Ngun vn b gii hn trong nhiu thi k

Kt qu c Solver tnh ton

Dng tin hng nm ca cc d Bin
n s ra quyt nh
NPV Vn u t
D Nm N
0 mNm
1 Nm
2 (t3NPV
trng trn tng vn t
u t)
Nm 0 Nm 1
W -70 -20 60 60 ###
### $0.00 $0.00
X
0 -90 60 50 ###
### $0.00 $0.00
Y -80 10 60 30 ###
### $0.00 $0.00
Z
0 -50 30 30 ###
### $0.00 $0.00
Hm mc ti6.48W+5.33X+1.22 Kt qu NPV max =
iu kin 70W+0X+80Y-0Z<=Tng vn s dng n $0.00
20W+90X-10Y+50ZTng vn s dng nm 1 = $0.00
W, X, Y, <=1
W, X, Y, >=0

Microsoft Excel 10.0 Answer Report

Worksheet: [BT nguon von bi gioi han.xls]VI DU THEO SACH
Report Created: 5/8/2006 10:06:54 PM

Target Cell (Max)

Cell
Name
$H$10 Kt qu NPV max = t c

Original Value Final Value

$14.91
$11.90

Adjustable Cells
Cell
Name
$G$5 W (t trng trn tng vn u t)
$G$6 X (t trng trn tng vn u t)
$G$7 Y (t trng trn tng vn u t)
$G$8 Z (t trng trn tng vn u t)

Original Value Final Value

100.00%
100.00%
100.00%
93.06%
100.00%
37.50%
100.00%
0.00%

Constraints
Cell
Name
$I$11 Tng vn s dng nm 0 = Nm 0
$J$12 Tng vn s dng nm 1 = Nm 1
$G$5 W (t trng trn tng vn u t)
$G$6 X (t trng trn tng vn u t)
$G$7 Y (t trng trn tng vn u t)
$G$8 Z (t trng trn tng vn u t)
$G$5 W (t trng trn tng vn u t)
$G$6 X (t trng trn tng vn u t)
$G$7 Y (t trng trn tng vn u t)
$G$8 Z (t trng trn tng vn u t)

Cell Value
$100.00
$100.00
100.00%
93.06%
37.50%
0.00%
100.00%
93.06%
37.50%
0.00%

Formula
$I$11<=100
$J$12<=100
$G$5<=1
$G$6<=1
$G$7<=1
$G$8<=1
$G$5>=0
$G$6>=0
$G$7>=0
$G$8>=0

Status
Binding
Binding
Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Binding

Slack
0
0
0
0.069444444
0.625
1
100.00%
93.06%
37.50%
0.00%

Microsoft Excel 10.0 Sensitivity Report

Worksheet: [BT nguon von bi gioi han.xls]VI DU THEO SACH
Report Created: 5/8/2006 10:07:03 PM

Adjustable Cells
Cell
$G$5
$G$6
$G$7
$G$8

Name
W (t trng trn tng vn u t)
X (t trng trn tng vn u t)
Y (t trng trn tng vn u t)
Z (t trng trn tng vn u t)

Final
Reduced
Value
Gradient
100.00% 371.48%
93.06%
0.00%
37.50%
0.00%
0.00% -108.52%

Constraints
Cell
Name
$I$11 Tng vn s dng nm 0 = Nm 0
$J$12 Tng vn s dng nm 1 = Nm 1

Final
Lagrange
Value Multiplier
$100.00
$0.02
$100.00
$0.06

Microsoft Excel 10.0 Limits Report

Worksheet: [BT nguon von bi gioi han.xls]Limits Report 1
Report Created: 5/8/2006 10:33:22 PM

Target
Cell
Name
$H$10 Kt qu NPV max = t c

Cell
$G$5
$G$6
$G$7
$G$8

Adjustable
Name
W (t trng trn tng vn u t)
X (t trng trn tng vn u t)
Y (t trng trn tng vn u t)
Z (t trng trn tng vn u t)

Value
$11.9042

Value
100.00%
93.06%
37.50%
0.00%

Lower
Target
Limit
Result
0.00% 542.00%
0.00% 694.00%
37.50% 1190.00%
0.00% 1190.00%

Upper
Limit
100.00%
93.06%
37.50%
0.00%

Target
Result
1190.00%
1190.00%
1190.00%
1190.00%

Ngun vn b gii hn trong nhiu thi k

D n
W
X
Y
Z

Dng tin hng nm ca cc d n

Nm 0
Nm 1
Nm 2
-70
-20
60
0
-90
60
-80
10
60
0
-50
30

Hm mc tiu
iu kin rng buc

Nm 3
60
50
30
30

NPV
$6.48
$5.33
$1.22
$1.88

6.48W+5.33X+1.22Y+1.88Z -> MAX

70W+0X+80Y-0Z<=100
20W+90X-10Y+50Z<=100
W, X, Y, Z
<=1
W, X, Y, Z
>=0

Kt qu c Solver tnh ton

Bin s ra quyt nh
NPV
Vn u t
(t trng trn tng vn u t) t c
Nm 0
Nm 1
?
?
?
?
?
?
?
?
?
?
?
?
?
?
?
?
Kt qu NPV max =
Tng vn s dng nm 0 =
Tng vn s dng nm 1 =

$0.0000
$0.00
$0.00