Microsoft Excel 16.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 10-06-2019 17:15:54
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 7 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 (Max)

Cell Name Original Value Final Value
$G$9 Z -20,000 243,700

Variable Cells
Cell Name Original Value Final Value Integer
$B$5 X1 0 60 Contin
$C$5 X2 0 80 Contin
$D$5 X3 0 60 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$E$11 C1 -40 $E$11<=$G$11 Not Binding 40
$E$12 C2a -10 $E$12<=$G$12 Not Binding 10
$E$13 C2b 60 $E$13>=$G$13 Not Binding 60
$E$14 C3 -7.1054274E-15 $E$14<=$G$14 Binding 0
$E$15 C4a 200 $E$15<=$G$15 Binding 0
$E$16 C4b 60 $E$16<=$G$16 Binding 0
$E$17 C5 140 $E$17>=$G$17 Not Binding 20
NonNegative
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 10-06-2019 17:15:54

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$5 X1 60 0 1775 1E+030 605
$C$5 X2 80 0 1170 605 110
$D$5 X3 60 0 1060 110 3790

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$11 C1 -40 0 0 1E+030 40
$E$12 C2a -10 0 0 1E+030 10
$E$13 C2b 60 0 0 60 1E+030
$E$14 C3 -7.105427E-15 110 0 60 10
$E$15 C4a 200 1137 200 400 28.57142857
$E$16 C4b 60 605 60 10 40
$E$17 C5 140 0 120 20 1E+030
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 10-06-2019 17:15:54

Objective
Cell Name Value
$G$9 Z 243,700

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$B$5 X1 60 40 208200 60 243700
$C$5 X2 80 64.61538462 225700 80 243700
$D$5 X3 60 60 243700 60 243700
X1: Deluxe packages
X2: Standard packages
X3: Economy packages
X1 X2 X3 Cost
20 100 80 20,000
Flight 1000 700 650
Hotel 300 220 190
Meals 475 250 220
SP 4500 23000 19200 Z 26,700

C1 -0.9 0.1 0.1 7.11E-15 <= 0

C2a 0.35 -0.65 0.35 -30 <= 0
C2b 0.7 -0.3 0.7 40 >= 0
C3 0.3 0.3 -0.7 -20 <= 0
C4a 1 1 1 200 <= 200
C4b 1 0 0 20 <= 60
C5 1 1 0 120 >= 120