Microsoft Excel 15.

26 Informe de límites
Hoja de cálculo: [Libro2]Solver Primal
Informe creado: 18/04/18 13:59:01

Objetivo
Celda Nombre Valor
$E$3 Objetivo 54.8

Variable Inferior Objetivo Superior Objetivo

Celda Nombre Valor Límite Resultado Límite Resultado
$B$2 X1 5.2 0 85 250 18835
$C$2 X2 2.4 0 110 398.5 20035
$D$2 X3 0 0 125 597 21020
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Solver Primal
Report Created: 18/04/2018 01:59:18 p.m.

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$2 X1 5.2 0 5 1E+030 0.428571429
$C$2 X2 2.4 0 12 3 14.5
$D$2 X3 0 -0.6 4 0.6 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$4 R1 10 5.8 10 1E+030 6 4 ˂a1˂
$E$5 R2 8 -0.4 8 12 13 -5 ˂a2˂
1E+030
20
 X1 X2 X3
5.2 2.4 0
R0 5 12 4 54.8
R1 1 2 1 10 ≤ 10
R2 2 -1 3 8 = 8
 Z X1 X2 X3 X4 X5 TI
R0 -1 0 0 0 0 1 0
R1 0 1 2 1 1 0 10
R2 0 2 -1 3 0 1 8

Z X1 X2 X3 X4 X5 TI
R0 -1 -2 1 -3 0 0 -8 2.666667
R1 0 1 2 1 1 0 10 10
R2 0 2 -1 3 0 1 8 2.666667

Z X1 X2 X3 X4 X5 TI
R0 -1 0 0 0 0 1 0
R1 0 0.333333 2.333333 0 1 -0.333333 7.333333
R2 0 0.666667 -0.333333 1 0 0.333333 2.666667

Fase 2
Z X1 X2 X3 X4 X5 TI
R0 1 -5 -12 -4 0 0 0
R1 0 0.333333 2.333333 0 1 -0.333333 7.333333
R2 0 0.666667 -0.333333 1 0 0.333333 2.666667

Z X1 X2 X3 X4 X5 TI
R0 1 -2.333333 -13 1/3 0 0 1.333333 10.66667 -0.8
R1 0 0.333333 2.333333 0 1 -0.333333 7.333333 3.142857
R2 0 0.666667 - 1/3 1 0 0.333333 2.666667 -8

Z X1 X2 X3 X4 X5 TI
R0 1 -0.428571 0 0 5.714286 -0.571429 52.57143 -122.6667
R1 0 0.142857 1 0 0.428571 -0.142857 3.142857 22
R2 0 0.714286 0 1 0.142857 0.285714 3.714286 5.2

Z X1 X2 X3 X4 X5 TI
R0 1 - 3/7 0 0 5.714286 -0.571429 52.57143 -122.6667
R1 0 1/7 1 0 0.428571 -0.142857 3.142857 22
R2 0 0.714286 0 1 0.142857 0.285714 3.714286 5.2

Z X1 X2 X3 X4 X5 TI
R0 1 0 0 0.6 5.8 -0.4 54.8
R1 0 0 1 -0.2 0.4 -0.2 2.4
R2 0 1 0 1.4 0.2 0.4 5.2

Solución Bˆ-1 b Z
X1 5.2 0.4 -0.2 10 54.8
X2 2.4 0.2 0.4 8
X3 0
Z 54.8 Cb X solución Precio Sombra
12 5 2.4 5.8
5.2
Precio Sombra
-0.4
 Y1 Y2
6 0
RO 10 8 60
R1 1 2 6 ≥ 5
R2 2 -1 12 ≥ 12
R3 1 3 6 ≥ 4
 Y1 Y2 Y3
5.8 0 0.4
RO 10 8 -8 54.8
R1 1 2 -2 5 ≥ 5
R2 2 -1 1 12 ≥ 12
R3 1 3 -3 4.6 ≥ 4
W Y1 Y2+ Y2- Y3 Y4
-1 0 0 0 0 1
0 1 2 -2 -1 1
0 2 -1 1 0 0
0 1 3 -3 0 0

-1 -4 -4 4 1 0
0 1 2 -2 -1 1
0 2 -1 1 0 0
0 1 3 -3 0 0

-1 0 8 -8 1 0
0 0 -1 1 -1 1
0 0 -7 7 0 0
0 1 3 -3 0 0

-1 0 0 0 1 0
0 0 0 0 -1 1
0 0 -1 1 0 0
0 1 0 0 0 0

-1 0 0 0 0 1
0 0 0 0 -1.4 1.4
0 0 -1 1 0.4 -0.4
0 1 0 0 -0.2 0.2
 Y5 Y6 Y7 Y8 TI
0 1 0 1 0
0 0 0 0 5
-1 1 0 0 12
0 0 -1 1 4

1 0 1 0 -21
0 0 0 0 5 5
-1 1 0 0 12 6
0 0 -1 1 4 4

1 0 -3 4 -5
0 0 1 -1 1 1
-1 1 2 -2 4 0.571428571
0 0 -1 1 4

-0.14285714 1.142857143 -0.71428571 1.714285714 -0.42857143

0.142857143 -0.14285714 0.714285714 -0.71428571 0.428571429 0.6
-0.14285714 0.142857143 0.285714286 -0.28571429 0.571428571 2
-0.42857143 0.428571429 -0.14285714 0.142857143 5.714285714

0 1 0 1 0
0.2 -0.2 1 -1 0.6
-0.2 0.2 0 0 0.4
-0.4 0.4 0 0 5.8
W Y1 Y2+ Y2- Y3 Y4 Y5
-1 10 8 -8 0 0 0
0 0 0 0 -1.4 1.4 0.2
0 0 -1 1 0.4 -0.4 -0.2
0 1 0 0 -0.2 0.2 -0.4

-1 0 0 0 5.2 -5.2 2.4

0 0 0 0 -1.4 1.4 0.2
0 0 -1 1 0.4 -0.4 -0.2
0 1 0 0 -0.2 0.2 -0.4

Solución
Y1 5.8
Y2+ -0.4
Y2- 0.4
W 54.8
 Y6 Y7 Y8 TI
0 0 0 0
-0.2 1 -1 0.6
0.2 0 0 0.4
0.4 0 0 5.8

-2.4 0 0 -54.8
-0.2 1 -1 0.6
0.2 0 0 0.4
0.4 0 0 5.8