Microsoft Excel 12.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 7/20/2012 12:03:58 PM

Target Cell (Max)

Cell Name Original Value Final Value
$B$6 z
2 4.333333333

Adjustable Cells
Cell Name Original Value Final Value
$B$4 x1
1
1
$B$5 x2
1 3.333333333

Constraints
Cell Name
$A$8 z
$A$9 z

Cell Value

Formula
Status
15 $A$8<=$C$8 Binding
24 $A$9<=$C$9 Binding

Slack
0
0

x1
x1
x2
z

1
3.333333
4.333333
15 <=
24 <=

x2

5
10
15
4
20
24
1 3.333333 4.333333
15
24

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1]Sheet2
Report Created: 7/20/2012 12:07:31 PM

Target Cell (Max)

Cell Name Original Value
$B$8 z
24

Final Value
4335

Adjustable Cells
Cell Name Original Value
$B$6 x1
1
$B$7 x2
1

Final Value
270
75

Constraints
Cell Name
$A$10 z
$A$11 z
$A$12 z

Cell Value
Formula
Status
1455 $A$10<=$C$10 Not Binding
1575 $A$11<=$C$11 Binding
420 $A$12<=$C$12 Binding

Slack
45
0
0

x1
x2
z

270
75
4335
1455 <=
1575 <=
420 <=

1500
1575
420

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet3
Report Created: 7/26/2012 4:54:59 AM

Target Cell (Min)

Cell Name Original Value
$L$19 =
1

Final Value
14000

Adjustable Cells
Cell Name Original Value
$L$19 =
1
$L$20 =
1
$L$21 =
1
$L$22 =
1
$L$23 =
1

Final Value
14000
4000
3500
6500
5000

Constraints
Cell Name
$L$26 =
$L$27 =
$L$28 =
$L$29 =
$L$20 =
$L$21 =
$L$22 =
$L$23 =

Cell Value
10000
500
-3000
1500
4000
3500
6500
5000

Formula
$L$26=$N$26
$L$27=$N$27
$L$28=$N$28
$L$29=$N$29
$L$20>=$L$31
$L$21>=$L$31
$L$22>=$L$31
$L$23>=$L$31

Status
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Binding
Not Binding
Not Binding

Slack
0
0
0
0
500
0
3000
1500

SIMULASI

COMBINASI SIMULASI DAN OPTIMASI

x01
x1ir
x12
x2in
x23
x34
Rfi
x4pr
MF

14000
10000
4000
500
3500
6500
3000
1500
5000 >=

x25%

x01
x1ir
x12
x2in
x23
x34
Rfi
x4pr
MF

3500

3500

x25%

OPTIMASI

14000
10000
4000
500
3500
6500
3000
1500
5000 >=
3500
OPTIMASI

x01
x12
x23
x34
x45

node

1
2
3
4
x25%

=
=
=
=
=

14000
4000
3500
6500
5000

=
=
=
=

10000
500
-3000
1500

=
=
=
=

10000
500
-3000
1500

node

DAN OPTIMASI

3500

x01
x12
x23
x34
x45

=
=
=
=
=

14000
4000
3500
6500
5000

=
=
=
=

10000
500
-3000
1500

25% =

3500

1
2
3
4

=
=
=
=

10000
500
-3000
1500

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet6
Report Created: 7/20/2012 2:41:07 PM

Target Cell (Min)

Cell
Name
$B$15

Original Value
340

Final Value
52

Adjustable Cells
Cell
Name
$B$3 X11
$B$4 X12
$B$5 X13
$B$6 X14
$E$3 X21
$E$4 X22
$E$5 X23
$E$6 X24
$H$3 X31
$H$4 X32
$H$5 X33
$H$6 X34
$K$3 X41
$K$4 X42
$K$5 X43
$K$6 X44
$N$3 X51
$N$4 X52
$N$5 X53
$N$6 X54

Original Value
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

Final Value

Cell Value

Formula
$O$3<=$Q$3
$O$4<=$Q$4
$O$5<=$Q$5
$O$6<=$Q$6
$B$8>=$D$8
$B$9>=$D$9
$B$10>=$D$10
$B$11>=$D$11
$B$12>=$D$12
$B$3=binary

