Microsoft Excel 14.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 12/16/2013 8:45:00 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.234 Seconds.
Iterations: 12 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
$T$5
Minimize cost

Original Value
0

Final Value
173900

Variable Cells
Cell
Name
$B$2 x11
$C$2 x12
$D$2 x13
$E$2 x21
$F$2 x22
$G$2 x23
$H$2 x31
$I$2 x32
$J$2 x33
$K$2 x41
$L$2 x42
$M$2 x43
$N$2 x51
$O$2 x52
$P$2 x53
$Q$2 x61
$R$2 x62
$S$2 x63

Original Value
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Final Value

Constraints
Cell
Name
$T$7 Constraints
$T$8
$T$9
$T$10

Cell Value
420
400
430
460

0
0
30
0
0
100
0
0
170
0
0
160
0
0
10
0
0
0

Formula
$T$7>=$V$7
$T$8>=$V$8
$T$9>=$V$9
$T$10>=$V$10

Integer
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin

Status
Binding
Binding
Binding
Binding

Slack
0
0
0
0

$T$11
$T$12
$T$13
$B$2
$C$2
$D$2
$E$2
$F$2
$G$2
$H$2
$I$2
$J$2
$K$2
$L$2
$M$2
$N$2
$O$2
$P$2
$Q$2
$R$2
$S$2

x11
x12
x13
x21
x22
x23
x31
x32
x33
x41
x42
x43
x51
x52
x53
x61
x62
x63

470
470
470
0
0
30
0
0
100
0
0
170
0
0
160
0
0
10
0
0
0

$T$11>=$V$11
$T$12>=$V$12
$T$13>=$V$13
$B$2>=0
$C$2>=0
$D$2>=0
$E$2>=0
$F$2>=0
$G$2>=0
$H$2>=0
$I$2>=0
$J$2>=0
$K$2>=0
$L$2>=0
$M$2>=0
$N$2>=0
$O$2>=0
$P$2>=0
$Q$2>=0
$R$2>=0
$S$2>=0

Binding
Not Binding
Not Binding
Binding
Binding
Not Binding
Binding
Binding
Not Binding
Binding
Binding
Not Binding
Binding
Binding
Not Binding
Binding
Binding
Not Binding
Binding
Binding
Binding

0
30
235
0
0
30
0
0
100
0
0
170
0
0
160
0
0
10
0
0
0

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [Book1]Sheet1
Report Created: 12/16/2013 8:45:01 PM

Variable Cells
Cell
$B$2
$C$2
$D$2
$E$2
$F$2
$G$2
$H$2
$I$2
$J$2
$K$2
$L$2
$M$2
$N$2
$O$2
$P$2
$Q$2
$R$2
$S$2

Name
x11
x12
x13
x21
x22
x23
x31
x32
x33
x41
x42
x43
x51
x52
x53
x61
x62
x63

Final Reduced Objective Allowable Allowable

Value
Cost
Coefficient Increase Decrease
0
50
420
1E+30
50
0
30
400
1E+30
30
30
0
370
30
370
0
50
420
1E+30
50
0
30
400
1E+30
30
100
0
370
30
370
0
50
420
1E+30
50
0
30
400
1E+30
30
170
0
370
30
370
0
50
420
1E+30
50
0
30
400
1E+30
30
160
0
370
30
370
0
50
420
1E+30
50
0
30
400
1E+30
30
10
0
370
30
370
0
420
420
1E+30
420
0
400
400
1E+30
400
0
370
370
1E+30
370

Constraints
Cell
Name
$T$7 Constraints
$T$8
$T$9
$T$10
$T$11
$T$12
$T$13

Final Shadow Constraint Allowable Allowable

Value
Price
R.H. Side
Increase Decrease
420
370
0
1E+30
30
400
370
0
1E+30
100
430
370
0
1E+30
170
460
370
0
1E+30
160
470
370
0
1E+30
10
470
0
0
30
1E+30
470
0
0
235
1E+30

Microsoft Excel 14.0 Limits Report

Worksheet: [Book1]Sheet1
Report Created: 12/16/2013 8:45:02 PM

Cell
$T$5

Cell
$B$2
$C$2
$D$2
$E$2
$F$2
$G$2
$H$2
$I$2
$J$2
$K$2
$L$2
$M$2
$N$2
$O$2
$P$2
$Q$2
$R$2
$S$2

Objective
Name
Minimize cost

Variable
Name
x11
x12
x13
x21
x22
x23
x31
x32
x33
x41
x42
x43
x51
x52
x53
x61
x62
x63

Value
173900

Value
0
0
30
0
0
100
0
0
170
0
0
160
0
0
10
0
0
0

Lower Objective
Limit
Result
0
173900
0
173900
30
173900
0
173900
0
173900
100
173900
0
173900
0
173900
170
173900
0
173900
0
173900
160
173900
0
173900
0
173900
10
173900
0
173900
0
173900
0
173900

Upper Objective
Limit
Result
470
371300
470
361900
#N/A
#N/A
470
371300
470
361900
#N/A
#N/A
470
371300
470
361900
#N/A
#N/A
470
371300
470
361900
#N/A
#N/A
470
371300
470
361900
#N/A
#N/A
470
371300
470
361900
#N/A
#N/A

Decision variables:

Objective function:
Minimize cost
Constraints

x11
0

x12
0

x13
30

x21
0

x22
0

x23
100

x31
0

420

400

370

420

400

370

420

1
1

1
1

x32
0

x33
170

x41
0

x42
0

x43
160

x51
0

x52
0

x53
10

x61
0

400

370

420

400

370

420

400

370

420

1
1

1
1

1
1

x62
0

x63
0

400

370

173900

1
1

420
400
430
460
470
470
470

420
400
430
460
470
440
235