Microsoft Excel 16.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 8/6/2023 1:22:37 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 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 NonNegative

Objective Cell (Max)

Variable Cells
Cell Name Original Value Final Value Integer
$F$18 0 0 Contin
$G$18 0 0 Contin
$H$18 0 0 Contin
$I$18 0 0 Contin
$J$18 0 0 Contin
$K$18 0 0 Contin
$F$19 0 0 Contin
$G$19 0 2000 Contin
$H$19 0 0 Contin
$I$19 0 0 Contin
$J$19 0 0 Contin
$K$19 0 0 Contin
$F$20 0 1000 Contin
$G$20 0 0 Contin
$H$20 0 3000 Contin
$I$20 0 0 Contin
$J$20 0 0 Contin
$K$20 0 0 Contin
$F$21 0 0 Contin
$G$21 0 0 Contin
$H$21 0 0 Contin
$I$21 0 4000 Contin
$J$21 0 0 Contin
$K$21 0 0 Contin
$F$22 0 0 Contin
 $G$22 0 0 Contin
$H$22 0 0 Contin
$I$22 0 0 Contin
$J$22 0 5000 Contin
$K$22 0 0 Contin
$F$23 0 0 Contin
$G$23 0 0 Contin
$H$23 0 0 Contin
$I$23 0 0 Contin
$J$23 0 0 Contin
$K$23 0 6000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$24 1000 $F$24<=$F$26 Binding 0
$G$24 2000 $G$24<=$G$26 Binding 0
$H$24 3000 $H$24<=$H$26 Binding 0
$I$24 4000 $I$24<=$I$26 Binding 0
$J$24 5000 $J$24<=$J$26 Binding 0
$K$24 6000 $K$24<=$K$26 Binding 0
$L$18 0 $L$18<=$N$18 Not Binding 6000
$L$19 2000 $L$19<=$N$19 Not Binding 4000
$L$20 4000 $L$20<=$N$20 Not Binding 2000
$L$21 4000 $L$21<=$N$21 Not Binding 2000
$L$22 5000 $L$22<=$N$22 Not Binding 1000
$L$23 6000 $L$23<=$N$23 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 8/6/2023 1:22:37 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$F$18 0 -4470 30730 4470 1E+030
$G$18 0 -4120 27160 4120 1E+030
$H$18 0 -4150 25690 4150 1E+030
$I$18 0 -3700 24220 3700 1E+030
$J$18 0 -4310 26250 4310 1E+030
$K$18 0 -3560 22680 3560 1E+030
$F$19 0 -160 35040 160 1E+030
$G$19 2000 0 31280 1E+030 0
$H$19 0 -480 29360 480 1E+030
$I$19 0 -400 27520 400 1E+030
$J$19 0 -720 29840 720 1E+030
$K$19 0 -480 25760 480 1E+030
$F$20 1000 0 35200 1E+030 160
$G$20 0 0 31280 0 1E+030
$H$20 3000 0 29840 1E+030 480
$I$20 0 -80 27840 80 1E+030
$J$20 0 -480 30080 480 1E+030
$K$20 0 0 26240 80 160
$F$21 0 -320 34880 320 1E+030
$G$21 0 -400 30880 400 1E+030
$H$21 0 -720 29120 720 1E+030
$I$21 4000 0 27920 1E+030 80
$J$21 0 -480 30080 480 1E+030
$K$21 0 -160 26080 160 1E+030
$F$22 0 -240 34960 240 1E+030
$G$22 0 -560 30720 560 1E+030
$H$22 0 -480 29360 480 1E+030
$I$22 0 -80 27840 80 1E+030
$J$22 5000 0 30560 1E+030 240
$K$22 0 -160 26080 160 1E+030
$F$23 0 -400 34880 400 1E+030
$G$23 0 -480 30880 480 1E+030
$H$23 0 -720 29200 720 1E+030
$I$23 0 -480 27520 480 1E+030
$J$23 0 -240 30400 240 1E+030
$K$23 6000 0 26320 1E+030 80
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$24 1000 35200 1000 2000 1000
$G$24 2000 31280 2000 4000 2000
$H$24 3000 29840 3000 2000 3000
$I$24 4000 27920 4000 2000 4000
$J$24 5000 30560 5000 1000 5000
$K$24 6000 26240 6000 2000 0
$L$18 0 0 6000 1E+030 6000
$L$19 2000 0 6000 1E+030 4000
$L$20 4000 0 6000 1E+030 2000
$L$21 4000 0 6000 1E+030 2000
$L$22 5000 0 6000 1E+030 1000
$L$23 6000 80 6000 0 2000
PP 1 2 3 4
Lease Rent 45000 40000 38000 36000
Tax rate (%) 30% 40% 20% 40%
R&T 1 2 3 4
R&T Cost 800 700 600 900

1 2 3 4
1 $300 $400 $500 $600
2 $500 $200 $600 $900
3 $400 $300 $100 $600
4 $500 $500 $700 $200
5 $600 $900 $600 $500
6 $700 $700 $800 $900

PP 1 2 3 4
1 0 0 0 0
2 0 2000 0 0
3 1000 0 3000 0
4 0 0 0 4000
5 0 0 0 0
6 0 0 0 0
1000 2000 3000 4000
<= <= <= <=
1000 2000 3000 4000

1 2 3 4
1 $30,730 $27,160 $25,690 $24,220
2 $35,040 $31,280 $29,360 $27,520
3 $35,200 $31,280 $29,840 $27,840
4 $34,880 $30,880 $29,120 $27,920
5 $34,960 $30,720 $29,360 $27,840
6 $34,880 $30,880 $29,200 $27,520
 5 6
39000 34000
35% 20%
5 6
700 700

5 6
$700 $800
$1,000 $1,100
$800 $600
$500 $500
$100 $700 609680000
$300 $400

5 6

0 0 0 <= 6000
0 0 2000 <= 6000
0 0 4000 <= 6000
0 0 4000 <= 6000
5000 0 5000 <= 6000
0 6000 6000 <= 6000
5000 6000
<= <=
5000 6000

5 6
$26,250 $22,680
$29,840 $25,760
$30,080 $26,240
$30,080 $26,080
$30,560 $26,080
$30,400 $26,320