Cell Name Original Value Final Value
Cell Name Original Value Final Value
0 Answer Report
Worksheet: [Book1.xlsx]Sheet1
Report Created: 10-07-2021 11:31:35
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.031 Seconds.
Iterations: 2 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
$E$5 0 6 Contin
$F$5 0 2.3333333333 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$G$10 Constratint 2 19 $G$10<=$I$10 Binding 0
$G$11 Constratint 3 0 $G$11<=$I$11 Not Binding 8
$G$9 Constratint 1 6 $G$9<=$I$9 Binding 0
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1.xlsx]Sheet3
Report Created: 10-07-2021 11:37:06
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.015 Seconds.
Iterations: 4 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
Variable Cells
Cell Name Original Value Final Value Integer
$F$4 0 2.6666666667 Contin
$G$4 0 1.3333333333 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$H$7 Constraint 12 $H$7>=$J$7 Not Binding 2
$H$8 12 $H$8>=$J$8 Binding 0
$H$9 4 $H$9>=$J$9 Binding 0
0 0 Objective
Decision x1 x2 0
Contribution 3 2
Constraint 1 1 1 0 >=
Constraint 1 3 4 0 <=
Constraint 1 1 0 0 >=
Constraint 1 1 1 0 <=
4
24
2
0
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1.xlsx]Sheet4
Report Created: 14-07-2021 09:31:26
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 Seconds.
Iterations: 1 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
Variable Cells
Cell Name Original Value Final Value Integer
$G$5 0 0 Contin
$H$5 0 80 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$I$10 160 $I$10<=$K$10 Not Binding 320
$I$9 Constraint 480 $I$9<=$K$9 Binding 0
onNegative
0 80 Objective
Decision Variable x1 x2
42 87 6960
Variable Cells
Cell Name Original Value Final Value Integer
$E$5 6 6 Contin
$F$5 2.3333333333 2.3333333333 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$G$10 Constratint 2 19 $G$10<=$I$10 Binding 0
$G$11 Constratint 3 0 $G$11<=$I$11 Not Binding 8
$G$9 Constratint 1 6 $G$9<=$I$9 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1.xlsx]Sheet1
Report Created: 15-07-2021 09:19:17
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$E$5 5 0 5 2 0.3333333333
$F$5 3 0 7 0.5 2
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$G$10 Constratint 2 19 2 19 5 1
$G$11 Constratint 3 8 1 8 0.3333333333 1.6666666667
$G$9 Constratint 1 5 0 6 1E+030 1
Objective
Decision x1 x2 0
6 9
Constraint 1 2 0 <=
Constraint 10 7.5 0 >=
0 2 0 >=
8
30
2
0 0 0 0 0 0
P1 H1 Y1 Y2 I1 S1
225 310 500 500 0.84375 1.1625 0