Microsoft Excel 11.

0 Answer Report
Worksheet: [Book1.xls]Sheet1
Report Created: 4/7/2011 5:19:41 PM

Target Cell (Min)

Cell Name Original Value Final Value
$C$17 Required Trucks 139010 139010

Adjustable Cells
Cell Name Original Value Final Value
$E$7 Short Term 0 0
$E$8 0 0
$E$9 2 2
$E$10 0 0
$F$7 Short Term 0 0
$F$8 0 0
$F$9 0 0
$G$7 Short Term 4 4
$G$8 2 2
$H$7 Short Term x4 6 6
$C$7 Long Term Required Trucks 0 0
$C$8 Required Trucks 0 0
$C$9 Required Trucks 0 0
$C$10 Required Trucks 0 0

Constraints
Cell Name Cell Value Formula Status Slack
$C$19 cons Required Trucks 10 $C$19=$E$19 Not Binding 0
$C$20 Required Trucks 12 $C$20=$E$20 Not Binding 0
$C$21 Required Trucks 14 $C$21=$E$21 Not Binding 0
$C$22 Required Trucks 8 $C$22=$E$22 Not Binding 0
$C$23 Required Trucks 0 $C$23<=$E$23 Not Binding 1
$C$24 Required Trucks 0 $C$24<=$E$24 Not Binding 2
$C$25 Required Trucks 0 $C$25<=$E$25 Not Binding 3
$C$26 Required Trucks 0 $C$26<=$E$26 Not Binding 1
Microsoft Excel 11.0 Sensitivity Report
Worksheet: [Book1.xls]Sheet1
Report Created: 4/7/2011 5:19:41 PM

Adjustable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$E$7 Short Term 0 1515 4000 1E+030 1515
$E$8 0 809.9999999 4000 1E+030 809.9999999
$E$9 2 0 4000 914.9999997 809.9999999
$E$10 0 1514.999998 3999.999998 1E+030 1514.999998
$F$7 Short Term 0 1725 7400 1E+030 1725
$F$8 0 209.9999999 7400 1E+030 209.9999999
$F$9 0 914.9999996 7399.999999 1E+030 914.9999996
$G$7 Short Term 4 0 9675 209.9999999 914.9999997
$G$8 2 0 9675 209.9999999 1515
$H$7 Short Term x4 6 0 12160 914.9999997 209.9999999
$C$7 Long Term Required Trucks 0 3314.999999 5799.999999 1E+030 3314.999999
$C$8 Required Trucks 0 2609.999999 5799.999999 1E+030 2609.999999
$C$9 Required Trucks 0 1799.999999 5799.999999 1E+030 1799.999999
$C$10 Required Trucks 0 3314.999999 5799.999999 1E+030 3314.999999

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$C$19 cons Required Trucks 10 2485 10 2 6
$C$20 Required Trucks 12 3190 12 2 2
$C$21 Required Trucks 14 4000 14 1E+030 2
$C$22 Required Trucks 8 2485 8 4 6
$C$23 Required Trucks 0 0 1 1E+030 1
$C$24 Required Trucks 0 0 2 1E+030 2
$C$25 Required Trucks 0 0 3 1E+030 3
$C$26 Required Trucks 0 0 1 1E+030 1
Microsoft Excel 11.0 Limits Report
Worksheet: [Book1.xls]Limits Report 1
Report Created: 4/7/2011 5:19:41 PM

Target
Cell Name Value
$C$17 Required Trucks 139010

Adjustable Lower Target Upper Target

Cell Name Value Limit Result Limit Result
$E$7 Short Term 0 0 139010 0 139010
$E$8 0 0 139010 0 139010
$E$9 2 2 139010 2 139010
$E$10 0 0 139010 0 139010
$F$7 Short Term 0 0 139010 0 139010
$F$8 0 0 139010 0 139010
$F$9 0 0 139010 0 139010
$G$7 Short Term 4 4 139010 4 139010
$G$8 2 2 139010 2 139010
$H$7 Short Term x4 6 6 139010 6 139010
$C$7 Long Term Required Trucks 0 0 139010 0 139010
$C$8 Required Trucks 0 0 139010 0 139010
$C$9 Required Trucks 0 0 139010 0 139010
$C$10 Required Trucks 0 0 139010 0 139010
 Required Trucks Available Long Term Lease
1 10 1
2 12 2
3 14 3
4 8 1

0 0 0 4
0 0 0 2
0 2 0
Long Term 0 Short Term 0

long term le 600

Truck driver 20
fuel 100

139010

cons 10 = 10
12 = 12
14 = 14
8 = 8
0 <= 1
0 <= 2
0 <= 3
0 <= 1
 4000 3700 3700 3700 3225 3040
x1 x5 x8 x10
x2 x5 x6 x8 x9 x10
x3 x6 x7 x8 x9 x10
x4 x7 x9 x10

Units Cost
monthly 1 600
hourly 160 3200
daily 20 2000
Total Cost 5800

4000
3700
3225
3040