Microsoft Excel 15.
0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 11/28/2024 4:05:05 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 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
$D$17 profit total 0 1400
Variable Cells
Cell Name Original Value Final Value Integer
$B$10 x 0 200 Contin
$C$10 y 0 200 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$D$13 C1 used 1000 $D$13<=$F$13 Binding 0
$D$14 C2 used 400 $D$14<=$F$14 Binding 0
$D$15 C3 used 200 $D$15<=$F$15 Binding 0
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 11/28/2024 4:05:05 PM
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$10 x 200 0 4 1E+030 1
$C$10 y 200 0 3 1 3
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$13 C1 used 1000 0 1000 1E+030 0
$D$14 C2 used 400 3 400 0 200
$D$15 C3 used 200 1 200 200 0
Microsoft Excel 15.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 11/28/2024 4:05:05 PM
Objective
Cell Name Value
$D$17 profit total 1400
Variable Lower Objective Upper Objective
Cell Name Value Limit Result Limit Result
$B$10 x 200 0 600 200 1400
$C$10 y 200 0 800 200 1400
Maximize
Z=4x+3y
2x+3y<=1000
x+y<=400
x<=200
Inputs x y
200 200
Variables used Available
C1 2 3 1000 <= 1000
C2 1 1 400 <= 400
C3 1 0 200 <= 200
total
profit 4 3 1400
Microsoft Excel 15.0 Answer Report
Worksheet: [Book1]Sheet5
Report Created: 11/28/2024 4:17:44 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.015 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
$E$15 Profit total 0 150
Variable Cells
Cell Name Original Value Final Value Integer
$B$8 x 0 0 Contin
$C$8 y 0 3 Contin
$D$8 z 0 15 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$E$11 C1 Used 60 $E$11<=$G$11 Binding 0
$E$12 C2 Used 72 $E$12<=$G$12 Binding 0
$E$13 C3 Used 87 $E$13<=$G$13 Not Binding 13
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet5
Report Created: 11/28/2024 4:17:44 PM
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$8 x 0 -3 5 3 1E+030
$C$8 y 3 0 10 3.3333333333 2
$D$8 z 15 0 8 2 2
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$11 C1 Used 60 1 60 30 6
$E$12 C2 Used 72 1.25 72 8 24
$E$13 C3 Used 87 0 100 1E+030 13
Microsoft Excel 15.0 Limits Report
Worksheet: [Book1]Sheet5
Report Created: 11/28/2024 4:17:44 PM
Objective
Cell Name Value
$E$15 Profit total 150
Variable Lower Objective Upper Objective
Cell Name Value Limit Result Limit Result
$B$8 x 0 0 150 0 150
$C$8 y 3 0 120 3 150
$D$8 z 15 0 30 15 150
Microsoft Excel 15.0 Answer Report
Worksheet: [Book1]Sheet5
Report Created: 11/28/2024 4:29:16 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.015 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
$E$15 Profit total 0 160
Variable Cells
Cell Name Original Value Final Value Integer
$B$8 x 0 0 Contin
$C$8 y 0 8 Contin
$D$8 z 0 10 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$E$11 C1 Used 60 $E$11<=$G$11 Binding 0
$E$12 C2 Used 72 $E$12<=$G$12 Binding 0
$E$13 C3 Used 82 $E$13<=$G$13 Not Binding 18
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet5
Report Created: 11/28/2024 4:29:16 PM
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$8 x 0 -3.6666666667 5 3.6666666667 1E+030
$C$8 y 8 0 10 10 2
$D$8 z 10 0 8 2 4
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$11 C1 Used 60 0.6666666667 60 30 24
$E$12 C2 Used 72 1.6666666667 72 12.705882353 24
$E$13 C3 Used 82 0 100 1E+030 18
Microsoft Excel 15.0 Limits Report
Worksheet: [Book1]Sheet5
Report Created: 11/28/2024 4:29:16 PM
Objective
Cell Name Value
$E$15 Profit total 160
Variable Lower Objective Upper Objective
Cell Name Value Limit Result Limit Result
$B$8 x 0 0 160 0 160
$C$8 y 8 0 80 8 160
$D$8 z 10 0 80 10 160
maximize Z=5x+10y+8z
3x+5y+2z<=60
4x+4y+4z<=72
2x+4y+5z<=100
Inputs x y z
0 8 10
Variables Used available
C1 3 5 2 60 <= 60
C2 4 4 4 72 <= 72
C3 2 4 5 82 <= 100
total
Profit 5 10 8 160