Microsoft Excel 12.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 04.11.2016 11:57:07

Target Cell (Max)

Cell Name Original Value
$D$22 functia obiectiv=functia profit x1 ha porumb 6.6

Adjustable Cells
Cell Name Original Value
$D$16 x1 ha porumb 1
$E$16 x2 ha grau 1
$F$16 x3 ha soia 1
$G$16 x4 ha fl soarelui 1

Constraints
Cell Name Cell Value
$D$17 cheltuieli unitare x1 ha porumb 2665.90909091
$D$18 forta de munca x1 ha porumb 10750
$D$19 teren x1 ha porumb 1200
$D$20 porumb+grau x1 ha porumb 800.000000002
$D$16 x1 ha porumb 322.727272727
$E$16 x2 ha grau 477.272727275
$F$16 x3 ha soia 0
$G$16 x4 ha fl soarelui 400.000000001
 Final Value
1985.9090909

Final Value
322.72727273
477.27272727
0
400

Formula Status Slack

$D$17<=$I$6 Not Binding 84.090909085
$D$18<=$I$7 Binding 0
$D$19<=$I$8 Binding 0
$D$20>=$I$9 Binding 0
$D$16>=0 Not Binding 322.72727273
$E$16>=0 Not Binding 477.27272727
$F$16>=0 Binding 0
$G$16>=0 Not Binding 400
Microsoft Excel 12.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 04.11.2016 11:57:07

Adjustable Cells
Final Reduced
Cell Name Value Cost
$D$16 x1 ha porumb 322.72727273 0
$E$16 x2 ha grau 477.27272727 0
$F$16 x3 ha soia 0 -0.1727272727
$G$16 x4 ha fl soarelui 400 0

Constraints
Final Shadow
Cell Name Value Price
$D$17 cheltuieli unitare x1 ha porumb 2665.9090909 0
$D$18 forta de munca x1 ha porumb 10750 0.0636363636
$D$19 teren x1 ha porumb 1200 1.1636363636
$D$20 porumb+grau x1 ha porumb 800 -0.1181818182
Objective Allowable Allowable
Coefficient Increase Decrease
2 0.2166666667 0.7
1.3 0.26 0.95
1.5 0.1727272727 1.00000E+030
1.8 1.00000E+030 0.1181818182

Constraint Allowable Allowable

R.H. Side Increase Decrease
2750 1.00000E+030 84.090909088
10750 1321.4285714 3550
1200 45.121951218 400
800 400 264.28571428
Microsoft Excel 12.0 Limits Report
Worksheet: [Book1]Limits Report 1
Report Created: 04.11.2016 11:57:07

Target
Cell Name Value
$D$22 functia obiectiv=functia profit x1 ha porumb 1985.9090909

Adjustable
Cell Name Value
$D$16 x1 ha porumb 322.72727273
$E$16 x2 ha grau 477.27272727
$F$16 x3 ha soia 0
$G$16 x4 ha fl soarelui 400
 Lower Target Upper Target
Limit Result Limit Result
322.72727273 1985.9090909 322.72727272 1985.9090909
477.27272727 1985.9090909 477.27272727 1985.9090909
Err:512 Err:512 Err:512 Err:512
0 1265.9090909 400 1985.9090909
 DATE DE INTRARE

coeficienti tehnologici
porumb
cheltuieli unitare 2.5
forta de munca 15
teren 1
porumb+grau 1

profit unitar 2

MODEL MATEMATIC PENTRUT SOLVER-EXEL

variabile x1 ha porumb
322.727272727
conditii cheltuieli unitare 2665.9090909146
forta de munca 10750.0000000135
teren 1200.0000000028
porumb+grau 800.0000000019

functia obiectiv=functia profit 1985.909090913

solutie Cell
$D$16
$E$16
$F$16
$G$16
grau soia fl soarelui limite
1.8 2 2.5 2750
4 8 10 10750
1 1 1 1200
1 0 0 800

1.3 1.5 1.8

x2 ha grau x3 ha soia x4 ha fl soarelui

477.2727272749 0 400.0000000009

Name Original Value Final Value

x1 ha porumb 1 322.727272727
x2 ha grau 1 477.2727272749
x3 ha soia 1 0
x4 ha fl soarelui 1 400.0000000009