Microsoft Excel 16.

0 Answer Report
Worksheet: [HRM.xlsx]Sheet1
Report Created: 24-02-2022 11:27:20
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 (Min)

Cell Name Original Value Final Value
$F$4 S3 0 290

Variable Cells
Cell Name Original Value Final Value Integer
$B$7 S1 D1 0 30 Contin
$C$7 S1 D2 0 10 Contin
$D$7 S1 D3 0 0 Contin
$B$8 S2 D1 0 0 Contin
$C$8 S2 D2 0 40 Contin
$D$8 S2 D3 0 0 Contin
$B$9 S3 D1 0 0 Contin
$C$9 S3 D2 0 0 Contin
$D$9 S3 D3 0 40 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$B$10 D1 30 $B$10=$B$11 Binding 0
$C$10 D2 50 $C$10=$C$11 Binding 0
$D$10 D3 40 $D$10=$D$11 Binding 0
$E$7 S1 40 $E$7=$F$7 Binding 0
$E$8 S2 40 $E$8=$F$8 Binding 0
$E$9 S3 40 $E$9=$F$9 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [HRM.xlsx]Sheet1
Report Created: 24-02-2022 11:27:21

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$7 S1 D1 30 0 2 5 1E+030
$C$7 S1 D2 10 0 3 2 0
$D$7 S1 D3 0 0 5 0 2
$B$8 S2 D1 0 5 6 1E+030 5
$C$8 S2 D2 40 0 2 0 1E+030
$D$8 S2 D3 0 0 4 1E+030 0
$B$9 S3 D1 0 5 5 1E+030 5
$C$9 S3 D2 0 2 3 1E+030 2
$D$9 S3 D3 40 0 3 2 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$10 D1 30 1 30 0 30
$C$10 D2 50 2 50 0 40
$D$10 D3 40 4 40 0 0
$E$7 S1 40 1 40 40 0
$E$8 S2 40 0 40 0 1E+030
$E$9 S3 40 -1 40 0 0
 D1 D2 D3
S1 2 3 5
S2 6 2 4
S3 5 3 3 290

D1 D2 D3
S1 30 10 0 40 40
S2 0 40 0 40 40
S3 0 0 40 40 40
30 50 40
30 50 40