Microsoft Excel 15.

0 Answer Report
Worksheet: [Book1.xlsx]Sheet1
Report Created: 29-Dec-15 3:48:04 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 NonNeg

Objective Cell (Max)

Cell
Name
$G$9 Objective Function Z

Original Value
668000

Final Value
668000

Variable Cells
Cell
$D$17 X1
$E$17 X2
$F$17 X3

Original Value
12
0
124

Final Value
Integer
12 Contin
0 Contin
124 Contin

Name

Constraints
Cell
Name
$G$12 Constraint 1 Z
$G$13 Constraint 2 Z
$G$14 Constraint 3 Z

Cell Value
Formula
Status
1260 $G$12<=$I$12 Binding
2248 $G$13<=$I$13 Not Binding
396 $G$14<=$I$14 Binding

nditions are satisfied.

omatic Scaling
nce 1%, Assume NonNegative

Slack
0
16760
0

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [Book1.xlsx]Sheet1
Report Created: 29-Dec-15 3:48:04 PM

Variable Cells
Cell
$D$17 X1
$E$17 X2
$F$17 X3

Name

Final
Reduced
Objective
Allowable
Value
Cost
Coefficient
Increase
12
0
4000 2666.6666667
0 -4111.1111111
2000 4111.1111111
124
0
5000
1000

Constraints
Cell
Name
$G$12 Constraint 1 Z
$G$13 Constraint 2 Z
$G$14 Constraint 3 Z

Final
Shadow
Constraint
Allowable
Value
Price
R.H. Side
Increase
1260 111.11111111
1260
1116
2248
0
19008 1.00000E+030
396 1333.3333333
396
24

Allowable
Decrease
666.66666667
1.00000E+030
2000

Allowable
Decrease
72
16760
186

Microsoft Excel 15.0 Limits Report

Worksheet: [Book1.xlsx]Sheet1
Report Created: 29-Dec-15 3:48:04 PM

Cell
$G$9

Objective
Name
Objective Function Z

Cell
$D$17 X1
$E$17 X2
$F$17 X3

Variable
Name

Value
668000

Value
12
0
124

Lower Objective
Limit
Result
0
620000
0
668000
0
48000

Upper
Limit
12
0
124

Objective
Result
668000
668000
668000

x1
x2
x3

Row Boat
Canoe
Kayak

X1
Objective Function
Constraints
Constraint 1
Constraint 2
Constraint 3

X2

X3

4000

2000

5000

12
22
2

7
18
4

9
16
3

X1

X2
12

X3
0

124

668000

1260 <=
2248 <=
396 <=

1260
19008
396

Microsoft Excel 15.0 Answer Report

Worksheet: [Book1.xlsx]Sheet2
Report Created: 29-Dec-15 4:03:07 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.015 Seconds.
Iterations: 4 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 NonNeg

Objective Cell (Min)

Cell
Name
$I$10 Z

Original Value
0

Final Value
8000

Variable Cells
Cell
$E$17 x1
$F$17 x2
$G$17 x3
$H$17 x4

Original Value
0
0
0
0

Final Value

Name

Constraints
Cell
Name
$I$12 Proteins Z
$I$13 Fats Z
$I$14 Carbohydrates Z

Integer
0 Contin
200 Contin
0 Contin
0 Contin

Cell Value
Formula
Status
800 $I$12>=$K$12 Binding
400 $I$13>=$K$13 Not Binding
800 $I$14>=$K$14 Not Binding

Slack
0
200
100

nditions are satisfied.

matic Scaling
nce 1%, Assume NonNegative

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [Book1.xlsx]Sheet2
Report Created: 29-Dec-15 4:03:07 PM

Variable Cells
Cell
$E$17
$F$17
$G$17
$H$17

Name
x1
x2
x3
x4

Final Reduced Objective Allowable Allowable

Value
Cost
Coefficient Increase Decrease
0
15
45 1.000E+030
15
200
0
40
2.5
40
0
5
85 1.000E+030
5
0
5
65 1.000E+030
5

