Cell Name Original Value Final Value
Cell Name Original Value Final Value
0 Answer Report
Worksheet: [Exercise Solver.xlsx]Sheet1
Report Created: 23-04-2018 17:11:26
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
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative
Variable Cells
Cell Name Original Value Final Value Integer
$B$3 Value U1 0 0.01 Contin
$C$3 Value V1 0 0.1666666667 Contin
$D$3 Value V2 0 0.0033333333 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$F$10 #NAME? 1.110223E-16 $F$10<=$H$10 Binding 0
$F$11 #NAME? -0.3333333333 $F$11<=$H$11 Not Binding 0.333333333
$F$12 #NAME? -0.6 $F$12<=$H$12 Not Binding 0.6
$F$13 #NAME? -0.8333333333 $F$13<=$H$13 Not Binding 0.833333333
$F$14 #NAME? 1 $F$14=$H$14 Binding 0
$F$15 #NAME? 0.01 $F$15>=$H$15 Not Binding 0.01
$F$16 #NAME? 0.1666666667 $F$16>=$H$16 Not Binding 0.166666667
$F$17 #NAME? 0.0033333333 $F$17>=$H$17 Not Binding 0.003333333
$F$8 #NAME? 0 $F$8<=$H$8 Binding 0
$F$9 #NAME? -0.1666666667 $F$9<=$H$9 Not Binding 0.166666667
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Exercise Solver.xlsx]Sheet1
Report Created: 23-04-2018 17:11:27
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$3 Value U1 0.01 0 100 1E+030 100
$C$3 Value V1 0.1666666667 0 0 0 3
$D$3 Value V2 0.0033333333 0 0 300 0
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$10 #NAME? 1.110223E-16 0 0 0.2 1
$F$11 #NAME? -0.333333333 0 0 1E+030 0.333333333
$F$12 #NAME? -0.6 0 0 1E+030 0.6
$F$13 #NAME? -0.833333333 0 0 1E+030 0.833333333
$F$14 #NAME? 1 1 1 1E+030 1
$F$15 #NAME? 0.01 0 0 0.01 1E+030
$F$16 #NAME? 0.1666666667 0 0 0.166666667 1E+030
$F$17 #NAME? 0.0033333333 0 0 0.003333333 1E+030
$F$8 #NAME? 0 1 0 1 0.384615385
$F$9 #NAME? -0.166666667 0 0 1E+030 0.166666667
Microsoft Excel 16.0 Limits Report
Worksheet: [Exercise Solver.xlsx]Sheet1
Report Created: 23-04-2018 17:11:27
Objective
Cell Name Value
$E$5 E(S1)=100*U1= 1
Obj Fn E(S1)=100*U1= 1
Objevtive fn 700*U1+300*U2= 0
Variable Cells
Cell Name Original Value Final Value Integer
$D$4 Value U1 0 0.0012727273 Contin
$E$4 Value U2 0 0.0003636364 Contin
$F$4 Value V1 0 0 Contin
$G$4 Value V2 0 0.002 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$H$10 #NAME? -0.4 $H$10<=$J$10 Not Binding 0.4
$H$11 #NAME? -0.2909090909 $H$11<=$J$11 Not Binding 0.290909091
$H$12 #NAME? -0.2727272727 $H$12<=$J$12 Not Binding 0.272727273
$H$13 #NAME? -0.0181818182 $H$13<=$J$13 Not Binding 0.018181818
$H$14 #NAME? -0.1818181818 $H$14<=$J$14 Not Binding 0.181818182
$H$15 #NAME? 2.220446E-16 $H$15<=$J$15 Binding 0
$H$16 #NAME? -0.3454545455 $H$16<=$J$16 Not Binding 0.345454545
$H$17 #NAME? 1 $H$17=$J$17 Binding 0
$H$18 #NAME? 0.0012727273 $H$18>=$J$18 Not Binding 0.001272727
$H$19 #NAME? 0.0003636364 $H$19>=$J$19 Not Binding 0.000363636
$H$20 #NAME? 0 $H$20>=$J$20 Binding 0
$H$21 #NAME? 0.002 $H$21>=$J$21 Not Binding 0.002
$H$9 #NAME? 2.220446E-16 $H$9<=$J$9 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Exercise Solver.xlsx]Sheet5
Report Created: 23-04-2018 17:25:21
Variable Cells
Final Reduced
Cell Name Value Gradient
$D$4 Value U1 0.0012727273 0
$E$4 Value U2 0.0003636364 0
$F$4 Value V1 0 0
$G$4 Value V2 0.002 0
Constraints
Final Lagrange
Cell Name Value Multiplier
$H$10 #NAME? -0.4 0
$H$11 #NAME? -0.290909091 0
$H$12 #NAME? -0.272727273 0
$H$13 #NAME? -0.018181818 0
$H$14 #NAME? -0.181818182 0
$H$15 #NAME? 2.220446E-16 0
$H$16 #NAME? -0.345454545 0
$H$17 #NAME? 1 1
$H$18 #NAME? 0.0012727273 0
$H$19 #NAME? 0.0003636364 0
$H$20 #NAME? 0 5.329071E-15
$H$21 #NAME? 0.002 0
$H$9 #NAME? 2.220446E-16 1
Microsoft Excel 16.0 Limits Report
Worksheet: [Exercise Solver.xlsx]Sheet5
Report Created: 23-04-2018 17:25:21
Objective
Cell Name Value
$H$6 700*U1+300*U2= 1
Objevtive fn 700*U1+300*U2= 1