Microsoft Excel 16.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 9/20/2023 5:39:46 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 Seconds.
Iterations: 8 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 (Max)

Cell Name Original Value Final Value
$N$4 O.V 0 4948

Variable Cells
Cell Name Original Value Final Value Integer
$F$4 X1 0 10 Contin
$G$4 X2 0 9 Contin
$H$4 X3 0 12 Contin
$I$4 X4 0 8 Contin
$J$4 X5 0 7 Contin
$K$4 X6 0 576 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$L$7 C1 800 $L$7<=$N$7 Binding 0
$L$8 C2 622 $L$8<=$N$8 Not Binding 378
$L$9 C3 10 $L$9>=$N$9 Binding 0
$L$10 C4 9 $L$10>=$N$10 Binding 0
$L$11 C5 12 $L$11>=$N$11 Binding 0
$L$12 C6 8 $L$12>=$N$12 Binding 0
$L$13 C7 7 $L$13>=$N$13 Binding 0
$L$14 C8 576 $L$14>=$N$14 Not Binding 566
onNegative
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 9/20/2023 5:39:47 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$F$4 X1 10 0 12 12 1E+030
$G$4 X2 9 0 7 25 1E+030
$H$4 X3 12 0 5 35 1E+030
$I$4 X4 8 0 6 50 1E+030
$J$4 X5 7 0 7 41 1E+030
$K$4 X6 576 0 8 1E+030 4

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$L$7 C1 800 8 800 378 566
$L$8 C2 622 0 1000 1E+030 378
$L$9 C3 10 -12 10 188.66666667 10
$L$10 C4 9 -25 9 141.5 9
$L$11 C5 12 -35 12 113.2 12
$L$12 C6 8 -50 8 80.857142857 8
$L$13 C7 7 -41 7 94.333333333 7
$L$14 C8 576 0 10 566 1E+030
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 9/20/2023 5:39:47 AM

Objective
Cell Name Value
$N$4 O.V 4948

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$F$4 X1 10 10 4948 10 4948
$G$4 X2 9 9 4948 9 4948
$H$4 X3 12 12 4948 12 4948
$I$4 X4 8 8 4948 8 4948
$J$4 X5 7 7 4948 7 4948
$K$4 X6 576 10 420 576 4948
 Decision Variables
X1 X2 X3 X4 X5 X6
Optimal Value 10.5 9 12 8 7 953.5 O.F 7974
Profit per Unit 12 7 5 6 7 8
Constraints
C1 3 4 5 7 6 1 1179 <= 1178
C2 1 1 1 1 1 1 1000 <= 1000
C3 1 10.5 >= 10
C4 1 9 >= 9
C5 1 12 >= 12
C6 1 8 >= 8
C7 1 7 >= 7
C8 1 953.5 >= 10
Microsoft Excel 16.0 Answer Report
Worksheet: [Q4.xlsx]Sheet5
Report Created: 9/20/2023 6:42:29 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 Seconds.
Iterations: 11 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$3 O.F 0 4948

Variable Cells
Cell Name Original Value Final Value Integer
$B$3 Optimal Value Y1 0 8 Contin
$C$3 Optimal Value Y2 0 0 Contin
$D$3 Optimal Value Y3 0 12 Contin
$E$3 Optimal Value Y4 0 25 Contin
$F$3 Optimal Value Y5 0 35 Contin
$G$3 Optimal Value Y6 0 50 Contin
$H$3 Optimal Value Y7 0 41 Contin
$I$3 Optimal Value Y8 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$J$6 C1 12 $J$6>=$L$6 Binding 0
$J$7 C2 7 $J$7>=$L$7 Binding 0
$J$8 C3 5 $J$8>=$L$8 Binding 0
$J$9 C4 6 $J$9>=$L$9 Binding 0
$J$10 C5 7 $J$10>=$L$10 Binding 0
$J$11 C6 8 $J$11>=$L$11 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Q4.xlsx]Sheet5
Report Created: 9/20/2023 6:42:29 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$3 Optimal Value Y1 8 0 800 378 566
$C$3 Optimal Value Y2 0 378 1000 1E+030 378
$D$3 Optimal Value Y3 12 0 -10 10 188.66666667
$E$3 Optimal Value Y4 25 0 -9 9 141.5
$F$3 Optimal Value Y5 35 0 -12 12 113.2
$G$3 Optimal Value Y6 50 0 -8 8 80.857142857
$H$3 Optimal Value Y7 41 0 -7 7 94.333333333
$I$3 Optimal Value Y8 0 566 -10 1E+030 566

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$J$6 C1 12 10 12 12 1E+030
$J$7 C2 7 9 7 25 1E+030
$J$8 C3 5 12 5 35 1E+030
$J$9 C4 6 8 6 50 1E+030
$J$10 C5 7 7 7 41 1E+030
$J$11 C6 8 576 8 1E+030 4
Microsoft Excel 16.0 Limits Report
Worksheet: [Q4.xlsx]Sheet5
Report Created: 9/20/2023 6:42:30 AM

