Microsoft Excel 15.

21 Answer Report
Worksheet: [Workbook1]Sheet1
Report Created: 27/10/2017 3:40:59 PM
Result: Solver found a solution. All constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.472693 Seconds.
Iterations: 0 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 1E-06, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Min)

Cell Name Original Value Final Value
$L$20 Total Cost= 0 0

Variable Cells
Cell Name Original Value Final Value Integer
$G$16 S1 D1 0 0 Contin
$H$16 S1 D2 0 0 Contin
$I$16 S1 D3 0 0 Contin
$J$16 S1 D4 0 0 Contin
$G$17 S2 D1 0 0 Contin
$H$17 S2 D2 0 0 Contin
$I$17 S2 D3 0 0 Contin
$J$17 S2 D4 0 0 Contin
$G$18 S3 D1 0 0 Contin
$H$18 S3 D2 0 0 Contin
$I$18 S3 D3 0 0 Contin
$J$18 S3 D4 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$G$19 D1 0 $G$19<=$G$20 Not Binding 30
$H$19 D2 0 $H$19<=$H$20 Not Binding 40
$I$19 D3 0 $I$19<=$I$20 Not Binding 55
$J$19 D4 0 $J$19<=$J$20 Not Binding 25
$K$16 S1 0 $K$16<=$L$16 Not Binding 50
$K$17 S2 0 $K$17<=$L$17 Not Binding 50
$K$18 S3 0 $K$18<=$L$18 Not Binding 50
, Assume NonNegative
Microsoft Excel 15.21 Sensitivity Report
Worksheet: [Workbook1]Sheet1
Report Created: 27/10/2017 3:40:59 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$G$16 S1 D1 0 5 5 1E+030 5
$H$16 S1 D2 0 9 9 1E+030 9
$I$16 S1 D3 0 13 13 1E+030 13
$J$16 S1 D4 0 2 2 1E+030 2
$G$17 S2 D1 0 11 11 1E+030 11
$H$17 S2 D2 0 18 18 1E+030 18
$I$17 S2 D3 0 20 20 1E+030 20
$J$17 S2 D4 0 3 3 1E+030 3
$G$18 S3 D1 0 14 14 1E+030 14
$H$18 S3 D2 0 13 13 1E+030 13
$I$18 S3 D3 0 16 16 1E+030 16
$J$18 S3 D4 0 3 3 1E+030 3

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$G$19 D1 0 0 30 1E+030 30
$H$19 D2 0 0 40 1E+030 40
$I$19 D3 0 0 55 1E+030 55
$J$19 D4 0 0 25 1E+030 25
$K$16 S1 0 0 50 1E+030 50
$K$17 S2 0 0 50 1E+030 50
$K$18 S3 0 0 50 1E+030 50
Microsoft Excel 15.21 Limits Report
Worksheet: [Workbook1]Sheet1
Report Created: 27/10/2017 3:40:59 PM

Objective
Cell Name Value
$L$20 Total Cost= 0

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$G$16 S1 D1 0 0 85 250 18835
$H$16 S1 D2 0 0 110 398.5 20035
$I$16 S1 D3 0 0 125 597 21020
$J$16 S1 D4 0
$G$17 S2 D1 0
$H$17 S2 D2 0
$I$17 S2 D3 0
$J$17 S2 D4 0
$G$18 S3 D1 0
$H$18 S3 D2 0
$I$18 S3 D3 0
$J$18 S3 D4 0
Microsoft Excel 15.21 Answer Report
Worksheet: [Workbook1]Sheet1
Report Created: 27/10/2017 3:42:03 PM
Result: Solver found a solution. All constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.47697 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 NonNegative

Objective Cell (Min)