Constraints
Cell
Name
$O$3 X51 TOTAL
$O$4 X52 TOTAL
$O$5 X53 TOTAL
$O$6 X54 TOTAL
$B$8
$B$9
$B$10
$B$11
$B$12
$B$3 X11

1
0
1
1
80
155
155
155
195
1

1
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
1

Status
Binding
Not Binding
Binding
Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Binding

Slack
0
1
0
0
15
70
30
10
20
0

$B$4
$B$5
$B$6
$E$3
$E$4
$E$5
$E$6
$H$3
$H$4
$H$5
$H$6
$K$3
$K$4
$K$5
$K$6
$N$3
$N$4
$N$5
$N$6

X12
X13
X14
X21
X22
X23
X24
X31
X32
X33
X34
X41
X42
X43
X44
X51
X52
X53
X54

0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
1

$B$4=binary
$B$5=binary
$B$6=binary
$E$3=binary
$E$4=binary
$E$5=binary
$E$6=binary
$H$3=binary
$H$4=binary
$H$5=binary
$H$6=binary
$K$3=binary
$K$4=binary
$K$5=binary
$K$6=binary
$N$3=binary
$N$4=binary
$N$5=binary
$N$6=binary

Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

fk
X11
X12
X13
X14

1
0
0
0
1
2
3
4
5

80
155
155
155
195

X21
X22
X23
X24

0
0
1
0

>=
>=
>=
>=
>=

65
85
125
145
175

<=
<=
<=
<=

1
1
1
1

ft
52
KONDISI3
1
0
1
1

X31
X32
X33
X34

0
0
0
0

TOTAL
X41
X42
X43
X44

0
0
0
0

X51
X52
X53
X54

0
0
0
1

1
0
1
1

<=
<=
<=
<=

1
1
1
1

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet4
Report Created: 7/25/2012 11:56:13 AM

Target Cell (Min)

Cell Name Original Value
$B$14 z =
8.89683E+12

Final Value
4417402303

Adjustable Cells
Cell Name Original Value Final Value
$B$8 r
1189707.797 26509.78212
$B$9 h
2.24799E-09 4.52755E-06

Constraints
Cell Name
$C$12 =

Cell Value
Formula
Status
10000 $C$12=$A$12 Not Binding

Slack
0

v0
r
h
phi

10000
11.67388
23.34775
3.142857
10000 =
=

10000
2569.84

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet7
Report Created: 7/25/2012 5:07:17 PM

Target Cell (Min)

Cell Name Original Value
$E$26 =
1

Final Value
250672.2222

Adjustable Cells
Cell Name Original Value
$E$26 =
1
$E$27 =
1
$E$28 =
1
$E$29 =
1
$E$30 =
1

Final Value
250672.2222
238672.2222
238667.2222
235067.2222
25067.22222

Constraints
Cell Name
$E$33 =
$E$34 =
$E$35 =
$E$36 =
$E$27 =
$E$28 =
$E$29 =
$E$30 =

Cell Value
12000
5
3600
210000
238672.2222
238667.2222
235067.2222
25067.22222

Formula
$E$33=$G$33
$E$34=$G$34
$E$35=$G$35
$E$36=$G$36
$E$27>=$E$31
$E$28>=$E$31
$E$29>=$E$31
$E$30>=$E$31

Status
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Binding

Slack
0
0
0
0
213605
213600
210000
0

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet7
Report Created: 7/25/2012 5:09:16 PM

Target Cell (Min)

Cell Name Original Value
$E$26 =
1

Final Value
250672.2222

Adjustable Cells
Cell Name Original Value
$E$26 =
1
$E$27 =
1
$E$28 =
1
$E$29 =
1
$E$30 =
1

Final Value
250672.2222
238672.2222
238667.2222
235067.2222
25067.22222

Constraints
Cell Name
$E$27 =
$E$28 =
$E$29 =
$E$30 =
$E$33 =
$E$34 =
$E$35 =
$E$36 =

Cell Value
238672.2222
238667.2222
235067.2222
25067.22222
12000
5
3600
210000

Formula
$E$27>=$E$31
$E$28>=$E$31
$E$29>=$E$31
$E$30>=$E$31
$E$33=$G$33
$E$34=$G$34
$E$35=$G$35
$E$36=$G$36

Status
Not Binding
Not Binding
Not Binding
Binding
Not Binding
Not Binding
Not Binding
Not Binding

