Microsoft Excel 14.

0 Answer Report
Worksheet: [method 4.xlsx]case1
Report Created: 9/14/2011 12:39:21 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.015 Seconds.
Iterations: 20 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
$Y$34 Maximise

Original Value
166770.2449

Final Value
166770.2449

Variable Cells
Cell
Name
$C$5 x1
$D$5 x2
$E$5 x3
$F$5 x4
$G$5 x5
$H$5 x6
$I$5 x7
$J$5 x8
$K$5 x9
$L$5 x10
$M$5 x11
$N$5 x12
$O$5 x13
$P$5 x14
$Q$5 x15
$R$5 x16
$S$5 x17
$T$5 x18
$U$5 x19
$V$5 x20
$W$5 x21
$X$5 x22

Original Value
1168.829448
1717.436351
818.1806137
1409.788134
591.6075206
1258.739406
1009.342194
243.6
2024.4816
1879.2
1736.16
763.2
1740
0
0
3408
2840
720
0
3560
3423.076923
799.7952

Final Value
1168.829448
1717.436351
818.1806137
1409.788134
591.6075206
1258.739406
1009.342194
243.6
2024.4816
1879.2
1736.16
763.2
1740
0
0
3408
2840
720
0
3560
3423.076923
799.7952

Constraints
Cell
Name

Cell Value

Formula

Integer
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin

Status

Slack

$Y$10
$Y$11
$Y$12
$Y$13
$Y$14
$Y$15
$Y$16
$Y$17
$Y$18
$Y$19
$Y$20
$Y$21
$Y$22
$Y$23
$Y$24
$Y$25
$Y$26
$Y$27
$Y$28
$Y$29
$Y$30
$Y$31
$Y$8
$Y$9

1.13687E-13
2.27374E-13
0
0
0
2.84217E-14
-2.27374E-13
-1.13687E-13
-1.13687E-13
9.09495E-13
0
0
-4.54747E-13
-2.27374E-13
-1.13687E-13
6344
3423.076923
720
3408
2499.36
1740
1258.739406
0
-2.27374E-13

$Y$10=$AB$10
$Y$11=$AB$11
$Y$12=$AB$12
$Y$13=$AB$13
$Y$14=$AB$14
$Y$15=$AB$15
$Y$16=$AB$16
$Y$17=$AB$17
$Y$18=$AB$18
$Y$19=$AB$19
$Y$20=$AB$20
$Y$21=$AB$21
$Y$22=$AB$22
$Y$23=$AB$23
$Y$24=$AB$24
$Y$25<=$AB$25
$Y$26<=$AB$26
$Y$27<=$AB$27
$Y$28<=$AB$28
$Y$29<=$AB$29
$Y$30<=$AB$30
$Y$31<=$AB$31
$Y$8=$AB$8
$Y$9=$AB$9

Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Not Binding
Binding
Binding
Not Binding
Binding
Not Binding
Binding
Binding

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
56.92307692
0
0
200.64
0
145.2605944
0
0

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [method 4.xlsx]case1
Report Created: 9/14/2011 12:39:21 AM

Variable Cells
Cell
$C$5
$D$5
$E$5
$F$5
$G$5
$H$5
$I$5
$J$5
$K$5
$L$5
$M$5
$N$5
$O$5
$P$5
$Q$5
$R$5
$S$5
$T$5
$U$5
$V$5
$W$5
$X$5

Name
x1
x2
x3
x4
x5
x6
x7
x8
x9
x10
x11
x12
x13
x14
x15
x16
x17
x18
x19
x20
x21
x22

Final
Reduced
Objective
Value
Cost
Coefficient
1168.829448
0
0
1717.436351
0
0
818.1806137
0
-102.4
1409.788134
0
0
591.6075206
0
-37.59
1258.739406
0
-97.2152
1009.342194
0
-191.1
243.6
0
0
2024.4816
0
0
1879.2
0
0
1736.16
0
-57.5104
763.2
0
-57.5104
1740
0 -157.2004
0
0
0
0 -41.56124084
197.7496
3408
0
-2.2504
2840
0
1.41
720
0
-27.92
0 -39.06730769
250
3560
0
0
3423.076923
0
300.63
799.7952
0
0

Allowable
Increase
86.51065332
58.87624256
123.5866476
71.7243937
170.9177041
80.33132094
9.6575
1E+30
33.2951294
1E+30
26.96905481
1E+30
1E+30
0
41.56124084
1E+30
1E+30
1E+30
39.06730769
1E+30
1E+30
84.27829628

Allowable
Decrease
10.40038462
7.078152156
14.85769231
8.622767857
20.54787234
9.6575
19.14694918
192.6361058
25.13876787
24.97134705
20.36240198
32.10931518
26.96905481
1E+30
1E+30
20.76965002
24.92358002
34.03587409
1E+30
24.92358002
25.92052322
63.63250618

