Microsoft Excel 15.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 28/10/2014 8:08:19 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 8 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 (Min)

Cell
Name
$C$5
Optimal Cost X1

Variable Cells
Cell
$C$4
Optimal
$D$4 Optimal
$E$4
Optimal
$F$4
Optimal
$G$4 Optimal
$H$4 Optimal
$I$4
Optimal
$J$4
Optimal
$K$4
Optimal
$L$4
Optimal
$M$4 Optimal
$N$4 Optimal
$O$4 Optimal
$P$4
Optimal
$Q$4 Optimal
$R$4
Optimal

Name
Solution
Solution
Solution
Solution
Solution
Solution
Solution
Solution
Solution
Solution
Solution
Solution
Solution
Solution
Solution
Solution

X1
X2
X3
X4
X5
X6
X7
X8
X9
X10
X11
X12
X13
X14
X15
X16

Original Value
26300

Final Value
26300

Original Value
150
160
160
160
0
0
65
20
0
0
0
0
10
0
0
0

Final Value
Integer
150 Contin
160 Contin
160 Contin
160 Contin
0 Contin
0 Contin
65 Contin
20 Contin
0 Contin
0 Contin
0 Contin
0 Contin
10 Contin
0 Contin
0 Contin
0 Contin

Constraints
Cell
Name
$C$17 Constraints 1 LHS
$C$18 Constraints 2 LHS
$C$19 Constraints 3 LHS
$C$20 Constraints 4 LHS
$C$21 Constraints 5 LHS
$C$22 Constraints 6 LHS
$C$23 Constraints 7 LHS
$C$24 Constraints 8 LHS
$C$4
Optimal Solution X1
$D$4 Optimal Solution X2
$E$4
Optimal Solution X3
$F$4
Optimal Solution X4
$G$4 Optimal Solution X5
$H$4 Optimal Solution X6
$I$4
Optimal Solution X7
$J$4
Optimal Solution X8
$K$4
Optimal Solution X9
$L$4
Optimal Solution X10
$M$4 Optimal Solution X11
$N$4 Optimal Solution X12
$O$4 Optimal Solution X13
$P$4
Optimal Solution X14
$Q$4 Optimal Solution X15
$R$4
Optimal Solution X16

Cell Value
Formula
150 $C$17=$D$17
160 $C$18=$D$18
225 $C$19=$D$19
180 $C$20=$D$20
160 $C$21=$D$21
160 $C$22=$D$22
160 $C$23=$D$23
160 $C$24=$D$24
150 $C$4>=0
160 $D$4>=0
160 $E$4>=0
160 $F$4>=0
0 $G$4>=0
0 $H$4>=0
65 $I$4>=0
20 $J$4>=0
0 $K$4>=0
0 $L$4>=0
0 $M$4>=0
0 $N$4>=0
10 $O$4>=0
0 $P$4>=0
0 $Q$4>=0
0 $R$4>=0

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

Slack
0
0
0
0
0
0
0
0
150
160
160
160
0
0
65
20
0
0
0
0
10
0
0
0

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [Book1]Sheet1
Report Created: 28/10/2014 8:08:19 PM

Variable Cells
Cell
$C$4
$D$4
$E$4
$F$4
$G$4
$H$4
$I$4
$J$4
$K$4
$L$4
$M$4
$N$4
$O$4
$P$4
$Q$4
$R$4

Optimal
Optimal
Optimal
Optimal
Optimal
Optimal
Optimal
Optimal
Optimal
Optimal
Optimal
Optimal
Optimal
Optimal
Optimal
Optimal

Name
Solution
Solution
Solution
Solution
Solution
Solution
Solution
Solution
Solution
Solution
Solution
Solution
Solution
Solution
Solution
Solution

