10 Maiz Recursos Usados
$D$11 Lupulo Recursos Usados
$D$12 Arroz Recursos Usados

Cell Value
Formula
Status
500 $D$10<=$F$10 Binding
350 $D$11<=$F$11 Not Binding
300 $D$12<=$F$12 Binding

ons are satisfied.

ic Scaling
1%, Assume NonNegative

Slack
0
50
0

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [+Solver 2.xlsx]Sheet1 (2)
Report Created: 10/10/2015 12:13:59

Variable Cells
Cell
$B$4
$C$4

Name
Celda cambiante X
Celda cambiante Y

Final Reduced Objective Allowable

Value
Cost
Coefficient Increase
50
0
20
12
50
0
8 1.000E+030

Constraints
Cell
Name
$D$10 Maiz Recursos Usados
$D$11 Lupulo Recursos Usados
$D$12 Arroz Recursos Usados

Final Shadow Constraint Allowable

Value
Price
R.H. Side
Increase
500
2.5
500
100
350
0
400 1.000E+030
300
0.5
300
150

Allowable
Decrease
20
3

Allowable
Decrease
400
50
300

Microsoft Excel 15.0 Limits Report

Worksheet: [+Solver 2.xlsx]Sheet1 (2)
Report Created: 10/10/2015 12:13:59

Objective
Cell
Name
$D$5 Beneficios

Variable
Cell
Name
$B$4 Celda cambiante X
$C$4 Celda cambiante Y

Value
1400

Value
50
50

Lower Objective
Limit
Result
0
400
0
1000

Upper Objective
Limit
Result
50
1400
50
1400

X
50
20

Celda cambiante
Beneficios

Y
50
8

100
1400

Restriciones
Areas
Maiz
Lupulo
Arroz

Y
8
4
0

Recursos Usados
2
500
3
350
6
300

X: Expansion Draft
Y: Burning River

Restricciones
500
400
300

Microsoft Excel 15.0 Answer Report

Worksheet: [+Solver.xlsx]EJ3
Report Created: 10/10/2015 12:38:02
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 1 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegati

Objective Cell (Max)

Cell
$D$5 Beneficios

Name

Variable Cells
Cell
Name
$B$4 Celda cambiante X
$C$4 Celda cambiante Y

Constraints
Cell
Name
$D$10 Confeccion Recursos Usados
$D$11 Corte Recursos Usados

Original Value
14

Final Value
1120

Original Value
2
2

Final Value
280
0

Cell Value
Formula
280 $D$10<=$F$10
420 $D$11<=$F$11

y conditions are satisfied.

e Automatic Scaling
olerance 1%, Assume NonNegative

Integer
Contin
Contin

Status
Binding
Not Binding

Slack
0
30

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [+Solver.xlsx]EJ3
Report Created: 10/10/2015 12:38:02

Variable Cells
Cell
$B$4
$C$4

Name
Celda cambiante X
Celda cambiante Y

Final Reduced Objective Allowable

Value
Cost
Coefficient Increase
280
0
4 1.000E+030
0
0
3
0

Constraints
Cell
Name
$D$10 Confeccion Recursos Usados
$D$11 Corte Recursos Usados

Final Shadow Constraint Allowable

Value
Price
R.H. Side
Increase
280
4
280
20
420
0
450 1.000E+030

Allowable
Decrease
0
1.000E+030

Allowable
Decrease
280
30

Microsoft Excel 15.0 Limits Report

Worksheet: [+Solver.xlsx]EJ3
Report Created: 10/10/2015 12:38:02

Objective
Cell
Name
$D$5 Beneficios

Variable
Cell
Name
$B$4 Celda cambiante X
$C$4 Celda cambiante Y

Value
1120

Value
280
0

Lower Objective
Limit
Result
0
0
0
1120

Upper Objective
Limit
Result
280
1120
0
1120

X
280
4

Celda cambiante
Beneficios

Y
0
3

280
1120

Restriciones
Departamentos
Confeccion
Corte

Y
1
1.5

Recursos Usados
0.75
280
2
420

X: Camisas
Y: pijamas

Restricciones
280
450