Microsoft Excel 16.

0 Answer Report
Worksheet: [Modelo 9.xlsx]Sheet1
Report Created: 10/11/2017 15:51:32
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 Seconds.
Iterations: 8 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 (Max)

Cell Name Original Value Final Value
$B$2 Zmax 0 79950

Variable Cells
Cell Name Original Value Final Value Integer
$B$6 X1 0 250000 Contin
$C$6 X2 0 0 Contin
$D$6 X3 0 300000 Contin
$E$6 X4 0 200000 Contin
$F$6 X5 0 100000 Contin
$G$6 X6 0 0 Contin
$H$6 X7 0 75000 Contin
$I$6 X8 0 100000 Contin
$J$6 X9 0 475000 Contin
$K$6 X10 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$L$16 300000 $L$16>=$N$16 Binding 0
$L$17 100000 $L$17>=$N$17 Binding 0
$L$18 475000 $L$18>=$N$18 Not Binding 75000
$L$19 75000 $L$19>=$N$19 Binding 0
$L$9 1500000 $L$9<=$N$9 Binding 0
$L$10 0 $L$10<=$N$10 Not Binding 50000
$L$11 250000 $L$11<=$N$11 Binding 0
$L$12 575000 $L$12<=$N$12 Not Binding 125000
$L$13 200000 $L$13<=$N$13 Binding 0
$L$14 0 $L$14<=$N$14 Not Binding 100000
$L$15 100000 $L$15<=$N$15 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Modelo 9.xlsx]Sheet1
Report Created: 10/11/2017 15:51:33

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$6 X1 250000 0 0.068 1E+030 0.002
$C$6 X2 0 -0.018 0.05 0.018 1E+030
$D$6 X3 300000 0 0.02 0.046 1E+030
$E$6 X4 200000 0 0.075 1E+030 0.009
$F$6 X5 100000 0 0.0075 0.0585 1E+030
$G$6 X6 0 -0.003 0.063 0.003 1E+030
$H$6 X7 75000 0 0.038 0.028 1E+030
$I$6 X8 100000 0 0.07 1E+030 0.004
$J$6 X9 475000 0 0.066 0.002 0.003
$K$6 X10 0 -0.046 0.02 0.046 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$L$16 300000 -0.046 300000 75000 125000
$L$17 100000 -0.0585 100000 75000 100000
$L$18 475000 0 400000 75000 1E+030
$L$19 75000 -0.028 75000 75000 75000
$L$9 1500000 0.066 1500000 125000 75000
$L$10 0 0 50000 1E+030 50000
$L$11 250000 0.002 250000 75000 125000
$L$12 575000 0 700000 1E+030 125000
$L$13 200000 0.009 200000 75000 125000
$L$14 0 0 100000 1E+030 100000
$L$15 100000 0.004 100000 75000 100000
Microsoft Excel 16.0 Limits Report
Worksheet: [Modelo 9.xlsx]Sheet1
Report Created: 10/11/2017 15:51:35

Objective
Cell Name Value
$B$2 Zmax 79950

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$B$6 X1 250000 0 62950 250000 79950
$C$6 X2 0 0 79950 0 79950
$D$6 X3 300000 300000 79950 300000 79950
$E$6 X4 200000 0 64950 200000 79950
$F$6 X5 100000 100000 79950 100000 79950
$G$6 X6 0 0 79950 0 79950
$H$6 X7 75000 75000 79950 75000 79950
$I$6 X8 100000 0 72950 100000 79950
$J$6 X9 475000 400000 75000 475000 79950
$K$6 X10 0 0 79950 0 79950
Zmax
79950

X1 X2 X3 X4 X5 X6 X7 X8 X9
0.068 0.05 0.02 0.075 0.0075 0.063 0.038 0.07 0.066
250000 0 300000 200000 100000 0 75000 100000 475000

1 1 1 1 1 1 1 1 1
1
1 1
1 1
1
1
1
1
1
1
1
X10
0.02
0

1 1500000 MENOR IGUAL 1500000

0 MENOR IGUAL 50000
250000 MENOR IGUAL 250000
575000 MENOR IGUAL 700000
200000 MENOR IGUAL 200000
0 MENOR IGUAL 100000
100000 MENOR IGUAL 100000
300000 MAYOR IGUAL 300000
100000 MAYOR IGUAL 100000
475000 MAYOR IGUAL 400000
75000 MAYOR IGUAL 75000