Microsoft Excel 16.

0 Answer Report
Worksheet: [S2 Optimizare.xlsx]Sheet1
Report Created: 10/18/2019 7:39:38 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: GRG Nonlinear
Solution Time: 0.016 Seconds.
Iterations: 6 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
$B$17 OBIECTIV Cost $0.00 $30.08

Variable Cells
Cell Name Original Value Final Value Integer
$F$6 A SOLUTIA OPTIMA 0 0.5 Contin
$F$7 B SOLUTIA OPTIMA 0 1 Contin
$F$8 C SOLUTIA OPTIMA 0 0 Contin
$F$9 D SOLUTIA OPTIMA 0 0.25 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$B$14 Cost 10 $B$14<=$C$14 Binding 0
$B$15 Cost 10 $B$15>=$C$15 Binding 0
$F$6 A SOLUTIA OPTIMA 0.5 $F$6<=1 Not Binding 0.5
$F$7 B SOLUTIA OPTIMA 1 $F$7<=1 Binding 0
$F$8 C SOLUTIA OPTIMA 0 $F$8<=1 Not Binding 1
$F$9 D SOLUTIA OPTIMA 0.25 $F$9<=1 Not Binding 0.75
$F$6 A SOLUTIA OPTIMA 0.5 $F$6>=0 Not Binding 0.5
$F$7 B SOLUTIA OPTIMA 1 $F$7>=0 Not Binding 1
$F$8 C SOLUTIA OPTIMA 0 $F$8>=0 Binding 0
$F$9 D SOLUTIA OPTIMA 0.25 $F$9>=0 Not Binding 0.25
Rata de actualizare 10%

Capital initial 10 Care este cea mai eficienta investitie?

Proiecte Cost Cash flow 1 Cash flow 2 VAN SOLUTIA OPTIMA

A 10 30 5 $21.40 0.5
B 5 5 20 $16.07 1
C 5 5 15 $11.94 0
D -40 60 $13.22 0.25

RESTRICTII
10 10
10 10

OBIECTIV $30.08