Microsoft Excel 16.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 15-12-2021 04:04:20 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Solver Options

Objective Cell (Max)

Cell Name Original Value Final Value
$Q$21 Z=C1*X1+C2*X2 R3 0 129.454545455

Variable Cells
Cell Name Original Value Final Value Integer
$M$22 Variables CO5 0 1.05454545455 Contin
$N$22 Variables CO6 0 1.12727272727 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$P$26 coefficient of euation 1 LHS 14 $P$26<=$Q$26 Binding 0
$P$27 coefficient of euation 2 LHS 10 $P$27<=$Q$27 Binding 0
$P$28 coefficient of euation 3 LHS 16.5454545455 $P$28<=$Q$28 Not Binding 3.454545455
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 15-12-2021 04:04:20 PM

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$M$22 Variables CO5 1.054545455 0 80 10
$N$22 Variables CO6 1.127272727 0 40 240

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$P$26 coefficient of euation 1 LHS 14 8.727272727 14 12.66666667
$P$27 coefficient of euation 2 LHS 10 0.727272727 10 2.714285714
$P$28 coefficient of euation 3 LHS 16.54545455 0 20 1E+030
 Allowable
Decrease
68.57142857
4.444444444

Allowable
Decrease
8.285714286
6.888888889
3.454545455
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 15-12-2021 04:04:20 PM

Objective
Cell Name Value
$Q$21 Z=C1*X1+C2*X2 R3 129.4545455

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$M$22 Variables CO5 1.054545455 0 45.09090909 #N/A #N/A
$N$22 Variables CO6 1.127272727 0 84.36363636 #N/A #N/A
 Maximize
Z=80X1 + 40X2

Constraints
9X1 + 4X2 <=14
2X1 + 7X2 <= 10
5X1 + 10X2 <= 20
X1,X2,X3 >0

ANSWER
Cost Coefficient C1 C2 Z=C1*X1+C2*X2
Variables X1 X2

Constraints equations LHS RHS

coefficient of euation 1 CO1 CO2 CO1*X1+CO2*X2 R1
coefficient of euation 2 CO3 CO4 CO3*X1+CO4*X2 R2
coefficient of euation 3 CO5 CO6 CO5*X1+CO6*X2 R3

Cost Coefficient 80 40 Z=C1*X1+C2*X2 129.4545

Variables 1.054545 1.127273

Constraints equations LHS RHS

coefficient of euation 1 9 4 14 14
coefficient of euation 2 2 7 10 10
coefficient of euation 3 5 10 16.545454545455 20