Constraints
Cell
$I$12
$I$13
$I$14

Name
Proteins Z
Fats Z
Carbohydrates Z

Final Shadow Constraint Allowable Allowable

Value
Price
R.H. Side
Increase Decrease
800
10
800 1.000E+030
100
400
0
200
200 1.000E+030
800
0
700
100 1.000E+030

Microsoft Excel 15.0 Limits Report

Worksheet: [Book1.xlsx]Sheet2
Report Created: 29-Dec-15 4:03:07 PM

Cell
$I$10

Objective
Name
Value
Z
8000

Cell
$E$17
$F$17
$G$17
$H$17

Variable
Name
x1
x2
x3
x4

Value
0
200
0
0

Lower Objective
Limit
Result
0
8000
200
8000
0
8000
0
8000

Upper
Limit
Err:512
Err:512
Err:512
Err:512

Objective
Result
Err:512
Err:512
Err:512
Err:512

x1
x2
x3
x4

Qty
Qty
Qty
Qty

of
of
of
of

Food
Food
Food
Food

x1
Constraints
Proteins
Fats
Carbohydrates

Type
Type
Type
Type

1
2
3
4

x2

x3

x4

45

40

85

65

3
2
6

4
2
4

8
7
7

6
5
4

x1

x2
0

x3
200

x4
0

Z
8000
800 >=
400 >=
800 >=
Z

800
200
700

Microsoft Excel 15.0 Answer Report

Worksheet: [Book1.xlsx]Sheet6
Report Created: 29-Dec-15 4:20:16 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 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 NonNeg

Objective Cell (Min)

Cell
Name
$H$9 Objective Function Z

Original Value
0

Final Value
37.5

Variable Cells
Cell
$E$16 X1
$F$16 X2
$G$16 X3

Original Value
0
0
0

Final Value

Name

Constraints
Cell
Name
$H$11 Specific Gravity Z
$H$12 Chromium Z
$H$13 Melting Point Z

Integer
0 Contin
0 Contin
0.9375 Contin

Cell Value
Formula
Status
0.975 $H$11<=$J$11 Not Binding
15 $H$12>=$J$12 Not Binding
450 $H$13>=$J$13 Binding

nditions are satisfied.

omatic Scaling
nce 1%, Assume NonNegative

Slack
0.005
7
0

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [Book1.xlsx]Sheet6
Report Created: 29-Dec-15 4:20:16 PM

Variable Cells
Cell
$E$16 X1
$F$16 X2
$G$16 X3

Name

Final
Reduced
Objective
Allowable
Value
Cost
Coefficient
Increase
0 53.333333333
90 1.00000E+030
0 239.16666667
280 1.00000E+030
0.9375
0
40 58.181818182

Constraints
Cell
Name
$H$11 Specific Gravity Z
$H$12 Chromium Z
$H$13 Melting Point Z

Final
Shadow
Constraint
Allowable
Value
Price
R.H. Side
Increase
0.975
0
0.98 1.00000E+030
15
0
8
7
450 0.0833333333
450 2.3076923077

Allowable
Decrease
53.333333333
239.16666667
40

Allowable
Decrease
0.005
1.00000E+030
210

Microsoft Excel 15.0 Limits Report

Worksheet: [Book1.xlsx]Sheet6
Report Created: 29-Dec-15 4:20:16 PM

Cell
$H$9

Objective
Name
Objective Function Z

Cell
$E$16 X1
$F$16 X2
$G$16 X3

Variable
Name

Value
37.5

Value
0
0
0.9375

Lower Objective
Limit
Result
0
37.5
0
37.5
0.9375
37.5

Upper
Limit
0.0054347826
0.0051546392
0.9423076923

Objective
Result
37.989130435
38.943298969
37.692307692

X1
X2
X3

Qty of A
Qty of B
Qty of C

X1
Objective Function
Constraints
Specific Gravity
Chromium
Melting Point

X2

X3

90

280

40

65

0.92
7
440
1

0.97
13
490
1

1.04
16
480
1

0.98
11.5
460
1

X1

X2
0.5

X3
0

Z
0.5

<=
>=
>=
=

0.98
8
450
1