Objective
Cell Name Value
$L$3 O.F 4948

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$B$3 Optimal Value Y1 8 8 4948 #N/A #N/A
$C$3 Optimal Value Y2 0 3.552714E-15 4948 #N/A #N/A
$D$3 Optimal Value Y3 12 0 5068 12 4948
$E$3 Optimal Value Y4 25 0 5173 25 4948
$F$3 Optimal Value Y5 35 0 5368 35 4948
$G$3 Optimal Value Y6 50 0 5348 50 4948
$H$3 Optimal Value Y7 41 0 5235 41 4948
$I$3 Optimal Value Y8 0 0 4948 -4.440892E-16 4948
 Decision Variables
Min Y1 Y2 Y3 Y4 Y5 Y6 Y7 Y8
Optimal Value 8 0 12 25 35 50 41 0
800 1000 -10 -9 -12 -8 -7 -10
Constraints
C1 3 1 -1 12
C2 4 1 -1 7
C3 5 1 -1 5
C4 7 1 -1 6
C5 6 1 -1 7
C6 1 1 -1 8
O.F 4948

>= 12
>= 7
>= 5
>= 6
>= 7
>= 8
Microsoft Excel 16.0 Answer Report
Worksheet: [Q4.xlsx]Q3
Report Created: 9/20/2023 1:37:14 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.032 Seconds.
Iterations: 2 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 (Max)

Cell Name Original Value Final Value
$K$5 O.F 0 56

Variable Cells
Cell Name Original Value Final Value Integer
$F$4 x1 0 4 Contin
$G$4 x2 0 0 Contin
$H$4 x3 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$I$7 C1 8 $I$7<=$K$7 Not Binding 27
$I$8 C2 -20 $I$8<=$K$8 Not Binding 35
$I$9 C3 4 $I$9<=$K$9 Binding 0
$I$10 C4 -4 $I$10<=$K$10 Binding 0
NonNegative
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Q4.xlsx]Q3
Report Created: 9/20/2023 1:37:14 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$F$4 x1 4 0 14 1E+030 7
$G$4 x2 0 -7 7 7 1E+030
$H$4 x3 0 -22 -8 22 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$I$7 C1 8 0 35 1E+030 27
$I$8 C2 -20 0 15 1E+030 35
$I$9 C3 4 14 4 13.5 0
$I$10 C4 -4 0 -4 1E+030 0
Microsoft Excel 16.0 Limits Report
Worksheet: [Q4.xlsx]Q3
Report Created: 9/20/2023 1:37:15 PM

Objective
Cell Name Value
$K$5 O.F 56

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$F$4 x1 4 4 56 4 56
$G$4 x2 0 0 56 0 56
$H$4 x3 0 0 56 0 56
 x1 x2 x3
4 0 0
Max 14 7 -8 O.F 56

C1 2 5 -3 8 <= 35
C2 -5 2 -3 -20 <= 15
C3 1 1 1 4 <= 4
C4 -1 -1 -1 -4 <= -4
Microsoft Excel 16.0 Answer Report
Worksheet: [Q4.xlsx]Q3i
Report Created: 9/20/2023 1:40:47 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.031 Seconds.
Iterations: 3 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
$K$4 O.F 0 56

Variable Cells
Cell Name Original Value Final Value Integer
$E$4 y1 0 0 Contin
$F$4 y2 0 0 Contin
$G$4 y3 0 14 Contin
$H$4 y4 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$I$7 C1 14 $I$7>=$K$7 Binding 0
$I$8 C2 14 $I$8>=$K$8 Not Binding 7
$I$9 C3 14 $I$9>=$K$9 Not Binding 22
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Q4.xlsx]Q3i
Report Created: 9/20/2023 1:40:47 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$E$4 y1 0 27 35 1E+030 27
$F$4 y2 0 35 15 1E+030 35
$G$4 y3 14 0 4 13.5 0
$H$4 y4 0 0 -4 1E+030 0

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$I$7 C1 14 4 14 1E+030 7
$I$8 C2 14 0 7 7 1E+030
$I$9 C3 14 0 -8 22 1E+030
Microsoft Excel 16.0 Limits Report
Worksheet: [Q4.xlsx]Q3i
Report Created: 9/20/2023 1:40:48 PM

Objective
Cell Name Value
$K$4 O.F 56

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$E$4 y1 0 0 56 #N/A #N/A
$F$4 y2 0 0 56 2.220446E-16 56
$G$4 y3 14 14 56 #N/A #N/A
$H$4 y4 0 0 56 8.881784E-16 56
 y1 y2 y3 y4
0 0 14 0 O.F 56
Min 35 15 4 -4

C1 2 -5 1 -1 14 >= 14
C2 5 2 1 -1 14 >= 7
C3 3 -3 1 -1 14 >= -8