Cell Name Original Value Final Value
$L$20 Total Cost= 0 1600

Variable Cells
Cell Name Original Value Final Value Integer
$G$16 S1 D1 0 5 Contin
$H$16 S1 D2 0 40 Contin
$I$16 S1 D3 0 5 Contin
$J$16 S1 D4 0 0 Contin
$G$17 S2 D1 0 25 Contin
$H$17 S2 D2 0 0 Contin
$I$17 S2 D3 0 0 Contin
$J$17 S2 D4 0 25 Contin
$G$18 S3 D1 0 0 Contin
$H$18 S3 D2 0 0 Contin
$I$18 S3 D3 0 50 Contin
$J$18 S3 D4 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$G$19 D1 30 $G$19=$G$20 Binding 0
$H$19 D2 40 $H$19=$H$20 Binding 0
$I$19 D3 55 $I$19=$I$20 Binding 0
$J$19 D4 25 $J$19=$J$20 Binding 0
$K$16 S1 50 $K$16<=$L$16 Binding 0
$K$17 S2 50 $K$17<=$L$17 Binding 0
$K$18 S3 50 $K$18<=$L$18 Binding 0
e NonNegative
Microsoft Excel 15.21 Sensitivity Report
Worksheet: [Workbook1]Sheet1
Report Created: 27/10/2017 3:42:03 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$G$16 S1 D1 5 0 5 3 1
$H$16 S1 D2 40 0 9 1 1E+030
$I$16 S1 D3 5 0 13 1 1
$J$16 S1 D4 0 5 2 1E+030 5
$G$17 S2 D1 25 0 11 1 3
$H$17 S2 D2 0 3 18 1E+030 3
$I$17 S2 D3 0 1 20 1E+030 1
$J$17 S2 D4 25 0 3 3 1E+030
$G$18 S3 D1 0 6 14 1E+030 6
$H$18 S3 D2 0 1 13 1E+030 1
$I$18 S3 D3 50 0 16 1 1E+030
$J$18 S3 D4 0 3 3 1E+030 3

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$G$19 D1 30 11 30 0 25
$H$19 D2 40 15 40 0 25
$I$19 D3 55 19 55 0 5
$J$19 D4 25 3 25 0 25
$K$16 S1 50 -6 50 25 0
$K$17 S2 50 0 50 1E+030 0
$K$18 S3 50 -3 50 5 0
Microsoft Excel 15.21 Limits Report
Worksheet: [Workbook1]Sheet1
Report Created: 27/10/2017 3:42:04 PM

Objective
Cell Name Value
$L$20 Total Cost= 1600

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$G$16 S1 D1 5 0 85 250 18835
$H$16 S1 D2 40 0 110 398.5 20035
$I$16 S1 D3 5 0 125 597 21020
$J$16 S1 D4 0
$G$17 S2 D1 25
$H$17 S2 D2 0
$I$17 S2 D3 0
$J$17 S2 D4 25
$G$18 S3 D1 0
$H$18 S3 D2 0
$I$18 S3 D3 50
$J$18 S3 D4 0
 D1
S1 5
S2 11
S3 14

30

D1
S1 5
S2 25
S3 0
30
30

3424 3434 3444 3454

Clayton 2 4 1 3
Houck 3 3 4 1
Huang 2 3 2 1
Major 1 4 2 5
Moore 1 1 4 4
Ragsdale 1 3 1 5
Rakes 3 1 2 5
Rees 3 4 3 5
Russel 4 1 3 2
Sumichrast 4 3 1 5

2 3 3 1

0 0 2 0
0 0 0 1
1 0 1 0
0 0 0 0
1 1 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 2 0 0
0 0 0 0

2 3 3 1
2 3 3 1
D2 D3 D4
9 13 2 50
18 20 3 50
13 16 3 50

40 55 25

D2 D3 D4
40 5 0 50 50
0 0 25 50 50
0 50 0 50 50
40 55 25 150
40 55 25 Total Cost= 1600

4434 4444 4454 4464

2 5 5 5 2
2 5 5 4 2
3 4 4 4 2
1 3 2 2 2
2 3 3 5 2
4 1 1 2 2
3 1 1 1 2
5 1 1 3 2
2 5 5 5 2
2 3 3 1 2

3 3 3 2

0 0 0 0 2 2
1 0 0 0 2 2
0 0 0 0 2 2
2 0 0 0 2 2
0 0 0 0 2 2
0 0 2 0 2 2
0 2 0 0 2 2
0 1 1 0 2 2
0 0 0 0 2 2
0 0 0 2 2 2

3 3 3 2
3 3 3 2 23