You are on page 1of 8

# Microsoft Excel 14.

Worksheet: [Book2]Sheet1
Report Created: 4/3/2014 10:34:49 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 Seconds.
Iterations: 5 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative
Objective Cell (Min)
Cell Name Original Value Final Value
\$A\$12 X31+X32 0 6700
Variable Cells
Cell Name Original Value Final Value Integer
\$B\$1 X11 0 450 Contin
\$B\$2 X12 0 0 Contin
\$B\$3 X21 0 0 Contin
\$B\$4 X22 0 600 Contin
\$B\$5 X31 0 380 Contin
\$B\$6 X32 0 0 Contin
Constraints
Cell Name Cell Value Formula Status Slack
\$B\$10 X31+X32 380 \$B\$10=\$D\$10 Binding 0
\$B\$8 X11+X12 450 \$B\$8=\$D\$8 Binding 0
\$B\$9 X21+X22 600 \$B\$9=\$D\$9 Binding 0
\$B\$1 X11 450 \$B\$1>=0 Not Binding 450
\$B\$2 X12 0 \$B\$2>=0 Binding 0
\$B\$3 X21 0 \$B\$3>=0 Binding 0
\$B\$4 X22 600 \$B\$4>=0 Not Binding 600
\$B\$5 X31 380 \$B\$5>=0 Not Binding 380
\$B\$6 X32 0 \$B\$6>=0 Binding 0
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [Book2]Sheet1
Report Created: 4/3/2014 10:34:49 PM
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
\$B\$1 X11 450 0 4 3 1E+30
\$B\$2 X12 0 3 7 1E+30 3
\$B\$3 X21 0 3 8 1E+30 3
\$B\$4 X22 600 0 5 3 1E+30
\$B\$5 X31 380 0 5 1 1E+30
\$B\$6 X32 0 1 6 1E+30 1
Constraints
Cell Name Value Price R.H. Side Increase Decrease
\$B\$10 X31+X32 380 5 380 1E+30 380
\$B\$8 X11+X12 450 4 450 1E+30 450
\$B\$9 X21+X22 600 5 600 1E+30 600
Microsoft Excel 14.0 Limits Report
Worksheet: [Book2]Sheet1
Report Created: 4/3/2014 10:34:49 PM
Objective
Cell Name Value
\$A\$12 X31+X32 6700
Variable Lower Objective Upper Objective
Cell Name Value Limit Result Limit Result
\$B\$1 X11 450 450 6700 450 6700
\$B\$2 X12 0 0 6700 0 6700
\$B\$3 X21 0 0 6700 0 6700
\$B\$4 X22 600 600 6700 600 6700
\$B\$5 X31 380 380 6700 380 6700
\$B\$6 X32 0 0 6700 0 6700
Worksheet: [Book2]Sheet1
Report Created: 4/3/2014 10:45:17 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.015 Seconds.
Iterations: 10 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative
Objective Cell (Min)
Cell Name Original Value Final Value
\$B\$31 6Y11+4Y12+8Y13+4Y14+3Y21+6Y22+7Y23+7Y24 8000 5800
Variable Cells
Cell Name Original Value Final Value Integer
\$B\$15 Y11 300 0 Contin
\$B\$16 Y12 300 300 Contin
\$B\$17 Y13 100 0 Contin
\$B\$18 Y14 0 400 Contin
\$B\$19 Y21 0 300 Contin
\$B\$20 Y22 0 0 Contin
\$B\$21 Y23 200 300 Contin
\$B\$22 Y24 400 0 Contin
Constraints
Cell Name Cell Value Formula Status
\$B\$24 Y11+Y21 300 \$B\$24=\$D\$24 Binding
\$B\$25 Y12+Y22 300 \$B\$25=\$D\$25 Binding
\$B\$26 Y13+Y23 300 \$B\$26=\$D\$26 Binding
\$B\$27 Y14+Y24 400 \$B\$27=\$D\$27 Binding
\$B\$28 Y11+Y12+Y13+Y14 700 \$B\$28<=\$D\$28 Not Binding
\$B\$29 Y21+Y22+Y23+Y24 600 \$B\$29<=\$D\$29 Binding
Slack
0
0
0
0
130
0
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [Book2]Sheet1
Report Created: 4/3/2014 10:45:17 PM
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
\$B\$15 Y11 0 2 6 1E+30 2
\$B\$16 Y12 300 0 4 3 1E+30
\$B\$17 Y13 0 0 8 2 1
\$B\$18 Y14 400 0 4 4 1E+30
\$B\$19 Y21 300 0 3 2 1E+30
\$B\$20 Y22 0 3 6 1E+30 3
\$B\$21 Y23 300 0 7 1 2
\$B\$22 Y24 0 4 7 1E+30 4
Constraints
Cell Name Value Price R.H. Side Increase Decrease
\$B\$24 Y11+Y21 300 4 300 130 0
\$B\$25 Y12+Y22 300 4 300 130 300
\$B\$26 Y13+Y23 300 8 300 130 0
\$B\$27 Y14+Y24 400 4 400 130 400
\$B\$28 Y11+Y12+Y13+Y14 700 0 830 1E+30 130
\$B\$29 Y21+Y22+Y23+Y24 600 -1 600 0 130
Microsoft Excel 14.0 Limits Report
Worksheet: [Book2]Sheet1
Report Created: 4/3/2014 10:45:17 PM
Objective
Cell Name Value
\$B\$31 6Y11+4Y12+8Y13+4Y14+3Y21+6Y22+7Y23+7Y24 5800
Variable Lower Objective Upper Objective
Cell Name Value Limit Result Limit Result
\$B\$15 Y11 0 0 5800 0 5800
\$B\$16 Y12 300 300 5800 300 5800
\$B\$17 Y13 0 0 5800 0 5800
\$B\$18 Y14 400 400 5800 400 5800
\$B\$19 Y21 300 300 5800 300 5800
\$B\$20 Y22 0 0 5800 0 5800
\$B\$21 Y23 300 300 5800 300 5800
\$B\$22 Y24 0 0 5800 0 5800
X11 450
X12 0
X21 0
X22 600
X31 380
X32 0
X11+X12 450 <= 450
X21+X22 600 <= 600
X31+X32 380 <= 380
4X11+7X12+8X21+5X22+5X31+6X32 6700
Y11 0
Y12 300
Y13 0
Y14 400
Y21 300
Y22 0
Y23 300
Y24 0
Y11+Y21 300 = 300
Y12+Y22 300 = 300
Y13+Y23 300 = 300
Y14+Y24 400 = 400
Y11+Y12+Y13+Y14 700 <= 830
Y21+Y22+Y23+Y24 600 <= 600
6Y11+4Y12+8Y13+4Y14+3Y21+6Y22+7Y23+7Y24 5800