Microsoft Excel 14.

0 Answer Report
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+030
$B$2 X12 0 3 7 1E+030 3
$B$3 X21 0 3 8 1E+030 3
$B$4 X22 600 0 5 3 1E+030
$B$5 X31 380 0 5 1 1E+030
$B$6 X32 0 1 6 1E+030 1

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$10 X31+X32 380 5 380 1E+030 380
$B$8 X11+X12 450 4 450 1E+030 450
$B$9 X21+X22 600 5 600 1E+030 600
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
Microsoft Excel 14.0 Answer Report
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 Slack
$B$24 Y11+Y21 300 $B$24=$D$24 Binding 0
$B$25 Y12+Y22 300 $B$25=$D$25 Binding 0
$B$26 Y13+Y23 300 $B$26=$D$26 Binding 0
$B$27 Y14+Y24 400 $B$27=$D$27 Binding 0
$B$28 Y11+Y12+Y13+Y14 700 $B$28<=$D$28 Not Binding 130
$B$29 Y21+Y22+Y23+Y24 600 $B$29<=$D$29 Binding 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+030 2
$B$16 Y12 300 0 4 3 1E+030
$B$17 Y13 0 0 8 2 1
$B$18 Y14 400 0 4 4 1E+030
$B$19 Y21 300 0 3 2 1E+030
$B$20 Y22 0 3 6 1E+030 3
$B$21 Y23 300 0 7 1 2
$B$22 Y24 0 4 7 1E+030 4

Constraints
Final Shadow Constraint Allowable Allowable
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+030 130
$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