Microsoft Excel 15.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 25-02-2018 15:32:41
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.062 Seconds.
Iterations: 13 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
$I$13 total cost 0 920

Variable Cells
Cell Name Original Value Final Value Integer
$B$3 S1 D1 0 20 Contin
$C$3 S1 D2 0 20 Contin
$D$3 S1 D3 0 0 Contin
$E$3 S1 D4 0 0 Contin
$B$4 S2 D1 0 0 Contin
$C$4 S2 D2 0 0 Contin
$D$4 S2 D3 0 10 Contin
$E$4 S2 D4 0 50 Contin
$B$5 S3 D1 0 0 Contin
$C$5 S3 D2 0 10 Contin
$D$5 S3 D3 0 40 Contin
$E$5 S3 D4 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$B$7 FULFILLED D1 20 $B$7=$B$6 Binding 0
$C$7 FULFILLED D2 30 $C$7=$C$6 Binding 0
$D$7 FULFILLED D3 50 $D$7=$D$6 Binding 0
$E$7 FULFILLED D4 50 $E$7=$E$6 Binding 0
$G$3 S1 SHIPPED 40 $G$3=$F$3 Binding 0
$G$4 S2 SHIPPED 60 $G$4=$F$4 Binding 0
$G$5 S3 SHIPPED 50 $G$5=$F$5 Binding 0
$B$3 S1 D1 20 $B$3>=0 Not Binding 20
$C$3 S1 D2 20 $C$3>=0 Not Binding 20
$D$3 S1 D3 0 $D$3>=0 Binding 0
$E$3 S1 D4 0 $E$3>=0 Binding 0
$B$4 S2 D1 0 $B$4>=0 Binding 0
$C$4 S2 D2 0 $C$4>=0 Binding 0
$D$4 S2 D3 10 $D$4>=0 Not Binding 10
$E$4 S2 D4 50 $E$4>=0 Not Binding 50
$B$5 S3 D1 0 $B$5>=0 Binding 0
$C$5 S3 D2 10 $C$5>=0 Not Binding 10
$D$5 S3 D3 40 $D$5>=0 Not Binding 40
$E$5 S3 D4 0 $E$5>=0 Binding 0
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 25-02-2018 15:32:41

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$3 S1 D1 20 0 4 0 1E+030
$C$3 S1 D2 20 0 6 2 0
$D$3 S1 D3 0 3 8 1E+030 3
$E$3 S1 D4 0 2 8 1E+030 2
$B$4 S2 D1 0 1 6 1E+030 1
$C$4 S2 D2 0 1 8 1E+030 1
$D$4 S2 D3 10 0 6 1 1
$E$4 S2 D4 50 0 7 1 1E+030
$B$5 S3 D1 0 0 5 1E+030 0
$C$5 S3 D2 10 0 7 0 2
$D$5 S3 D3 40 0 6 1 1
$E$5 S3 D4 0 1 8 1E+030 1

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$7 FULFILLED D1 20 5 20 0 10
$C$7 FULFILLED D2 30 7 30 0 10
$D$7 FULFILLED D3 50 6 50 0 10
$E$7 FULFILLED D4 50 7 50 0 50
$G$3 S1 SHIPPED 40 -1 40 10 0
$G$4 S2 SHIPPED 60 0 60 0 1E+030
$G$5 S3 SHIPPED 50 0 50 10 0
 D1 D2 D3 D4 AVAILABILITY SHIPPED
S1 20 20 0 0 40 40
S2 0 0 10 50 60 60
S3 0 10 40 0 50 50
DEMAND 20 30 50 50 150
FULFILLED 20 30 50 50

D1 D2 D3 D4 AVAILABILITY total cost 920

S1 4 6 8 8 40
S2 6 8 6 7 60
S3 5 7 6 8 50
DEMAND 20 30 50 50 150