Microsoft Excel 14.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 3/5/2016 10:06:20 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 Seconds.
Iterations: 7 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 NonNegati

Objective Cell (Min)

Cell
Name
$D$11 TF a

Original Value Final Value

0
2424

Variable Cells
Cell
Name
$D$15 x a
$E$15 x b
$F$15 x c
$D$16 y a
$E$16 y b
$F$16 y c
$D$17 z a
$E$17 z b
$F$17 z c

Original Value Final Value

Integer
0
0 Contin
0
76 Contin
0
0 Contin
0
21 Contin
0
0 Contin
0
41 Contin
0
51 Contin
0
26 Contin
0
0 Contin

Constraints
Cell
Name
$D$18 demand a
$E$18 demand b
$F$18 demand c
$G$15 x Supply
$G$16 y Supply
$G$17 z Supply

Cell Value

Formula
72 $D$18=$D$8
102 $E$18=$E$8
41 $F$18=$F$8
76 $G$15<=$G$5
62 $G$16<=$G$6
77 $G$17<=$G$7

Status
Binding
Binding
Binding
Binding
Not Binding
Binding

Slack
0
0
0
0
20
0

ons are satisfied.

%, Assume NonNegative

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [Book1]Sheet1
Report Created: 3/5/2016 10:06:20 AM

Variable Cells
Cell
$D$15
$E$15
$F$15
$D$16
$E$16
$F$16
$D$17
$E$17
$F$17

Name
xa
xb
xc
ya
yb
yc
za
zb
zc

Final Reduced Objective Allowable Allowable

Value
Cost
Coefficient Increase Decrease
0
4
4 1.000E+030
4
76
0
8
4 1.000E+030
0
8
8 1.000E+030
8
21
0
16
0
8
0
0
24 1.000E+030
0
41
0
16
8 1.000E+030
51
0
8
4
0
26
0
16
0
4
0
16
24 1.000E+030
16

Constraints
Cell
$D$18
$E$18
$F$18
$G$15
$G$16
$G$17

Name
demand a
demand b
demand c
x Supply
y Supply
z Supply

Final Shadow Constraint Allowable Allowable

Value
Price
R.H. Side
Increase Decrease
72
16
72
20
21
102
24
102
20
21
41
16
41
20
41
76
-16
76
21
20
62
0
82 1.000E+030
20
77
-8
77
21
20

Microsoft Excel 14.0 Answer Report

Worksheet: [Book1]Sheet1
Report Created: 3/5/2016 10:10:43 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.015 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 NonNegati

Objective Cell (Min)

Cell
Name
$D$11 TF a

Original Value Final Value

2424
2424

Variable Cells
Cell
Name
$D$15 x a
$E$15 x b
$F$15 x c
$D$16 y a
$E$16 y b
$F$16 y c
$D$17 z a
$E$17 z b
$F$17 z c

Original Value Final Value

Integer
0
0 Contin
76
76 Contin
0
0 Contin
21
21 Contin
0
0 Contin
41
41 Contin
51
51 Contin
26
26 Contin
0
0 Contin

Constraints
Cell
Name
$D$18 demand a
$E$18 demand b
$F$18 demand c
$G$15 x Supply
$G$16 y Supply
$G$17 z Supply

Cell Value

Formula
72 $D$18=$D$8
102 $E$18=$E$8
41 $F$18=$F$8
76 $G$15<=$G$5
62 $G$16<=$G$6
77 $G$17<=$G$7

Status
Binding
Binding
Binding
Binding
Not Binding
Binding

Slack
0
0
0
0
20
0

ons are satisfied.

%, Assume NonNegative

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [Book1]Sheet1
Report Created: 3/5/2016 10:10:43 AM

Variable Cells
Cell
$D$15
$E$15
$F$15
$D$16
$E$16
$F$16
$D$17
$E$17
$F$17

Name
xa
xb
xc
ya
yb
yc
za
zb
zc

Final Reduced Objective Allowable Allowable

Value
Cost
Coefficient Increase Decrease
0
8
8 1.000E+030
8
76
0
8
8 1.000E+030
0
8
8 1.000E+030
8
21
0
16
0
8
0
0
24 1.000E+030
0
41
0
16
8 1.000E+030
51
0
8
8
0
26
0
16
0
8
0
16
24 1.000E+030
16

Constraints
Cell
$D$18
$E$18
$F$18
$G$15
$G$16
$G$17

Name
demand a
demand b
demand c
x Supply
y Supply
z Supply

Final Shadow Constraint Allowable Allowable

Value
Price
R.H. Side
Increase Decrease
72
16
72
20
21
102
24
102
20
21
41
16
41
20
41
76
-16
76
21
20
62
0
82 1.000E+030
20
77
-8
77
21
20

