Microsoft Excel 15.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 27/1/2015 10:59:29 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 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 NonNegati

Objective Cell (Max)

Cell
Name
$L$2 Income Total

Original Value
0

Final Value
98969.84

Variable Cells
Cell
Name
$E$12 Solution X1
$F$12 Solution X2
$G$12 Solution X3
$H$12 Solution X4
$I$12 Solution X5
$J$12 Solution X6
$K$12 Solution X7

Original Value
0
0
0
0
0
0
0

Final Value
Integer
78.992 Contin
0 Contin
0 Contin
1 Contin
1 Contin
239.72 Contin
0 Contin

Constraints
Cell
Name
$L$5 Total
$L$6 Total
$L$7 Total
$L$8 Total
$L$9 Total
$L$10 Total

Cell Value
Formula
80.492 $L$5<=$N$5
3215 $L$6<=$N$6
3500 $L$7<=$N$7
4000 $L$8<=$N$8
4000 $L$9<=$N$9
32 $L$10<=$N$10

Status
Not Binding
Not Binding
Binding
Binding
Binding
Binding

Slack
19.508
21785
0
0
0
0

nditions are satisfied.

omatic Scaling
nce 1%, Assume NonNegative

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [Book1]Sheet1
Report Created: 27/1/2015 10:59:29 AM

Variable Cells
Cell
$E$12
$F$12
$G$12
$H$12
$I$12
$J$12
$K$12

Name
Solution X1
Solution X2
Solution X3
Solution X4
Solution X5
Solution X6
Solution X7

Final Reduced Objective

Allowable
Allowable
Value
Cost
Coefficient
Increase
Decrease
78.992
0
1200
2180 34.285714286
0
-24
800
24 1.00000E+030
0
-96
850
96 1.00000E+030
1
0
3500 1.00000E+030
2180
1
0
200 1.00000E+030
189.84
239.72
0
2
3
2
0
-19.4
3
19.4 1.00000E+030

Constraints
Cell
$L$5
$L$6
$L$7
$L$8
$L$9
$L$10

Name
Total
Total
Total
Total
Total
Total

Final Shadow Constraint

Allowable
Value
Price
R.H. Side
Increase
80.492
0
100 1.00000E+030
3215
0
25000 1.00000E+030
3500
2
3500 1.00000E+030
4000
22.4
4000
299.65
4000 0.04746
4000 3424571.4286
32
68.125
32 127.85066667

Allowable
Decrease
19.508
21785
239.72
3949.6
4000
32

Microsoft Excel 15.0 Limits Report

Worksheet: [Book1]Sheet1
Report Created: 27/1/2015 10:59:30 AM

Cell
$L$2

Objective
Name
Income Total

Cell
$E$12
$F$12
$G$12
$H$12
$I$12
$J$12
$K$12

Variable
Name
Solution X1
Solution X2
Solution X3
Solution X4
Solution X5
Solution X6
Solution X7

Value
98969.84

Value
78.992
0
0
1
1
239.72
0

Lower Objective
Limit
Result
0
4179.44
0 98969.84
0 98969.84
0 95469.84
0 98769.84
0
98490.4
0 98969.84

Upper
Objective
Limit
Result
78.992 98969.84
0 98969.84
0 98969.84
1 98969.84
1 98969.84
239.72 98969.84
-4.54747E-013 98969.84

X1
Income

X2

X3

X4

1200

800

850

3500

Subject to Constraint
1

40
50

20
35

25
40

1.5
3200
100
50
1

Solution

52.08333 20.83333

X5

X6
200

15
0.6
0.4
1

1666.667

X7
2

Total
3
412500

72.91667 <=
25000 <=
3500 <=
1
4000 <=
1666.667 <=
0 <=
0

100
25000
3500
4000
4000
32