Microsoft Excel 16.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 9/3/2020 2:10:01 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 Seconds.
Iterations: 7 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 (Min)

Cell Name Original Value Final Value
$B$4 RIESGO MINIMO XA 0 14666.666667

Variable Cells
Cell Name
$B$3 ACCIONES XA
$C$3 ACCIONES XB
$D$3 ACCIONES XC
$E$3 ACCIONES XD
Original Value Final Value Integer
0 333.33333333 Contin
0 0 Contin
0 833.33333333 Contin
0 2500 Contin

Constraints Recurso Utilizado Holgura / Excecente

Cell Name Cell Value Formula Status Slack
$F$6 PRESUPUESTO LHS 200000 $F$6=$G$6 Binding 0
$F$7 RENDIMIENTO LHS 18000 $F$7>=$G$7 Binding 0 Excedente
$F$8 MAX INVERCION A LHS 33333.33333333 $F$8<=$G$8 Not Binding 66666.6666666667 Holgura
$F$9 MAX INVERCION B LHS 0 $F$9<=$G$9 Not Binding 100000 Holgura
$F$10 MAX INVERCION C LHS 66666.66666667 $F$10<=$G$10 Not Binding 33333.3333333334 Holgura
$F$11 MAX INVERCION D LHS 100000 $F$11<=$G$11 Binding 0 Holgura
Excedente
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 9/3/2020 2:10:02 PM

Valor Actual Limite superior Limite inferior

Variable Cells 3.5 Infinito 3.333333333
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$3 ACCIONES XA 333.3333333 0 10 1 0.5
$C$3 ACCIONES XB 0 0.1666666667 3.5 1E+030 0.166666667
$D$3 ACCIONES XC 833.3333333 0 4 0.4 0.8
$E$3 ACCIONES XD 2500 0 3.2 0.1333333333 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$6 PRESUPUESTO LHS 200000 -2.775558E-17 200000 16666.666667 33333.33333
$F$7 RENDIMIENTO LHS 18000 0.8333333333 18000 4000 2000
$F$8 MAX INVERCION A LHS 33333.33333 0 100000 1E+030 66666.66667
$F$9 MAX INVERCION B LHS 0 0 100000 1E+030 100000
$F$10 MAX INVERCION C LHS 66666.66667 0 100000 1E+030 33333.33333
$F$11 MAX INVERCION D LHS 100000 -0.003333333 100000 50000 100000
mite inferior
 XA XB XC XD
RIESGO/ACCION 10 3.3333333 4 3.2
ACCIONES 333.3333333 0 833.3333 2500
RIESGO MINIMO 14666.66667
LHS RHS
PRESUPUESTO 100 50 80 40 200000 200000
RENDIMIENTO 12 4 4.8 4 18000 18000
MAX INVERCION A 100 33333.33333 100000
MAX INVERCION B 50 0 100000
MAX INVERCION C 80 66666.66667 100000
MAX INVERCION D 40 100000 100000