Microsoft Excel 14.

0 Answer Report
Worksheet: [Libro2]Hoja1
Report Created: 08/30/2012 09:18:34 p.m.
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.031 Seconds.
Iterations: 6 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
$B$8 Funcion Objetivo
0

Final Value
22576400

Variable Cells
Cell
Name
$B$1 QEA
$B$2 QEB
$B$3 QJA
$B$4 QJB
$B$5 QPA
$B$6 QPB
$B$7 ADC

Original Value
0
0
0
0
0
0
0

Final Value
615000
205000
65000
195000
0
2000000
80000

Constraints
Cell
Name
$B$10 rest 2
$B$11 rest 3
$B$12 rest 4
$B$13 rest 5
$B$14 rest 6
$B$15 rest 7
$B$16 rest 8
$B$9 rest 1

Cell Value
260000
2000000
600000
2400000
80000
0
0
820000

Formula
$B$10<=$C$10
$B$11<=$C$11
$B$12<=$C$12
$B$13<=$C$13
$B$14<=$C$14
$B$15>=$C$15
$B$16>=$C$16
$B$9<=$C$9

Integer
Contin
Contin
Contin
Contin
Contin
Contin
Contin

Status
Slack
Not Binding
740000
Binding
0
Binding
0
Binding
0
Binding
0
Binding
0
Binding
0
Not Binding 13580000

me NonNegative

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [Libro2]Hoja1
Report Created: 08/30/2012 09:18:35 p.m.

Variable Cells
Cell
$B$1
$B$2
$B$3
$B$4
$B$5
$B$6
$B$7

Final Reduced Objective

Allowable
Allowable
Name Value
Cost
Coefficient
Increase
Decrease
QEA
615000
0
8.22
15.44 0.471111111
QEB
205000
0
8.22
46.32 1.413333333
QJA
65000
0
6.6
2.16
15.44
QJB
195000
0
6.6 1.413333333 5.146666667
QPA
0
-3.24
7.4
3.24
1E+30
QPB 2000000
0
7.4
1E+30
1.61
ADC
80000
0
-8.5
1E+30
0.53

Constraints
Cell
$B$10
$B$11
$B$12
$B$13
$B$14
$B$15
$B$16
$B$9

Final
Shadow Constraint Allowable
Allowable
Name Value
Price
R.H. Side
Increase
Decrease
rest 2 260000
0
1000000
1E+30
740000
rest 3 2000000
1.61
2000000 173333.3333 493333.3333
rest 4 600000
9.03
600000
520000 546666.6667
rest 5 2400000
5.79
2400000 493333.3333 173333.3333
rest 6
80000
0.53
80000
520000
80000
rest 7
0
-0.81
0 546666.6667
520000
rest 8
0
-0.81
0
1480000 173333.3333
rest 1 820000
0 14400000
1E+30
13580000

Microsoft Excel 14.0 Limits Report

Worksheet: [Libro2]Hoja1
Report Created: 08/30/2012 09:18:35 p.m.

Objective
Cell
Name
Value
$B$8 Funcion Objetivo 22576400

Cell
$B$1
$B$2
$B$3
$B$4
$B$5
$B$6
$B$7

Variable
Name
QEA
QEB
QJA
QJB
QPA
QPB
ADC

Value
615000
205000
65000
195000
0
2000000
80000

Lower
Limit
615000
0
65000
0
0
0
80000

Objective
Result
22576400
20891300
22576400
21289400
22576400
7776400
22576400

Upper
Limit
615000
205000
65000
195000
0
2000000
80000

Objective
Result
22576400
22576400
22576400
22576400
22576400
22576400
22576400

QEA
QEB
QJA
QJB
QPA
QPB
ADC
Funcion Objetivo
rest 1
rest 2
rest 3
rest 4
rest 5
rest 6
rest 7
rest 8

615000
205000
65000
195000
0
2000000
80000
22576400
820000
260000
2000000
600000
2400000
80000
0
0

14,400,000
1,000,000
2,000,000
600,000
2,400,000
80,000
0
0