Microsoft Excel 12.

0 Informe de respuestas
Hoja de cálculo: [PUNTO 1 SOLVER.xlsx]Hoja1
Informe creado: 29/09/2019 12:40:47 p.m.

Celda objetivo (Máximo)

Celda Nombre Valor original Valor final
$D$20 Z(min o Max) C1 360 360

Celdas cambiantes
Celda Nombre Valor original Valor final
$D$5 cantidades y1 20 20
$E$5 cantidades y2 40 40
$F$5 cantidades y3 10 10

Restricciones
Celda Nombre Valor de la celda Fórmula Estado Divergencia
$G$10 R1 Total RV 700 $G$10<=$I$10 Obligatorio 0
$G$11 R2 Total RV 700 $G$11>=$I$11 Opcional 100
$G$12 R3 Total RV 1900 $G$12>=$I$12 Opcional 700
$G$13 R4 Total RV 400 $G$13>=$I$13 Opcional 200
$G$14 R5 Total RV 900 $G$14<=$I$14 Obligatorio 0
$G$15 R6 Total RV 2400 $G$15<=$I$15 Obligatorio 0
Microsoft Excel 12.0 Informe de sensibilidad
Hoja de cálculo: [PUNTO 1 SOLVER.xlsx]Hoja1
Informe creado: 29/09/2019 12:40:47 p.m.

Celdas cambiantes
Valor Gradiente
Celda Nombre Igual reducido
$D$5 cantidades y1 20 0
$E$5 cantidades y2 40 0
$F$5 cantidades y3 10 0

Restricciones
Valor Multiplicador
Celda Nombre Igual de Lagrange
$G$10 R1 Total RV 700 0
$G$11 R2 Total RV 700 0
$G$12 R3 Total RV 1900 0
$G$13 R4 Total RV 400 0
$G$14 R5 Total RV 900 0
$G$15 R6 Total RV 2400 0
Microsoft Excel 12.0 Informe de límites
Hoja de cálculo: [PUNTO 1 SOLVER.xlsx]Informe de límites 1
Informe creado: 29/09/2019 12:40:48 p.m.

Celda objetivo
Celda Nombre Igual
$D$20 Z(min o Max) C1 360

Celdas cambiantes Límite Celda Límite Celda

Celda Nombre Igual inferior objetivo superior objetivo
$D$5 cantidades y1 20 17 340 20 360
$E$5 cantidades y2 40 23 273 40 360
$F$5 cantidades y3 10 0 320 10 360
 PUNTO 1

variables de modelo y1 y2 y3
cantidades 20 40 10

Restricciones uso de recursos Total RV

R1 10 10 10 700
R2 30 0 10 700
R3 0 40 30 1900
R4 10 0 20 400
R5 20 10 10 900
R6 30 40 20 2400

C1 C2 C3
Coeficiente Fq 6 5 4
Z(min o Max) 360
termino ind o recurso Signo holgura
700 <= 0
600 >= -100
1200 >= -700
200 >= -200
900 <= 0
2400 <= 0
 punto 1

Sujeto a:

Cj 6
Ci VB Bi X1
0 S1 700 10
-600 A1 600 30
-600 A2 1200 0
fila pivote -600 A3 200 10
0 S5 900 20
0 S6 2400 30
Zj -1200000 -24000
Cj-Zj 24006

Cj 6
Ci VB Bi X1
0 S1 600 5
-600 A1 500 25
fila pivote -600 A2 900 -15
4 X3 10 0.5
0 S5 800 15
0 S6 2200 20
Zj -839960 -5998
Cj-Zj 6004

columna pivote
Cj 6
Ci VB Bi X1
0 S1 375 8.75
fila pivote -600 A1 500 25
5 X2 22.5 -0.375
4 X3 10 0.5
0 S5 575 18.75
0 S6 1300 35
Zj -299847.5 -14999.875
 Cj-Zj 15005.875

Cj 6
Ci VB Bi X1
0 S1 200 0
6 X1 20 1
5 X2 30 0
fila pivote 4 X3 0 0
0 S5 200 0
0 S6 600 0
Zj 270 6
Cj-Zj 0

Cj 6
Ci VB Bi X1
0 S1 200 0
6 X1 20 1
5 X2 30 0
0 S2 0 0
fila pivote 0 S5 200 0
0 S6 600 0
Zj 270 6
Cj-Zj 0

Cj 6
Ci VB Bi X1
0 S1 100 0
6 X1 30 1
5 X2 30 0
0 S2 300 0
0 S4 100 0
fila pivote 0 S6 300 0
Zj 330 6
Cj-Zj 0

Cj 6
Ci VB Bi X1
fila pivote 0 S1 40 0
6 X1 24 1
5 X2 42 0
0 S2 120 0
0 S4 40 0
0 S3 480 0
 Zj 354 6
Cj-Zj 0

Cj 6
Ci VB Bi X1
4 X3 10 0
6 X1 20 1
5 X2 40 0
0 S2 100 0
0 S4 200 0
0 S3 700 0
Zj 360 6
Cj-Zj 0

z igual en simplex y en solver

 columna pivote
5 4 0 0 0 0
X2 X3 S1 S2 S3 S4
10 10 1 0 0 0
0 10 0 -1 0 0
40 30 0 0 -1 0
0 20 0 0 0 -1
10 10 0 0 0 0
40 20 0 0 0 0
-24000 -36000 0 600 600 600
24005 36004 0 -600 -600 -600

Columna pivote
5 4 0 0 0 0
X2 X3 S1 S2 S3 S4
10 0 1 0 0 0.5
0 0 0 -1 0 0.5
40 0 0 0 -1 1.5
0 1 0 0 0 -0.05
10 0 0 0 0 0.5
40 0 0 0 0 1
-24000 4 0 600 600 -1200.2
24005 0 0 -600 -600 1200.2