Slack
213605
213600
210000
0
0
0
0
0

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet7
Report Created: 7/25/2012 5:14:35 PM

Target Cell (Min)

Cell Name Original Value
$E$26 =
1

Final Value
250672.2222

Adjustable Cells
Cell Name Original Value
$E$26 =
1
$E$27 =
1
$E$28 =
1
$E$29 =
1
$E$30 =
1

Final Value
250672.2222
238672.2222
238667.2222
235067.2222
25067.22222

Constraints
Cell Name
$E$27 =
$E$28 =
$E$29 =
$E$30 =
$E$33 =
$E$34 =
$E$35 =
$E$36 =

Cell Value
238672.2222
238667.2222
235067.2222
25067.22222
12000
5
3600
210000

Formula
$E$27>=$E$31
$E$28>=$E$31
$E$29>=$E$31
$E$30>=$E$31
$E$33=$G$33
$E$34=$G$34
$E$35=$G$35
$E$36=$G$36

Status
Not Binding
Not Binding
Not Binding
Binding
Not Binding
Not Binding
Not Binding
Not Binding

Slack
213605
213600
210000
0
0
0
0
0

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet7
Report Created: 7/26/2012 4:33:02 AM

Target Cell (Min)

Cell Name Original Value
$R$5 X
624872.5484

Final Value
19849.25845

Adjustable Cells
Cell Name Original Value
$R$5 X
624872.5484

Final Value
19849.25845

Constraints
Cell Name
$R$11 x34
$R$8 x12
$R$10 x23

Cell Value
Formula
Status
4747.186968 $R$11>=$R$16 Not Binding
2341.089228 $R$8>=$R$16 Not Binding
1984.925844 $R$10>=$R$16 Binding

Slack
2762.261123
356.1633836
0

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet7
Report Created: 7/26/2012 4:49:16 AM

Target Cell (Min)

Cell Name Original Value
$S$23 =
1

Adjustable Cells
Cell Name Original Value
$S$23 =
1
$S$24 =
1
$S$25 =
1
$S$26 =
1
$S$27 =
1
$S$28 =
1

Constraints
Cell Name
$S$31 =
$S$32 =
$S$33 =
$S$34 =
$S$24 =
$S$25 =
$S$26 =
$S$27 =
$S$28 =

Cell Value
14117.64706
5.882352941
-3600
247058.8235
303038.0623
286429.0657
286422.1453
290657.4394
0

Final Value
0

Final Value
0
303038.0623
286429.0657
286422.1453
290657.4394
0

Formula
$S$31=$U$31
$S$32=$U$32
$S$33=$U$33
$S$34=$U$34
$S$24>=$S$29
$S$25>=$S$29
$S$26>=$S$29
$S$27>=$S$29
$S$28>=$S$29

Status
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Binding

Slack
0
0
0
0
303038.0623
286429.0657
286422.1453
290657.4394
0

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet7
Report Created: 7/26/2012 4:56:42 AM

Target Cell (Min)

Cell Name Original Value
$S$24 =
1

Final Value
336708.9581

Adjustable Cells
Cell Name Original Value
$S$24 =
1
$S$25 =
1
$S$26 =
1
$S$27 =
1
$S$28 =
1

Final Value
336708.9581
320099.9616
320093.0411
324328.3353
33670.89581

Constraints
Cell Name
$S$25 =
$S$26 =
$S$27 =
$S$28 =
$S$31 =
$S$32 =
$S$33 =
$S$34 =

Cell Value
320099.9616
320093.0411
324328.3353
33670.89581
14117.64706
5.882352941
-3600
247058.8235

Formula
$S$25>=$S$29
$S$26>=$S$29
$S$27>=$S$29
$S$28>=$S$29
$S$31=$U$31
$S$32=$U$32
$S$33=$U$33
$S$34=$U$34

Status
Not Binding
Not Binding
Not Binding
Binding
Not Binding
Not Binding
Not Binding
Not Binding

Slack
286429.0657
286422.1453
290657.4394
0
0
0
0
0

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet7
Report Created: 7/26/2012 4:59:38 AM

Target Cell (Min)

Cell Name Original Value
$S$24 =
1

Final Value
598742.4914

Adjustable Cells
Cell Name Original Value
$S$24 =
1
$S$25 =
1
$S$26 =
1
$S$27 =
1
$S$28 =
1