Microsoft Excel 14.0 Answer Report

Worksheet: [Book1]Sheet1
Report Created: 3/5/2016 10:11:44 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 7 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 NonNegati

Objective Cell (Min)

Cell
Name
$D$11 TF a

Original Value Final Value

2424
2424

Variable Cells
Cell
Name
$D$15 x a
$E$15 x b
$F$15 x c
$D$16 y a
$E$16 y b
$F$16 y c
$D$17 z a
$E$17 z b
$F$17 z c

Original Value Final Value

Integer
0
0 Contin
76
76 Contin
0
0 Contin
21
21 Contin
0
0 Contin
41
41 Contin
51
51 Contin
26
26 Contin
0
0 Contin

Constraints
Cell
Name
$D$18 demand a
$E$18 demand b
$F$18 demand c
$G$15 x Supply
$G$16 y Supply
$G$17 z Supply

Cell Value

Formula
72 $D$18=$D$8
102 $E$18=$E$8
41 $F$18=$F$8
76 $G$15<=$G$5
62 $G$16<=$G$6
77 $G$17<=$G$7

Status
Binding
Binding
Binding
Binding
Not Binding
Binding

Slack
0
0
0
0
20
0

ons are satisfied.

%, Assume NonNegative

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [Book1]Sheet1
Report Created: 3/5/2016 10:11:44 AM

Variable Cells
Cell
$D$15
$E$15
$F$15
$D$16
$E$16
$F$16
$D$17
$E$17
$F$17

Name
xa
xb
xc
ya
yb
yc
za
zb
zc

Final Reduced Objective Allowable Allowable

Value
Cost
Coefficient Increase Decrease
0
4
4 1.000E+030
4
76
0
8
4 1.000E+030
0
8
8 1.000E+030
8
21
0
16
0
8
0
0
24 1.000E+030
0
41
0
16
8 1.000E+030
51
0
8
4
0
26
0
16
0
4
0
16
24 1.000E+030
16

Constraints
Cell
$D$18
$E$18
$F$18
$G$15
$G$16
$G$17

Name
demand a
demand b
demand c
x Supply
y Supply
z Supply

Final Shadow Constraint Allowable Allowable

Value
Price
R.H. Side
Increase Decrease
72
16
72
20
21
102
24
102
20
21
41
16
41
20
41
76
-16
76
21
20
62
0
82 1.000E+030
20
77
-8
77
21
20

Microsoft Excel 14.0 Answer Report

Worksheet: [Book1]Sheet1
Report Created: 3/5/2016 10:12:41 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: GRG Nonlinear
Solution Time: 0 Seconds.
Iterations: 0 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Convergence 0.0001, Population Size 100, Random Seed 0, Derivatives Forward, Require Bounds
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegati
Objective Cell (Min)
Cell
Name
$D$11 TF a

Original Value Final Value

2424
2424

Variable Cells
Cell
Name
$D$15 x a
$E$15 x b
$F$15 x c
$D$16 y a
$E$16 y b
$F$16 y c
$D$17 z a
$E$17 z b
$F$17 z c

Original Value Final Value

Integer
0
0 Contin
76
76 Contin
0
0 Contin
21
21 Contin
0
0 Contin
41
41 Contin
51
51 Contin
26
26 Contin
0
0 Contin

Constraints
Cell
Name
$D$18 demand a
$E$18 demand b
$F$18 demand c
$G$15 x Supply
$G$16 y Supply
$G$17 z Supply

Cell Value

Formula
72 $D$18=$D$8
102 $E$18=$E$8
41 $F$18=$F$8
76 $G$15<=$G$5
62 $G$16<=$G$6
77 $G$17<=$G$7

Status
Binding
Binding
Binding
Binding
Not Binding
Binding

Slack
0
0
0
0
20
0

ons are satisfied.

ward, Require Bounds

%, Assume NonNegative

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [Book1]Sheet1
Report Created: 3/5/2016 10:12:41 AM

Variable Cells
Cell
$D$15
$E$15
$F$15
$D$16
$E$16
$F$16
$D$17
$E$17
$F$17

Name
xa
xb
xc
ya
yb
yc
za
zb
zc

Final
Reduced
Value
Gradient
0 7.999999157
76
0
0 8.000001466
21
0
0 -9.82078E-007
41
0
51
0
26
0
0 16.000001632

