Microsoft Excel 15.

0 Answer Report
Worksheet: [18-Feb-Weedwacker.xlsx]Sheet1
Report Created: 2/17/2014 11:23:11 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.031 Seconds.
Iterations: 4 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 (Min)

Cell
Name
$F$5

Original Value
196875000

Final Value
313500000

Variable Cells
Cell
Name
$B$5 Electric In
$C$5 Gas In
$D$5 Electric Out
$E$5 Gas out

Original Value
25000
0
0
6250

Final Value
25000
0
5000
15000

Constraints
Cell
Name
$F$11 production
$F$12 assembly
$F$13 packaging
$F$14
$F$15 electric
$F$16 gas

Cell Value
10000
7500
2500
-11000
30000
15000

Formula
$F$11<=$I$11
$F$12<=$I$12
$F$13<=$I$13
$F$14<=$I$14
$F$15=$I$15
$F$16=$I$16

Integer
Contin
Contin
Contin
Contin

Status
Binding
Not Binding
Not Binding
Not Binding
Binding
Binding

Slack
0
142500
2500
11000
0
0

NonNegative

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [18-Feb-Weedwacker.xlsx]Sheet1
Report Created: 2/17/2014 11:23:11 PM

Variable Cells
Cell
$B$5
$C$5
$D$5
$E$5

Name
Electric In
Gas In
Electric Out
Gas out

Final Reduced Objective

Allowable
Allowable
Value
Cost
Coefficient
Increase
Decrease
25000
0
5500 533.3333333
1E+30
0
800
8500
1E+30
800
5000
0
6700
1E+30 533.3333333
15000
0
9500
800
1E+30

Constraints
Cell
$F$11
$F$12
$F$13
$F$14
$F$15
$F$16

Name
production
assembly
packaging
electric
gas

Final Shadow Constraint

Value
Price
R.H. Side
10000
-3000
10000
7500
0
150000
2500
0
5000
-11000
0
0
30000
6700
30000
15000
9500
15000

Allowable
Increase
2000
1E+30
1E+30
1E+30
1E+30
1E+30

Allowable
Decrease
10000
142500
2500
11000
5000
13750

Microsoft Excel 15.0 Limits Report

Worksheet: [18-Feb-Weedwacker.xlsx]Sheet1
Report Created: 2/17/2014 11:23:11 PM

Cell
$F$5

Cell
$B$5
$C$5
$D$5
$E$5

Objective
Name

Variable
Name
Electric In
Gas In
Electric Out
Gas out

Value
313500000

Value
25000
0
5000
15000

Lower
Limit
25000
0
5000
15000

Objective
Result
313500000
313500000
313500000
313500000

Upper
Limit
25000
0
5000
15000

Objective
Result
313500000
313500000
313500000
313500000

Cost

production
assembly
packaging
20%
electric
gas

Electric In Gas In
Electric Out Gas out
5500
8500
6700
9500
25000
0
5000
15000

0.4
0.3
0.1
0.2
1
0

0.6
0.5
0.1
0.2
0
1

0
0
0
-0.8
1
0

0
0
0
-0.8
0
1

313500000

10000
7500
2500
-11000
30000
15000

<=

10000
150000
5000
0
30000
15000