Final Value
598742.4914
494813.4707
420585.5677
361097.7326
59874.24914

Constraints
Cell Name
$S$31 =
$S$32 =
$S$33 =
$S$34 =
$S$25 =
$S$26 =
$S$27 =
$S$28 =

Cell Value
14117.64706
5.882352886
-3600
247058.8235
494813.4707
420585.5677
361097.7326
59874.24914

Formula
$S$31=$U$31
$S$32=$U$32
$S$33=$U$33
$S$34=$U$34
$S$25>=$S$29
$S$26>=$S$29
$S$27>=$S$29
$S$28>=$S$29

Status
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Binding

Slack
0
0
0
0
434939.2215
360711.3186
301223.4834
0

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet7
Report Created: 7/26/2012 5:04:20 AM

Target Cell (Min)

Cell Name Original Value
$S$24 =
1

Final Value
598742.4914

Adjustable Cells
Cell Name Original Value
$S$24 =
1
$S$25 =
1
$S$26 =
1
$S$27 =
1
$S$28 =
1

Final Value
598742.4914
494813.4707
420585.5677
361097.7326
59874.24914

Constraints
Cell Name
$S$25 =
$S$26 =
$S$27 =
$S$28 =
$S$31 =
$S$32 =
$S$33 =
$S$34 =

Cell Value
494813.4707
420585.5677
361097.7326
59874.24914
14117.64706
5.882352886
-3600
247058.8235

Formula
$S$25>=$S$29
$S$26>=$S$29
$S$27>=$S$29
$S$28>=$S$29
$S$31=$U$31
$S$32=$U$32
$S$33=$U$33
$S$34=$U$34

Status
Not Binding
Not Binding
Not Binding
Binding
Not Binding
Not Binding
Not Binding
Not Binding

Slack
434939.2215
360711.3186
301223.4834
0
0
0
0
0

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet7
Report Created: 7/26/2012 5:47:43 AM

Target Cell (Min)

Cell Name Original Value
$S$24 =
1

Final Value
578190.9836

Adjustable Cells
Cell Name Original Value
$S$24 =
1
$S$25 =
1
$S$26 =
1
$S$27 =
1
$S$28 =
1

Final Value
578190.9836
477344.689
405737.1033
348476.5378
57819.09836

Constraints
Cell Name
$S$25 =
$S$26 =
$S$27 =
$S$28 =
$S$31 =
$S$32 =
$S$33 =
$S$34 =

Cell Value
477344.689
405737.1033
348476.5378
57819.09836
14117.64706
5.882352888
3600
247058.8235

Formula
$S$25>=$S$29
$S$26>=$S$29
$S$27>=$S$29
$S$28>=$S$29
$S$31=$U$31
$S$32=$U$32
$S$33=$U$33
$S$34=$U$34

Status
Not Binding
Not Binding
Not Binding
Binding
Not Binding
Not Binding
Not Binding
Not Binding

Slack
419525.5906
347918.0049
290657.4394
0
0
0
0
0

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet7
Report Created: 7/26/2012 5:53:28 AM

Target Cell (Min)

Cell Name Original Value
$S$24 =
578190.9836

Final Value
598742.4914

Adjustable Cells
Cell Name Original Value
$S$24 =
578190.9836
$S$25 =
477344.689
$S$26 =
405737.1033
$S$27 =
348476.5378
$S$28 =
57819.09836

Final Value
598742.4914
494813.4707
420585.5677
361097.7326
59874.24914

Constraints
Cell Name
$S$31 =
$S$32 =
$S$33 =
$S$34 =
$S$25 =
$S$26 =
$S$27 =
$S$28 =

Cell Value
14117.64706
5.882352948
-3600
247058.8235
494813.4707
420585.5677
361097.7326
59874.24914

Formula
$S$31=$U$31
$S$32=$U$32
$S$33=$U$33
$S$34=$U$34
$S$25>=$S$29
$S$26>=$S$29
$S$27>=$S$29
$S$28>=$S$29

Status
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Binding

Slack
0
0
0
0
434939.2215
360711.3186
301223.4834
0

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet7
Report Created: 7/26/2012 5:58:23 AM

Target Cell (Min)

Cell Name Original Value
$S$42 =
1

Final Value
242672.2222

Adjustable Cells
Cell Name Original Value
$S$42 =
1
$S$43 =
1
$S$44 =
1
$S$45 =
1
$S$46 =
1