Constraints
Cell
$D$18
$E$18
$F$18
$G$15
$G$16
$G$17

Name
demand a
demand b
demand c
x Supply
y Supply
z Supply

Final
Value
72
102
41
76
62
77

Lagrange
Multiplier
16.000000937
23.999999753
15.999999343
-16.000000408
0
-8.000000766

Microsoft Excel 14.0 Answer Report

Worksheet: [Book1]Sheet1
Report Created: 3/5/2016 10:13:13 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 7 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 NonNegati

Objective Cell (Min)

Cell
Name
$D$11 TF a

Original Value Final Value

2424
2424

Variable Cells
Cell
Name
$D$15 x a
$E$15 x b
$F$15 x c
$D$16 y a
$E$16 y b
$F$16 y c
$D$17 z a
$E$17 z b
$F$17 z c

Original Value Final Value

Integer
0
0 Contin
76
76 Contin
0
0 Contin
21
21 Contin
0
0 Contin
41
41 Contin
51
51 Contin
26
26 Contin
0
0 Contin

Constraints
Cell
Name
$D$18 demand a
$E$18 demand b
$F$18 demand c
$G$15 x Supply
$G$16 y Supply
$G$17 z Supply

Cell Value

Formula
72 $D$18=$D$8
102 $E$18=$E$8
41 $F$18=$F$8
76 $G$15<=$G$5
62 $G$16<=$G$6
77 $G$17<=$G$7

Status
Binding
Binding
Binding
Binding
Not Binding
Binding

Slack
0
0
0
0
20
0

ons are satisfied.

%, Assume NonNegative

Microsoft Excel 14.0 Answer Report

Worksheet: [Book1]Sheet1
Report Created: 3/5/2016 10:14:10 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.015 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 NonNegati

Objective Cell (Min)

Cell
Name
$D$11 TF a

Original Value Final Value

2424
2424

Variable Cells
Cell
Name
$D$15 x a
$E$15 x b
$F$15 x c
$D$16 y a
$E$16 y b
$F$16 y c
$D$17 z a
$E$17 z b
$F$17 z c

Original Value Final Value

Integer
0
0 Contin
76
76 Contin
0
0 Contin
21
21 Contin
0
0 Contin
41
41 Contin
51
51 Contin
26
26 Contin
0
0 Contin

Constraints
Cell
Name
$D$18 demand a
$E$18 demand b
$F$18 demand c
$G$15 x Supply
$G$16 y Supply
$G$17 z Supply

Cell Value

Formula
72 $D$18=$D$8
102 $E$18=$E$8
41 $F$18=$F$8
76 $G$15<=$G$5
62 $G$16<=$G$6
77 $G$17<=$G$7

Status
Binding
Binding
Binding
Binding
Not Binding
Binding

Slack
0
0
0
0
20
0

ons are satisfied.

%, Assume NonNegative

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [Book1]Sheet1
Report Created: 3/5/2016 10:14:10 AM

Variable Cells
Cell
$D$15
$E$15
$F$15
$D$16
$E$16
$F$16
$D$17
$E$17
$F$17

Name
xa
xb
xc
ya
yb
yc
za
zb
zc

Final Reduced Objective Allowable Allowable

Value
Cost
Coefficient Increase Decrease
0
25
25 1.000E+030
25
76
0
8
8 1.000E+030
0
8
8 1.000E+030
8
21
0
16
0
8
0
0
24 1.000E+030
0
41
0
16
8 1.000E+030
51
0
8
8
0
26
0
16
0
8
0
16
24 1.000E+030
16

Constraints
Cell
$D$18
$E$18
$F$18
$G$15
$G$16
$G$17

Name
demand a
demand b
demand c
x Supply
y Supply
z Supply

Final Shadow Constraint Allowable Allowable

Value
Price
R.H. Side
Increase Decrease
72
16
72
20
21
102
24
102
20
21
41
16
41
20
41
76
-16
76
21
20
62
0
82 1.000E+030
20
77
-8
77
21
20

Microsoft Excel 14.0 Answer Report

Worksheet: [Book1]Sheet1
Report Created: 3/5/2016 10:16:43 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 7 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 NonNegati

Objective Cell (Min)

Cell
Name
$D$11 TF a

Original Value Final Value

2424
2424

Variable Cells
Cell
Name
$D$15 x a
$E$15 x b
$F$15 x c
$D$16 y a
$E$16 y b
$F$16 y c
$D$17 z a
$E$17 z b
$F$17 z c

Original Value Final Value

Integer
0
0 Contin
76
76 Contin
0
0 Contin
21
21 Contin
0
0 Contin
41
41 Contin
51
51 Contin
26
26 Contin
0
0 Contin

Constraints
Cell
Name
$D$18 demand a
$E$18 demand b
$F$18 demand c
$G$15 x Supply
$G$16 y Supply
$G$17 z Supply

Cell Value

Formula
72 $D$18=$D$8
102 $E$18=$E$8
41 $F$18=$F$8
76 $G$15<=$G$5
21 $G$16<=$G$6
77 $G$17<=$G$7

Status
Binding
Binding
Binding
Binding
Not Binding
Binding

Slack
0
0
0
0
61
0

ons are satisfied.