Final
Value
1.13687E-13
2.27374E-13
0
0
0
2.84217E-14
-2.27374E-13
-1.13687E-13
-1.13687E-13
9.09495E-13
0
0

Allowable
Increase
830.5445127
1183.29922
2395.347832
5332.16163
2899.165202
1E+30
0
0
1E+30
200.64
2787.964481
200.64

Allowable
Decrease
54961.256
10253.74681
276.4270731
615.3402079
334.568425
243.6
1E+30
1E+30
1009.342194
717.6938267
71.04
717.6938267

Constraints
Cell Name
$Y$10
$Y$11
$Y$12
$Y$13
$Y$14
$Y$15
$Y$16
$Y$17
$Y$18
$Y$19
$Y$20
$Y$21

Shadow
Constraint
Price
R.H. Side
0.221179003
0
1.18554476
0
-107.4749522
0
-2.279802574
0
-41.78302625
0
-191.1
0
0
0
0
0
-191.1
0
-214.2560694
0
-241.5612408
0
-214.2560694
0

$Y$22
$Y$23
$Y$24
$Y$25
$Y$26
$Y$27
$Y$28
$Y$29
$Y$30
$Y$31
$Y$8
$Y$9

-4.54747E-13 -289.0673077
-2.27374E-13
0
-1.13687E-13
0
6344 3.870632554
3423.076923
0
720 34.03587409
3408 20.76965002
2499.36
0
1740 26.96905481
1258.739406
0
0 -289.0673077
-2.27374E-13
-191.1

0
3560
59.2
0
0
1879.2
0
0
799.7952
6344 362.4353825
3140.6432
3480
1E+30 56.92307692
720
59.2 677.0696478
3408
71.04 561.8282165
2700
1E+30
200.64
1740
1736.16
200.64
1404
1E+30 145.2605944
0
3560
59.2
0
1E+30 1009.342194

Microsoft Excel 14.0 Limits Report

Worksheet: [method 4.xlsx]case1
Report Created: 9/14/2011 12:39:21 AM

Objective
Cell
Name
$Y$34 Maximise

Value
166770.2449

Variable
Name
x1
x2
x3
x4
x5
x6
x7
x8
x9
x10
x11
x12
x13
x14
x15
x16
x17
x18
x19
x20
x21
x22

Value
1168.829448
1717.436351
818.1806137
1409.788134
591.6075206
1258.739406
1009.342194
243.6
2024.4816
1879.2
1736.16
763.2
1740
0
0
3408
2840
720
0
3560
3423.076923
799.7952

Cell
$C$5
$D$5
$E$5
$F$5
$G$5
$H$5
$I$5
$J$5
$K$5
$L$5
$M$5
$N$5
$O$5
$P$5
$Q$5
$R$5
$S$5
$T$5
$U$5
$V$5
$W$5
$X$5

Lower
Limit
1168.829448
1717.436351
818.1806137
1409.788134
591.6075206
1258.739406
1009.342194
243.6
2024.4816
1879.2
1736.16
763.2
1740
0
8.91661E-13
3408
2840
720
0
3560
3423.076923
799.7952

Objective
Result
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449

Upper
Limit
1168.829448
1717.436351
818.1806137
1409.788134
591.6075206
1258.739406
1009.342194
243.6
2024.4816
1879.2
1736.16
763.2
1740
#N/A
8.91661E-13
3408
2840
720
0
3560
3423.076923
799.7952

Objective
Result
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
#N/A
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449
166770.2449

x1
x2
x3
x4
x5
x6
x7
1168.829 1717.436 818.1806 1409.788 591.6075 1258.739 1009.342

1
-0.7

1
-1.923

1.923

1
1

-0.65
-1.12
-0.47

0.777

0.474

0.04

0.589

1.254

objective
function: Maximise

-102.4

-37.59

-97.2152

-191.1

x8

x9
x10
x11
x12
x13
x14
243.6 2024.482
1879.2 1736.16
763.2
1740

-1

x15
0

x16
0

3408

-1.02

-1.02
1

197.7496

-2.2504

-1

-0.14
-1.08

1
-0.32
-0.81
1

-0.32
-0.81
1
1

-1.08
-0.32
0.505

-0.32
0.505

0.861

1
1

-57.5104

-57.5104

-157.2

114

x17

x18

x19

x20

2840

720

-1

x21
x22
3560 3423.077 799.7952

-1

-1.2
-1.06
1

-1.04

0.156
1
1

1.41

-27.92

250

300.63

0
-2.3E-13
1.14E-13
2.27E-13
0
0
0
2.84E-14
-2.3E-13
1 -1.1E-13
-1.1E-13
9.09E-13
0
0
-4.5E-13
-2.3E-13
1 -1.1E-13
6344
3423.077
720
3408
2499.36
1740
1258.739

166770.2

=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
<=
<=
<=
<=
<=
<=
<=

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6344
3480
720
3408
2700
1740
1404