Final Value
242672.2222
230672.2222
230667.2222
234267.2222
24267.22222

Constraints
Cell Name
$S$43 =
$S$44 =
$S$45 =
$S$46 =
$S$49 =
$S$50 =
$S$51 =
$S$52 =

Cell Value
230672.2222
230667.2222
234267.2222
24267.22222
12000
5
-3600
210000

Formula
$S$43>=$S$47
$S$44>=$S$47
$S$45>=$S$47
$S$46>=$S$47
$S$49=$U$49
$S$50=$U$50
$S$51=$U$51
$S$52=$U$52

Status
Not Binding
Not Binding
Not Binding
Binding
Not Binding
Not Binding
Not Binding
Not Binding

Slack
206405
206400
210000
0
0
0
0
0

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet7
Report Created: 7/26/2012 6:54:17 AM

Target Cell (Min)

Cell Name Original Value
$R$5 X
598742.4915

Final Value
71847.59077

Adjustable Cells
Cell Name Original Value
$R$5 X
598742.4915

Final Value
71847.59077

Constraints
Cell Name
$R$8 x12
$R$10 x23
$R$11 x34
$R$14 MF

Cell Value
39909.88433
33918.40168
31890.64143
7184.759077

Formula
$R$8>=$R$16
$R$10>=$R$16
$R$11>=$R$16
$R$14>=$R$16

Status
Not Binding
Not Binding
Not Binding
Binding

Slack
32725.12526
26733.64261
24705.88235
0

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet7
Report Created: 7/26/2012 6:55:09 AM

Target Cell (Min)

Cell Name Original Value
$R$5 X
71847.59077

Final Value
19849.25845

Adjustable Cells
Cell Name Original Value
$R$5 X
71847.59077

Final Value
19849.25845

Constraints
Cell Name
$R$8 x12
$R$10 x23
$R$11 x34

Cell Value
Formula
Status
2341.089229 $R$8>=$R$16 Not Binding
1984.925845 $R$10>=$R$16 Binding
4747.186968 $R$11>=$R$16 Not Binding

Slack
356.1633844
0
2762.261123

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet7
Report Created: 7/26/2012 6:55:36 AM

Target Cell (Min)

Cell Name Original Value
$R$5 X
19849.25845

Final Value
71847.59077

Adjustable Cells
Cell Name Original Value
$R$5 X
19849.25845

Final Value
71847.59077

Constraints
Cell Name
$R$8 x12
$R$10 x23
$R$11 x34
$R$14 MF

Cell Value
39909.88433
33918.40168
31890.64143
7184.759077

Formula
$R$8>=$R$16
$R$10>=$R$16
$R$11>=$R$16
$R$14>=$R$16

Status
Not Binding
Not Binding
Not Binding
Binding

Slack
32725.12526
26733.64261
24705.88235
0

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet7
Report Created: 7/26/2012 6:58:19 AM

Target Cell (Min)

Cell Name Original Value
$S$24 =
598742.4914

Final Value
71847.59077

Adjustable Cells
Cell Name Original Value
$S$24 =
598742.4914
$S$25 =
494813.4707
$S$26 =
420585.5677
$S$27 =
361097.7326
$S$28 =
59874.24914

Final Value
71847.59077
46952.8051
39904.00198
37518.40168
7184.759077

Constraints
Cell Name
$S$31 =
$S$32 =
$S$33 =
$S$34 =
$S$25 =
$S$26 =
$S$27 =
$S$28 =

Cell Value
14117.64706
5.88235325
-3600
24705.88235
46952.8051
39904.00198
37518.40168
7184.759077

Formula
$S$31=$U$31
$S$32=$U$32
$S$33=$U$33
$S$34=$U$34
$S$25>=$S$29
$S$26>=$S$29
$S$27>=$S$29
$S$28>=$S$29

Status
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Binding

Slack
0
0
0
0
39768.04602
32719.2429
30333.6426
0

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet7
Report Created: 7/26/2012 8:28:36 AM

Target Cell (Min)

Cell Name Original Value
$C$25 Q
1

Final Value
19849.25845

Adjustable Cells
Cell Name Original Value
$C$25 Q
1

Final Value
19849.25845

Constraints
Cell Name
$C$27 X12
$C$28 X23
$C$29 X34

Cell Value
Formula
Status
2341.08923 $C$27>=$F$29 Not Binding
1984.925845 $C$28>=$F$29 Binding
4747.186968 $C$29>=$F$29 Not Binding

