Microsoft Excel 15.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 2020-05-03 12:29:27 AM
Result: Solver stopped at user's request.
Solver Engine
Engine: GRG Nonlinear
Solution Time: 2.979 Seconds.
Iterations: 1 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling, Show Iteration Results
Convergence 0.0001, Population Size 100, Random Seed 0, Derivatives Forward, Require Bounds
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Solve Without Integer Constraints, Assume

Objective Cell (Min)

Cell Name Original Value Final Value
$A$3 Total 18.8666666816 18.8666666816

Variable Cells
Cell Name Original Value Final Value Integer
$A$5 No. starting 6.76666666374 6.76666666374 Integer
$A$6 No. starting 1.10000006271 1.10000006271 Integer
$A$7 No. starting 0.76666664274 0.76666664274 Integer
$A$8 No. starting 5.36666667551 5.36666667551 Integer
$A$9 No. starting 0 0 Integer
$A$10 No. starting 1.99999923761 1.99999923761 Integer
$A$11 No. starting 2.86666739929 2.86666739929 Integer

Constraints
Cell Name Cell Value Formula Status Slack
$C$12 No. worker Mon 17 $C$12>=$C$14 Binding 0
$D$12 No. worker Tue 13 $D$12>=$D$14 Not Binding 0.2666666366
$E$12 No. worker Wed 15 $E$12>=$E$14 Not Binding 1.4999999939
$F$12 No. worker Thur 19 $F$12>=$F$14 Not Binding 2.133332556
$G$12 No. worker Fri 14 $G$12>=$G$14 Binding 0
$H$12 No. worker Sat 16 $H$12>=$H$14 Not Binding 6.7666673814
$I$12 No. worker Sun 11 $I$12>=$I$14 Binding 0
$A$5:$A$11=Integer
eration Results

Integer Constraints, Assume NonNegative

Microsoft Excel 15.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 2020-05-03 1:23:36 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 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 Original Value Final Value
$J$15 total Worrkers 0 22.333333333

Variable Cells
Cell Name Original Value Final Value Integer
$C$4 Mo 0 6.3333333333 Contin
$D$4 Tu 0 3.3333333333 Contin
$E$4 We 0 2 Contin
$F$4 Th 0 7.3333333333 Contin
$G$4 Fr 0 0 Contin
$H$4 Sa 0 3.3333333333 Contin
$I$4 Su 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$J$7 Mon 17 $J$7>=$L$7 Binding 0
$J$8 Tue 13 $J$8>=$L$8 Binding 0
$J$9 Wed 15 $J$9>=$L$9 Binding 0
$J$10 Thur 19 $J$10>=$L$10 Binding 0
$J$11 Fri 19 $J$11>=$L$11 Not Binding 5
$J$12 Sat 16 $J$12>=$L$12 Binding 0
$J$13 Sun 12.6666666667 $J$13>=$L$13 Not Binding 1.6666666667
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 2020-05-03 1:23:36 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$4 Mo 6.3333333333 0 1 0 1
$D$4 Tu 3.3333333333 0 1 0.5 0
$E$4 We 2 0 1 0 0.3333333333
$F$4 Th 7.3333333333 0 1 0.5 1
$G$4 Fr 0 0.3333333333 1 1E+030 0.3333333333
$H$4 Sa 3.3333333333 0 1 0.5 1
$I$4 Su 0 0 1 1E+030 0

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$J$7 Mon 17 0.3333333333 17 5 2.5
$J$8 Tue 13 0 13 1.6666666667 3.3333333333
$J$9 Wed 15 0.3333333333 15 5 2
$J$10 Thur 19 0.3333333333 19 5 5
$J$11 Fri 19 0 14 5 1E+030
$J$12 Sat 16 0.3333333333 16 9.5 2.5
$J$13 Sun 12.666666667 0 11 1.6666666667 1E+030
Microsoft Excel 15.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 2020-05-03 1:23:36 AM

Objective
Cell Name Value
$J$15 total Worrkers 22.333333333

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$4 Mo 6.3333333333 6.3333333333 22.333333333 #N/A #N/A
$D$4 Tu 3.3333333333 3.3333333333 22.333333333 #N/A #N/A
$E$4 We 2 2 22.333333333 #N/A #N/A
$F$4 Th 7.3333333333 7.3333333333 22.333333333 #N/A #N/A
$G$4 Fr 0 0 22.333333333 #N/A #N/A
$H$4 Sa 3.3333333333 3.3333333333 22.333333333 #N/A #N/A
$I$4 Su 0 0 22.333333333 #N/A #N/A
 Mo Tu We Th Fr Sa Su
6 3 3 7 0 3 1

Worker starts Mon Tue Wed Thur Fri Sat Sun

Mon 1 0 0 1 1 1 1 17 >= 17
Tue 1 1 0 0 1 1 1 13 >= 13
Wed 1 1 1 0 0 1 1 16 >= 15
Thur 1 1 1 1 0 0 1 20 >= 19
Fri 1 1 1 1 1 0 0 19 >= 14
Sat 0 1 1 1 1 1 0 16 >= 16
Sun 0 0 1 1 1 1 1 14 >= 11

total Worrkers 23

Mo +