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
Microsoft Excel 16.0 Answer Report
Worksheet: [Ejemplo 3.xlsx]Sheet1
Report Created: 9/10/2020 2:17:01 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 Seconds.
Iterations: 5 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 RENDIMIENTIO MAXIMO C 0 23400

Variable Cells
Cell Name Original Value Final Value Integer
$B$3 DINERO C 0 30000 Contin
$C$3 DINERO I 0 30000 Contin
$D$3 DINERO M 0 240000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$6 INVERCION TOTAL LHS 300000 $F$6=$G$6 Binding 0
$F$7 INDICE RIESGO LHS 0.023 $F$7=$G$7 Binding 0
$F$8 MIN INVERCION C LHS 30000 $F$8>=$G$8 Binding 0
$F$9 MIN INVERCION I LHS 30000 $F$9>=$G$9 Binding 0
$F$10 MAX INVERCION M LHS 240000 $F$10>=$G$10 Not Binding 180000
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Ejemplo 3.xlsx]Sheet1
Report Created: 9/10/2020 2:17:02 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$3 DINERO C 30000 0 0.2 1E+030 0.14
$C$3 DINERO I 30000 0 0.1 1E+030 0.04
$D$3 DINERO M 240000 0 0.06 0.04 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$6 INVERCION TOTAL LHS 300000 0.06 300000 810000 180000
$F$7 INDICE RIESGO LHS 0.023 0 0.05 0.027 1E+030
$F$8 MIN INVERCION C LHS 30000 0.14 30000 90000 30000
$F$9 MIN INVERCION I LHS 30000 0.04 30000 180000 30000
$F$10 MAX INVERCION M LHS 240000 0 60000 180000 1E+030
 C I M
RENDIMIENTIO/DINERO 0.2 0.1 0.06
DINERO 30000 30000 240000
RENDIMIENTIO MAXIMO 23400
LHS RHS
INVERCION TOTAL 1 1 1 300000 300000
INDICE RIESGO 3.333333E-07 1.667E-07 3.333333E-08 0.023 0.05
MIN INVERCION C 1 30000 30000
MIN INVERCION I 1 30000 30000
MAX INVERCION M 1 240000 60000