Slack
356.1633846
0
2762.261123

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet7
Report Created: 7/26/2012 8:30:07 AM

Target Cell (Min)

Cell Name Original Value
$C$25 Q
19849.25845

Final Value
71847.59077

Adjustable Cells
Cell Name Original Value
$C$25 Q
19849.25845

Final Value
71847.59077

Constraints
Cell Name
$C$27 X12
$C$28 X23
$C$29 X34
$C$30 X45

Cell Value
39909.88433
33918.40168
31890.64143
7184.759077

Formula
$C$27>=$F$29
$C$28>=$F$29
$C$29>=$F$29
$C$30>=$F$29

Status
Not Binding
Not Binding
Not Binding
Binding

Slack
32725.12525
26733.64261
24705.88235
0

Microsoft Excel 12.0 Answer Report

Worksheet: [Book1.xlsx]Sheet7
Report Created: 7/26/2012 8:36:06 AM

Target Cell (Min)

Cell Name
$C$35 X01

Original Value
1

Final Value
71847.59077

Adjustable Cells
Cell Name
$C$35 X01
$C$36 X12
$C$37 X23
$C$38 X34
$C$39 X45

Original Value
1
1
1
1
1

Final Value
71847.59077
46952.8051
39904.00198
37518.40168
7184.759077

Constraints
Cell Name
$E$35 X01 RF
$E$36 X12 RF
$E$37 X23 RF
$E$38 X34 RF
$C$36 X12
$C$37 X23
$C$38 X34
$C$39 X45

Cell Value
14117.64706
5.882352936
-3600
24705.88235
46952.8051
39904.00198
37518.40168
7184.759077

Formula
$E$35=$G$35
$E$36=$G$36
$E$37=$G$37
$E$38=$G$38
$C$36>=$E$39
$C$37>=$E$39
$C$38>=$E$39
$C$39>=$E$39

Status
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Binding

Slack
0
0
0
0
39768.04602
32719.2429
30333.64261
0

irigasi
permukiman
industri
RF

10000 ha
7000000 org
10 ha
3600

1.2 lt/det/ha
0.003 lt/det/org
0.5 lt/det/ha

12000
21000
5

IRIGASI

RF

1
0
1

Q
WADUK

INDUSTRI
5

SIMULASI DAN OPTIMASI

Q
70567.99
X01
59982.79
X12
38985.37
X23
33132.57
X34
31762.68
X45
7056.799

OPTIMASI
RUAS
X01
X12
X23
X34
X45

SIMULASI
X1ir
X2in
X3pm
MF
RF

14117.64706
5.882352941
24705.88235
7056.798887
4235.294118

NODE
71847.59
46952.81
39904
37518.4
7184.759

MF

76118.3
64700.55

X1ir

1 14117.64706 =
2 5.882352936 =
3
-3600 =
4 24705.88235 =
7184.759077

SIMULASI
Q
X01

14117.64706

14117.65
5.882353
-3600
24705.88

X12
X23
X34
X45

42995.47
36541.15
27459.98
2754.094

X2in
X3pm
RF
MF

5.882352941
24705.88235
4235.294118
7611.82954

cipta karya

Permukiman

RF

MF

2
3

SIMULASI dan optimasi

X
x01
x1ir
x12
x2in
x23
x34
Rfi
x4pr
MF

5
x10%

INDUSTRI
OPTIMASI
OPTIMASI
x01
x12
x23
x34
x45
MF
node

1
2
3
4

71847.59
61070.45
14117.65
39909.88
5.882353
33918.4
31890.64
3600
24705.88
7184.759

simulasi
x
x01
x1ir
x12
x2in
x23
x34
Rfi
x4pr
MF

71847.59
61070.45
14117.65
39909.88 46952.81
5.882353
33918.4
39904
31890.64 37518.4
3600
24705.88
7184.759

7184.759

x10%

7184.759

=
=
=
=

14117.65
5.882353
-3600
24705.88

=
=
=
=
=
=

71847.59
46952.81
39904
37518.4
7184.759
7184.759

=
=
=
=

14117.65
5.882353
-3600
24705.88