Microsoft Excel 16.

0 Answer Report
Worksheet: [Mini Caso 1.xlsx]Sheet1
Report Created: 10/11/2022 01:43:41 p. m.
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: GRG Nonlinear
Solution Time: 0.047 Seconds.
Iterations: 3 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001
Convergence 0.0001, Population Size 100, Random Seed 0, Derivatives Central
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max)

Cell Name Original Value Final Value
$G$4 Función Objetivo 0 3701.4925373

Variable Cells
Cell Name Original Value Final Value Integer
$B$11 Regular 0 501.49253731 Contin
$C$11 Catcher 0 149.25373134 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$10 Catcher Restricciones 725.37313433 $F$10<=$H$10 Not Binding 174.62686567
$F$11 Restricciones 300 $F$11<=$H$11 Binding 0
$F$12 Restricciones 100 $F$12<=$H$12 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Mini Caso 1.xlsx]Sheet1
Report Created: 10/11/2022 02:03:47 p. m.

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$11 Regular 501.49253731 0 5 7.1212121212 1
$C$11 Catcher 149.25373134 0 8 2 4.7

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$10 Catcher Restricciones 725.37313433 0 900 1E+030 174.62686567
$F$11 Restricciones 300 2.9850746269 300 100 168
$F$12 Restricciones 100 28.059701493 100 34.821428571 25
 RANGOS
12.12121 4
10 3.3

1E+030 725.3731
400 132
134.8214 75
MODELADO

Regular Catcher Disponibilidad

Corte y confeccion 1 1.5 900
Acabado 0.5 0.33 300
Empaque y envío 0.125 0.25 100
Ganancia 5 8

Unidades a Producir (Variables)

Regular Catcher
501.4925373 149.2537313
 Max Z
Función Objetivo 3701.49 <- FUNCIÓN "SUMAPRODUCTO" DE EXCEL

Restricciones Holgura
725.373134328358 <= 900 174.6269
300 <= 300 0
100 <= 100 0

Parámetros
Variables Enteras, No negativas
Microsoft Excel 16.0 Answer Report
Worksheet: [Mini Caso 1 y Evidencia.xlsx]EVIDENCIA 1
Report Created: 13/11/2022 10:34:48 p. m.
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 3 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 (Max)

Cell Name Original Value Final Value
$G$4 Función Objetivo 48600 64700

Variable Cells
Cell Name Original Value Final Value Integer
$B$12 Premium 80 80 Contin
$C$12 Joven 20 90 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$11 Joven Restricciones 170 $F$11<=$H$11 Binding 0
$F$12 Restricciones 80 $F$12<=$H$12 Binding 0
$F$13 Restricciones 90 $F$13<=$H$13 Not Binding 10
$F$14 Restricciones 170 $F$14>=$H$14 Not Binding 40
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Mini Caso 1 y Evidencia.xlsx]EVIDENCIA 1
Report Created: 13/11/2022 10:35:03 p. m.

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$12 Premium 80 0 550 1E+030 320
$C$12 Joven 90 0 230 320 230

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$11 Joven Restricciones 170 230 170 10 40
$F$12 Restricciones 80 320 80 90 10
$F$13 Restricciones 90 0 100 1E+030 10
$F$14 Restricciones 170 0 130 40 1E+030
MODELADO EVIDENCIA 1

Premium Joven Disponibilidad

Corchos 1 1 170
Etiquetas Vino Premium 1 0 80
Etquiquetas Joven 0 1 100
Ventas 1 1 >=130
Ganancias 550 230

Unidades a Producir (Variables)

Premium Joven
80 90
 Max Z
Función Objetivo 64700 <- FUNCIÓN "SUMAPRODUCTO" DE EXCEL

Restricciones Holgura
170 <= 170 0
80 <= 80 0
90 <= 100 10
170 >= 130 -40
Parámetros
Variables Enteras, No negativas
TO" DE EXCEL