Microsoft Excel 14.

0 Answer Report
Worksheet: [New Microsoft Office Excel Worksheet.xlsx]Sheet1
Report Created: 10/3/2013 3:57:53 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.046 Seconds.
Iterations: 5 Subproblems: 0
Solver Options
Max Time 100 sec, Iterations 100, Precision 0.000000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 5%, Solve Without Integer Constraints, Assum

Objective Cell (Min)

Cell
Name
$H$11 Objective Function Total Profit

Original Value
39.95811027

Final Value
39.95811027

Variable Cells
Cell
Name
$B$9 Decision Values x1
$C$9 Decision Values x2
$D$9 Decision Values x3
$E$9 Decision Values x4
$F$9 Decision Values x5
$G$9 Decision Values x6

Original Value
0
0.307692308
0.462477693
0.792899408
0
0

Final Value

Constraints
Cell
Name
$H$14 C1 Total Profit
$H$15 C2 Total Profit
$H$16 C3 Total Profit
$H$17 C4 Total Profit
$H$18 C5 Total Profit
$H$19 C6 Total Profit

Cell Value
0.358957453
0.14
0.08
0.421042547
0.421042547
1

0
0.307692308
0.462477693
0.792899408
0
0

Formula
$H$14>=$J$14
$H$15<=$J$15
$H$16<=$J$16
$H$17>=$J$17
$H$18<=$J$18
$H$19=$J$19

Integer
Contin
Contin
Contin
Contin
Contin
Contin

Status
Not Binding
Binding
Binding
Not Binding
Not Binding
Binding

Slack
0.138957453
0
0
0.071042547
0.228957453
0

Integer Constraints, Assume NonNegative

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [New Microsoft Office Excel Worksheet.xlsx]Sheet1
Report Created: 10/3/2013 3:57:53 PM

Variable Cells
Cell
$B$9
$C$9
$D$9
$E$9
$F$9
$G$9

Name
Decision Values x1
Decision Values x2
Decision Values x3
Decision Values x4
Decision Values x5
Decision Values x6

Final
Value
0
0.307692308
0.462477693
0.792899408
0
0

Reduced
Objective
Allowable
Allowable
Cost
Coefficient
Increase
Decrease
8.590494975
26
1E+30 8.590494975
0
24 9.09832651
1E+30
0
31
1E+30 4.260996119
0
23 2.367475292 15.28835979
3.712313328
22
1E+30 3.712313328
5.948905795
25
1E+30 5.948905795

Constraints
Cell
$H$14
$H$15
$H$16
$H$17
$H$18
$H$19

Name
C1 Total Profit
C2 Total Profit
C3 Total Profit
C4 Total Profit
C5 Total Profit
C6 Total Profit

Final
Shadow
Constraint
Value
Price
R.H. Side
0.358957453
0
0.22
0.14 -35.04273504
0.14
0.08 -54.27820043
0.08
0.421042547
0
0.35
0.421042547
0
0.65
1 49.20634921
1

Allowable
Allowable
Increase
Decrease
0.138957453
1E+30
0.044688054 0.103076923
0.048043064
0.08
0.071042547
1E+30
1E+30 0.228957453
0.300506657 0.093243343

Microsoft Excel 14.0 Limits Report

Worksheet: [New Microsoft Office Excel Worksheet.xlsx]Sheet1
Report Created: 10/3/2013 3:57:53 PM

Objective
Cell
Name
$H$11 Objective Function Total Profit

Cell
$B$9
$C$9
$D$9
$E$9
$F$9
$G$9

Variable
Name
Decision Values x1
Decision Values x2
Decision Values x3
Decision Values x4
Decision Values x5
Decision Values x6

Value
39.95811027

Value

Lower
Limit

0
0.307692308
0.462477693
0.792899408
0
0

0
0.307692308
0.462477693
0.792899408
0
0

Objective
Result
39.95811027
39.95811027
39.95811027
39.95811027
39.95811027
39.95811027

Upper
Limit
0
0.307692308
0.462477693
0.792899408
0
0

Objective
Result
39.95811027
39.95811027
39.95811027
39.95811027
39.95811027
39.95811027

Decision Variables
Decision Values
Objective Function
Constraints
C1
C2
C3
C4
C5
C6

x1

x2
x3
x4
x5
0 0.307692 0.462478 0.792899

x6
0

26

24

31

23

22

Total Profit
25 39.95811

0.18
0.14
0.16
0.15
0.15
0.63

0.4
0.12
0.26
0.08
0.08
0.86

0.15
0
0
0.48
0.48
0.63

0.21
0.13
0
0.22
0.22
0.56

0
0.25
0.1
0.31
0.31
0.66

0.13 0.358957
0.19
0.14
0.17
0.08
0.22 0.421043
0.22 0.421043
0.71
1

Total Profit

>=
<=
<=
>=
<=
=

0.22
0.14
0.08
0.35
0.65
1