Microsoft Excel 16.

0 Answer Report
Worksheet: [Book7.xlsx]Sheet1
Report Created: 8/19/2019 12:07:48 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 Seconds.
Iterations: 9 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
$F$18 obj. val. x1r 1.82 6300

Variable Cells
Cell Name Original Value Final Value Integer
$F$5 x1r 1 2500 Contin
$G$5 x2r 1 5500 Contin
$H$5 x3r 1 2000 Contin
$I$5 x1p 1 2500 Contin
$J$5 x2p 1 4500 Contin
$K$5 x3p 1 3000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$L$11 1500 $L$11>=$N$11 Not Binding 1500
$L$12 0 $L$12<=$N$12 Binding 0
$L$13 -4.5474735E-13 $L$13>=$N$13 Binding 0
$L$14 4.54747351E-13 $L$14<=$N$14 Binding 0
$L$15 4.54747351E-13 $L$15<=$N$15 Binding 0
$L$16 10000 $L$16>=$N$16 Binding 0
$L$7 5000 $L$7<=$N$7 Binding 0
$L$8 10000 $L$8<=$N$8 Binding 0
$L$9 5000 $L$9<=$N$9 Not Binding 5000
$L$10 -500 $L$10<=$N$10 Not Binding 500
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book7.xlsx]Sheet1
Report Created: 8/19/2019 12:07:49 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$F$5 x1r 2500 0 0.4 0.43 0
$G$5 x2r 5500 0 0.3 0 1.312
$H$5 x3r 2000 0 0.06 0.6142857143 0.2285714286
$I$5 x1p 2500 0 0.5 0 0.43
$J$5 x2p 4500 0 0.4 1E+030 0
$K$5 x3p 3000 0 0.16 1E+030 0.16

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$L$11 1500 0 0 1500 1E+030
$L$12 0 0.2285714286 0 2333.3333333 1400
$L$13 -4.547474E-13 0 0 0 1E+030
$L$14 4.5474735E-13 0 0 0 2500
$L$15 4.5474735E-13 0.2285714286 0 0 2100
$L$16 10000 -0.1228571429 10000 8750 8750
$L$7 5000 0.5685714286 5000 777.77777778 3888.8888889
$L$8 10000 0.4685714286 10000 7000 1400
$L$9 5000 0 10000 1E+030 5000
$L$10 -500 0 0 1E+030 500
Microsoft Excel 16.0 Limits Report
Worksheet: [Book7.xlsx]Sheet1
Report Created: 8/19/2019 12:07:49 PM

Objective
Cell Name Value
$F$18 obj. val. x1r 6300

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$F$5 x1r 2500 2500 6300 2500 6300
$G$5 x2r 5500 5500 6300 5500 6300
$H$5 x3r 2000 2000 6300 2000 6300
$I$5 x1p 2500 2500 6300 2500 6300
$J$5 x2p 4500 4500 6300 4500 6300
$K$5 x3p 3000 3000 6300 3000 6300
 x1r x2r x3r x1p x2p
obj. f(x) 0.4 0.3 0.06 0.5 0.4
2500 5500 2000 2500 4500

1 1
1 1
1
0.7 -0.3 -0.3
-0.4 0.6 -0.4
-0.2 -0.2 0.8
0.75 -0.25
-0.45 0.55
-0.3 -0.3
1 1 1

obj. val. 6300

x3p
0.16
3000

5000 <= 5000

10000 <= 10000
1 5000 <= 10000
-500 <= 0
1500 >= 0
0 <= 0
-0.25 -4.55E-13 >= 0
-0.45 4.547E-13 <= 0
0.7 4.547E-13 >= 0
10000 >= 10000