5 4 0 0 0 0
X2 X3 S1 S2 S3 S4
0 0 1 0 0.25 0.125
0 0 0 -1 0 0.5
1 0 0 0 -0.025 0.0375
0 1 0 0 0 -0.05
0 0 0 0 0.25 0.125
0 0 0 0 1 -0.5
5 4 0 600 -0.125 -300.0125
0 0 0 -600 0.125 300.0125

columna pivote
5 4 0 0 0 0
X2 X3 S1 S2 S3 S4
0 0 1 0.35 0.25 -0.05
0 0 0 -0.04 0 0.02
1 0 0 -0.015 -0.025 0.045
0 1 0 0.02 0 -0.06
0 0 0 0.75 0.25 -0.25
0 0 0 1.4 1 -1.2
5 4 0 -0.235 -0.125 0.105
0 0 0 0.235 0.125 -0.105

columna pivote
5 4 0 0 0 0
X2 X3 S1 S2 S3 S4
0 -17.5 1 0 0.25 1
0 2 0 0 0 -0.1
1 0.75 0 0 -0.025 0
0 50 0 1 0 -3
0 -37.5 0 0 0.25 2
0 -70 0 0 1 3
5 15.75 0 0 -0.125 -0.6
0 -11.75 0 0 0.125 0.6

columna pivote
5 4 0 0 0 0
X2 X3 S1 S2 S3 S4
0 1.25 1 0 0.125 0
0 0.125 0 0 0.0125 0
1 0.75 0 0 -0.025 0
0 -6.25 0 1 0.375 0
0 -18.75 0 0 0.125 1
0 -13.75 0 0 0.625 0
5 4.5 0 0 -0.05 0
0 -0.5 0 0 0.05 0

columna pivote
5 4 0 0 0 0
X2 X3 S1 S2 S3 S4
0 4 1 0 0 0
0 0.4 0 0 0 0
1 0.2 0 0 0 0
0 2 0 1 0 0
0 -16 0 0 0 1
0 -22 0 0 1 0
5 3.4 0 0 0 0
0 0.6 0 0 0 0

5 4 0 0 0 0
X2 X3 S1 S2 S3 S4
0 1 0.25 0 0 0
0 0 -0.1 0 0 0
1 0 -0.05 0 0 0
0 0 -0.5 1 0 0
0 -16 0.5 -1 0 1
0 0 5.5 0 1 0
5 4 0.15 0 0 0
0 0 -0.15 0 0 0
0 0 -600 -600 -600
S5 S6 A1 A2 A3 Oi
0 0 0 0 0 70
0 0 1 0 0 60
0 0 0 1 0 40
0 0 0 0 1 10
1 0 0 0 0 90
0 1 0 0 0 120
0 0 -600 -600 -600
0 0 0 0 0

0 0 -600 -600 -600

S5 S6 A1 A2 A3 Oi
0 0 0 0 -0.5 60
0 0 1 0 -0.5 0
0 0 0 1 -1.5 22.5
0 0 0 0 0.05 0
1 0 0 0 -0.5 80
0 1 0 0 -1 55
0 0 -600 -600 1200.2
0 0 0 0 -1800.2

0 0 -600 -600 -600

S5 S6 A1 A2 A3 Oi
0 0 0 -0.25 -0.125 42.8571429
0 0 1 0 -0.5 20
0 0 0 0.025 -0.0375 -60
0 0 0 0 0.05 20
1 0 0 -0.25 -0.125 30.6666667
0 1 0 -1 0.5 37.1428571
0 0 -600 0.125 300.0125
 0 0 0 -600.125 -900.0125

0 0 -600 -600 -600

S5 S6 A1 A2 A3 Oi
0 0 -0.35 -0.25 0.05 571.428571
0 0 0.04 0 -0.02 -500
0 0 0.015 0.025 -0.045 -2000
0 0 -0.02 0 0.06 0
1 0 -0.75 -0.25 0.25 266.666667
0 1 -1.4 -1 1.2 428.571429
0 0 0.235 0.125 -0.105
0 0 -600.235 -600.125 -599.895

0 0 -600 -600 -600

S5 S6 A1 A2 A3 Oi
0 0 0 -0.25 -1 200
0 0 0 0 0.1 -200
0 0 0 0.025 0 0
0 0 -1 0 3 0
1 0 0 -0.25 -2 100
0 1 0 -1 -3 200
0 0 0 0.125 0.6
0 0 -600 -600.125 -600.6

0 0 -600 -600 -600

S5 S6 A1 A2 A3 Oi
-0.5 0 0 -0.125 0 800
0.05 0 0 -0.0125 0 2400
0 0 0 0.025 0 -1200
1.5 0 -1 -0.375 0 800
0.5 0 0 -0.125 -1 800
-1.5 1 0 -0.625 0 480
0.3 0 0 0.05 0
-0.3 0 -600 -600.05 -600

0 0 -600 -600 -600

S5 S6 A1 A2 A3 Oi
-0.2 -0.2 0 0 0 10
0.08 -0.02 0 0 0 60
-0.06 0.04 0 0 0 210
2.4 -0.6 -1 0 0 60
0.8 -0.2 0 0 -1 -2.5
-2.4 1.6 0 -1 0 -21.8181818
 0.18 0.08 0 0 0
-0.18 -0.08 -600 -600 -600

0 0 -600 -600 -600

S5 S6 A1 A2 A3 Oi
-0.05 -0.05 0 0 0
0.1 0 0 0 0
-0.05 0.05 0 0 0
2.5 -0.5 -1 0 0
-1.7 0.3 1 0 -1
-3.5 0.5 0 -1 0
0.15 0.05 0 0 0
-0.15 -0.05 -600 -600 -600