X1
X2
X3
X4
X5
X6
X7
X8
X9
X10
X11
X12
X13
X14
X15
X16

Final Reduced Objective Allowable Allowable

Value
Cost
Coefficient Increase Decrease
150
0
35
15
40
160
0
35
151.000E+030
160
0
35
151.000E+030
160
0
35
151.000E+030
0
15
501.000E+030
15
0
0
501.000E+030
15
65
0
501.000E+030
15
20
0
501.000E+030
15
0
40
51.000E+030
40
0
55
51.000E+030
55
0
55
51.000E+030
55
0
55
51.000E+030
55
10
0
0
40
15
0
15
01.000E+030
15
0
15
01.000E+030
15
0
15
01.000E+030
15

Constraints
Cell
$C$17
$C$18
$C$19
$C$20
$C$21
$C$22
$C$23
$C$24

Name
Constraints 1 LHS
Constraints 2 LHS
Constraints 3 LHS
Constraints 4 LHS
Constraints 5 LHS
Constraints 6 LHS
Constraints 7 LHS
Constraints 8 LHS

Final Shadow Constraint Allowable Allowable

Value
Price
R.H. Side
Increase Decrease
150
35
150
10
150
160
50
1601.000E+030
0
225
50
2251.000E+030
65
180
50
1801.000E+030
20
160
0
1601.000E+030
10
160
-15
160
0
160
160
-15
160
65
160
160
-15
160
20
160

Microsoft Excel 15.0 Limits Report

Worksheet: [Book1]Sheet1
Report Created: 28/10/2014 8:08:20 PM

Objective
Cell
Name
$C$5 Optimal Cost X1

Variable
Cell
Name
$C$4 Optimal Solution X1
$D$4 Optimal Solution X2
$E$4 Optimal Solution X3
$F$4 Optimal Solution X4
$G$4 Optimal Solution X5
$H$4 Optimal Solution X6
$I$4
Optimal Solution X7
$J$4
Optimal Solution X8
$K$4 Optimal Solution X9
$L$4 Optimal Solution X10
$M$4 Optimal Solution X11
$N$4 Optimal Solution X12
$O$4 Optimal Solution X13
$P$4 Optimal Solution X14
$Q$4 Optimal Solution X15
$R$4 Optimal Solution X16

Value
26300

Value
150
160
160
160
0
0
65
20
0
0
0
0
10
0
0
0

Lower Objective
Limit
Result
150
26300
160
26300
160
26300
160
26300
0
26300
0
26300
65
26300
20
26300
0
26300
0
26300
0
26300
0
26300
10
26300
0
26300
0
26300
0
26300

Upper Objective
Limit
Result
150
26300
160
26300
160
26300
160
26300
0
26300
0
26300
65
26300
20
26300
0
26300
0
26300
0
26300
0
26300
10
26300
0
26300
0
26300
0
26300

Variables
X1
Coefficients
35
Optimal Solution 150
Optimal Cost
26300

X2
35
160

X3
35
160

X4
35
160

X5
50
0

X6
50
0

X7
50
65

X8
50
20

X9
5
0

X10
5
0

X11
5
0

X12
5
0

X13
0
10

0
0
1
0
0
0
1
0

0
0
0
1
0
0
0
1

1
0
0
0
0
0
0
0

0
1
0
0
0
0
0
0

0
0
1
0
0
0
0
0

0
0
0
1
0
0
0
0

-1
0
0
0
0
0
0
0

0
-1
0
0
0
0
0
0

0
0
-1
0
0
0
0
0

0
0
0
-1
0
0
0
0

0
0
0
0
1
0
0
0

Constraints 1
Constraints 2
Constraints 3
Constraints 4
Constraints 5
Constraints 6
Constraints 7
Constraints 8

1
0
0
0
1
0
0
0

0
1
0
0
0
1
0
0

Constraints 1
Constraints 2
Constraints 3
Constraints 4
Constraints 5
Constraints 6
Constraints 7
Constraints 8

LHS
150
160
225
180
160
160
160
160

RHS
150
160
225
180
160
160
160
160

X14
0
0

X15
0
0

X16
0
0

0
0
0
0
0
1
0
0

0
0
0
0
0
0
1
0

0
0
0
0
0
0
0
1

=
=
=
=
=
=
=
=

150
160
225
180
160
160
160
160