Microsoft Excel 16.

0 Answer Report
Worksheet: [wangdoo.xlsx]Sheet1
Report Created: 08-09-2020 11:16:30
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.015 Seconds.
Iterations: 2 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
$E$13Value 120.09 120.09

Variable Cells
Cell Name Original Value Final Value Integer
$C$6 Rice 13.5 13.5 Contin
$D$6 Vegetable 7.5 7.5 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$E$7 Water 48 $E$7<=$G$7 Binding 0
$E$8 Labour 36 $E$8<=$G$8 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [wangdoo.xlsx]Sheet1
Report Created: 08-09-2020 11:16:30

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$6 Rice 13.5 0 3.34 26.66 0.0066666667
$D$6 Vegetable 7.5 0 10 0.02 8.8866666667

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$7 Water 48 0.0025 48 60 36
$E$8 Labour 36 3.3325 36 108 20
Microsoft Excel 16.0 Limits Report
Worksheet: [wangdoo.xlsx]Sheet1
Report Created: 08-09-2020 11:16:30

Objective
Cell Name Value
$E$13 Value 120.09

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$6 Rice 13.5 0 75 13.5 120.09
$D$6 Vegetable 7.5 0 45.09 7.5 120.09
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [wangdoo.xlsx]Sheet1
Report Created: 08-09-2020 11:17:41

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$6 Rice 13.875 0 3.34 26.66 0.0066666667
$D$6 Vegetable 7.375 0 10 0.02 8.8866666667

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$7 Water 49 0.0025 49 59 37
$E$8 Labour 36 3.3325 36 111 19.666666667
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [wangdoo.xlsx]Sheet1
Report Created: 08-09-2020 11:18:18

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$6 Rice 13.5 0 3.34 26.66 0.0066666667
$D$6 Vegetable 7.5 0 10 0.02 8.8866666667

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$7 Water 48 0.0025 48 17.333333333 36
$E$8 Labour 36 3.3325 36 33.333333333 20
$E$9 13.5 0 20 1E+030 6.5
$E$10 7.5 0 20 1E+030 12.5
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [wangdoo.xlsx]Sheet1
Report Created: 08-09-2020 11:18:49

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$6 Rice 13.5 0 3.34 26.66 0.0066666667
$D$6 Vegetable 7.5 0 10 0.02 8.8866666667

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$7 Water 48 0.0025 48 17.333333333 36
$E$8 Labour 36 3.3325 36 33.333333333 20
$E$9 Rice Land 13.5 0 20 1E+030 6.5
$E$10 Veg Land 7.5 0 20 1E+030 12.5
 20

Rice Vegetable
13.5 7.5 18
Water 3 1 48 <= 48
Labour 1 3 36 <= 36
Rice Land 1 13.5 <= 20 16
Veg Land 1 7.5 <= 20

Objective Rice Vegetable Value 14

3.34 10 120.09

12

10

0
0 1 2 3
0

8 cons 20
slope 2.994012
Rice Labour Water Land Obj
6 0 12 48 20 20
1 11.66667 45 19 17.00599
2 11.33333 42 18 14.01198
4 3 11 39 17 11.01796
4 10.66667 36 16 8.023952
5 10.33333 33 15 5.02994
2 6 10 30 14 2.035928
7 9.666667 27 13 -0.958084
8 9.333333 24 12 -3.952096
0 9 9 21 11 -6.946108
10 8.666667 18 10 -9.94012
11 8.333333 15 9 -12.93413
8 12 8 12 8 -15.92814
13 7.666667 9 7 -18.92216
14 7.333333 6 6 -21.91617
6 15 7 3 5 -24.91018
16 6.666667 0 4 -27.90419
17 6.333333 -3 3 -30.8982
4 18 6 -6 2 -33.89222
19 5.666667 -9 1 -36.88623
20 5.333333 -12 0 -39.88024
2

0
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20

Labour Water Obj Land