Microsoft Excel 16.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 23-Feb-18 10:17:58 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.031 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 Original Value Final Value
$H$6 Total cost = 155414.4 147580

Variable Cells
Cell Name Original Value Final Value Integer
$A$4 t1 97.8 0 Contin
$B$4 t2 75.12 28 Contin
$C$4 t3 27.08 23 Contin
$D$4 t4 0 149 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$10 capacity 80000 $F$10>=$H$10 Not Binding 9780
$F$11 capacity 77200 $F$11>=$H$11 Not Binding 800
$F$12 capacity 78820 $F$12>=$H$12 Binding 0
$F$13 capacity 67140 $F$13>=$H$13 Binding 0
$G$2 Decision variables Total trained 200 $G$2=$I$2 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 23-Feb-18 10:17:59 AM

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$A$4 t1 0 20 790 1E+030
$B$4 t2 28 0 770 20
$C$4 t3 23 0 750 20
$D$4 t4 149 0 730 34.2857142857

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$F$10 capacity 80000 0 70220 9780
$F$11 capacity 77200 0 76400 800
$F$12 capacity 78820 0.142857143 78820 1120
$F$13 capacity 67140 0.244897959 67140 1568
$G$2 Decision variables Total trained 200 599.3877551 200 6.3813953488
Allowable
Decrease
20
20
120
1E+030

Allowable
Decrease
1E+030
1E+030
3920
5488
0.95377129
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 23-Feb-18 10:17:59 AM

Objective
Cell Name Value
$H$6 Total cost = 147580

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$A$4 t1 0 0 147580 0 147580
$B$4 t2 28 28 147580 28 147580
$C$4 t3 23 23 147580 23 147580
$D$4 t4 149 149 147580 149 147580
 Total trained
Decision variables 200 =
t1 t2 t3 t4
9.5918367347 39.83673 1.571429 149
4-day cost
790 770 750 730 Total cost 148200.40816

capacity
day1 day2 day3 day4 capacity
300 400 400 400 79040.82 >= 70,220
440 300 400 400 76400 >= 76,400
440 440 300 400 81820 >= 81,820
440 440 440 300 67140 >= 67,140
no. to be trained
200