%, Assume NonNegative

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [Book1]Sheet1
Report Created: 3/5/2016 10:16:44 AM

Variable Cells
Cell
$D$15
$E$15
$F$15
$D$16
$E$16
$F$16
$D$17
$E$17
$F$17

Name
xa
xb
xc
ya
yb
yc
za
zb
zc

Final Reduced Objective Allowable Allowable

Value
Cost
Coefficient Increase Decrease
0
4
4 1.000E+030
4
76
0
8
4 1.000E+030
0
8
8 1.000E+030
8
21
0
16
0
8
0
0
24 1.000E+030
0
41
0
16
8 1.000E+030
51
0
8
4
0
26
0
16
0
4
0
16
24 1.000E+030
16

Constraints
Cell
$D$18
$E$18
$F$18
$G$15
$G$16
$G$17

Name
demand a
demand b
demand c
x Supply
y Supply
z Supply

Final Shadow Constraint Allowable Allowable

Value
Price
R.H. Side
Increase Decrease
72
16
72
61
21
102
24
102
51
21
41
16
41 1.000E+030
41
76
-16
76
21
51
21
0
82 1.000E+030
61
77
-8
77
21
51

Microsoft Excel 14.0 Answer Report

Worksheet: [Book1]Sheet1
Report Created: 3/5/2016 10:28:08 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 Seconds.
Iterations: 7 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 NonNegati

Objective Cell (Min)

Cell
Name
$D$11 TF a

Original Value Final Value

1768
2752

Variable Cells
Cell
Name
$D$15 x a
$E$15 x b
$F$15 x c
$D$16 y a
$E$16 y b
$F$16 y c
$D$17 z a
$E$17 z b
$F$17 z c

Original Value Final Value

Integer
0
0 Contin
76
35 Contin
0
41 Contin
21
62 Contin
0
0 Contin
0
0 Contin
51
10 Contin
26
67 Contin
0
0 Contin

Constraints
Cell
Name
$D$18 demand a
$E$18 demand b
$F$18 demand c
$G$15 x Supply
$G$16 y Supply
$G$17 z Supply

Cell Value

Formula
72 $D$18=$D$8
102 $E$18=$E$8
41 $F$18=$F$8
76 $G$15<=$G$5
62 $G$16<=$G$6
77 $G$17<=$G$7

Status
Binding
Binding
Binding
Binding
Not Binding
Binding

Slack
0
0
0
0
20
0

ons are satisfied.

%, Assume NonNegative

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [Book1]Sheet1
Report Created: 3/5/2016 10:28:09 AM

Variable Cells
Cell
$D$15
$E$15
$F$15
$D$16
$E$16
$F$16
$D$17
$E$17
$F$17

Name
xa
xb
xc
ya
yb
yc
za
zb
zc

Final Reduced Objective Allowable Allowable

Value
Cost
Coefficient Increase Decrease
0
4
4 1.000E+030
4
35
0
8
4
8
41
0
8
8 1.000E+030
62
0
16
0
8
0
0
24 1.000E+030
0
0
99975
99999 1.000E+030
99975
10
0
8
4
0
67
0
16
0
4
0
8
24 1.000E+030
8

Constraints
Cell
$D$18
$E$18
$F$18
$G$15
$G$16
$G$17

Name
demand a
demand b
demand c
x Supply
y Supply
z Supply

Final Shadow Constraint Allowable Allowable

Value
Price
R.H. Side
Increase Decrease
72
16
72
20
62
102
24
102
10
62
41
24
41
10
41
76
-16
76
62
10
62
0
82 1.000E+030
20
77
-8
77
62
10

Project Loca
x
y
z
demand

TF

Project Loca
x
y
z
demand

b
4
16
8
72

c
8
24
16
102

Supply
8
99999
24
41

76
82
77

2752

b
0
62
10
72

c
35
0
67
102

Supply
41
0
0
41

76
62
77