Microsoft Excel 15.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 9/14/2014 3:07:22 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.062 Seconds.
Iterations: 3 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 (Max)
Cell Name Original Value Final Value
$M$2 0 11000000
Variable Cells
Cell Name Original Value Final Value Integer
$D$2 x 0 2000 Contin
$E$2 y 0 1000 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$F$3 4000 $F$3<=$H$3 Binding 0
$F$4 6000 $F$4<=$H$4 Binding 0
$F$5 4000 $F$5<=$H$5 Not Binding 1000
$F$6 3000 $F$6<=$H$6 Not Binding 1500
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 9/14/2014 3:07:22 PM
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$2 x 2000 0 3000 2000 500
$E$2 y 1000 0 5000 1000 2000
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$3 4000 2000 4000 500 500
$F$4 6000 500 6000 500 1000
$F$5 4000 0 5000 1E+30 1000
$F$6 3000 0 4500 1E+30 1500
Microsoft Excel 15.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 9/14/2014 3:07:22 PM
Objective
Cell Name Value
$M$2 11000000
Variable Lower Objective Upper Objective
Cell Name Value Limit Result Limit Result
$D$2 x 2000 0 5000000 2000 11000000
$E$2 y 1000 0 6000000 1000 11000000
Microsoft Excel 15.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 9/14/2014 3:08:07 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 3 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 (Max)
Cell Name Original Value Final Value
$M$2 11000000 11002000
Variable Cells
Cell Name Original Value Final Value Integer
$D$2 x 2000 1999 Contin
$E$2 y 1000 1001 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$F$3 4001 $F$3<=$H$3 Binding 0
$F$4 6000 $F$4<=$H$4 Binding 0
$F$5 3998 $F$5<=$H$5 Not Binding 1002
$F$6 3003 $F$6<=$H$6 Not Binding 1497
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 9/14/2014 3:08:07 PM
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$2 x 1999 0 3000 2000 500
$E$2 y 1001 0 5000 1000 2000
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$3 4001 2000 4001 499 501
$F$4 6000 500 6000 501 998
$F$5 3998 0 5000 1E+30 1002
$F$6 3003 0 4500 1E+30 1497
Microsoft Excel 15.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 9/14/2014 3:08:07 PM
Objective
Cell Name Value
$M$2 11002000
Variable Lower Objective Upper Objective
Cell Name Value Limit Result Limit Result
$D$2 x 1999 0 5005000 1999 11002000
$E$2 y 1001 0 5997000 1001 11002000
Microsoft Excel 15.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 9/14/2014 3:10:27 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 Seconds.
Iterations: 3 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 (Max)
Cell Name Original Value Final Value
$M$2 11200000 11200000
Variable Cells
Cell Name Original Value Final Value Integer
$D$2 x 1900 1900 Contin
$E$2 y 1100 1100 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$F$3 4100 $F$3<=$H$3 Binding 0
$F$4 6000 $F$4<=$H$4 Binding 0
$F$5 3800 $F$5<=$H$5 Not Binding 1200
$F$6 3300 $F$6<=$H$6 Not Binding 1200
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 9/14/2014 3:10:27 PM
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$2 x 1900 0 3000 2000 500
$E$2 y 1100 0 5000 1000 2000
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$3 4100 2000 4100 400 600
$F$4 6000 500 6000 600 800
$F$5 3800 0 5000 1E+30 1200
$F$6 3300 0 4500 1E+30 1200
Microsoft Excel 15.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 9/14/2014 3:10:27 PM
Objective
Cell Name Value
$M$2 11200000
Variable Lower Objective Upper Objective
Cell Name Value Limit Result Limit Result
$D$2 x 1900 0 5500000 1900 11200000
$E$2 y 1100 0 5700000 1100 11200000
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 9/14/2014 3:11:12 PM
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$2 x 1500 0 3000 2000 3000
$E$2 y 1500 0 5000 1E+30 2000
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$3 4500 0 4500 1E+30 0
$F$4 6000 1500 6000 0 3000
$F$5 3000 0 5000 1E+30 2000
$F$6 4500 666.6666667 4500 0 3000
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 9/14/2014 3:34:46 PM
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$2 x 1500 0 2400 1400 2400
$E$2 y 1500 0 3800 1E+30 1400
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$3 4500 0 6000 1E+30 1500
$F$4 6000 1200 6000 2000 3000
$F$5 3000 0 5000 1E+30 2000
$F$6 4500 466.6666667 4500 4500 3000
x y
1500 1500
1 2 4500 6000
2 2 6000 6000
2 0 3000 5000
0 3 4500 4500
2400 3800 9300000