Microsoft Excel 16.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 2/6/2022 2:54:09 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.078 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 (Max)

Cell Name Original Value Final Value
$K$16 Z 0 64625

Variable Cells
Cell Name Original Value Final Value Integer
$C$16 X1 0 800 Contin
$D$16 X2 0 750 Contin
$E$16 X3 0 387.5 Contin
$F$16 X4 0 500 Contin
$G$16 S1 0 0 Contin
$H$16 S2 0 0 Contin
$I$16 S3 0 212.5 Contin
$J$16 S4 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$K$10 C5 800 $K$10=$M$10 Binding 0
$K$11 C6 750 $K$11=$M$11 Binding 0
$K$12 C7 600 $K$12=$M$12 Binding 0
$K$13 C8 500 $K$13=$M$13 Binding 0
$K$6 C1 636.875 $K$6<=$M$6 Not Binding 363.125
$K$7 C2 628.75 $K$7<=$M$7 Not Binding 371.25
$K$8 C3 1000 $K$8<=$M$8 Binding 0
$K$9 C4 296.25 $K$9<=$M$9 Not Binding 703.75
NonNegative
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 2/6/2022 2:54:10 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$16 X1 800 0 30 1E+030 11.25
$D$16 X2 750 0 40 1E+030 22.5
$E$16 X3 387.5 0 20 2.7272727273 30
$F$16 X4 500 0 10 1E+030 1.5
$G$16 S1 0 -11.25 -15 11.25 1E+030
$H$16 S2 0 -22.5 -20 22.5 1E+030
$I$16 S3 212.5 0 -10 30 2.7272727273
$J$16 S4 0 -1.5 -8 1.5 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$K$10 C5 800 -3.75 800 344.44444444 188.88888889
$K$11 C6 750 2.5 750 310 170
$K$12 C7 600 -10 600 1E+030 212.5
$K$13 C8 500 -6.5 500 704.54545455 386.36363636
$K$6 C1 636.875 0 1000 1E+030 363.125
$K$7 C2 628.75 0 1000 1E+030 371.25
$K$8 C3 1000 75 1000 85 155
$K$9 C4 296.25 0 1000 1E+030 703.75
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 2/6/2022 2:54:10 PM

Objective
Cell Name Value
$K$16 Z 64625

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$16 X1 800 800 64625 800 64625
$D$16 X2 750 750 64625 750 64625
$E$16 X3 387.5 387.5 64625 387.5 64625
$F$16 X4 500 500 64625 500 64625
$G$16 S1 0 0 64625 0 64625
$H$16 S2 0 0 64625 0 64625
$I$16 S3 212.5 212.5 64625 212.5 64625
$J$16 S4 0 5.684342E-14 64625 5.684342E-14 64625
 X1 X2 X3 X4 S1 S2 S3
Objective function 30 40 20 10 -15 -20 -10

Constraints C1 0.3 0.3 0.25 0.15 0 0 0

C2 0.25 0.35 0.3 0.1 0 0 0
C3 0.45 0.5 0.4 0.22 0 0 0
C4 0.15 0.15 0.1 0.05 0 0 0
C5 1 0 0 0 1 0 0
C6 0 1 0 0 0 1 0
C7 0 0 1 0 0 0 1
C8 0 0 0 1 0 0 0

X1 X2 X3 X4 S1 S2 S3
800 750 387.5 500 0 0 212.5
S4
-8

0 636.875 <= 1000

0 628.75 <= 1000
0 1000 <= 1000
0 296.25 <= 1000
0 800 = 800
0 750 = 750
0 600 = 600
1 500 = 500

S4 Z
0 64625