You are on page 1of 6

Microsoft Excel 14.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 2/15/2011 11:10:36 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 Seconds.
Iterations: 16 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
$G$1 TOTAL COST 0 130000

Variable Cells
Cell Name Original Value Final Value Integer
$E$6 SOURCES A 0 0 Contin
$F$6 SOURCES B 0 1000 Contin
$G$6 SOURCES C 0 3000 Contin
$H$6 SOURCES D 0 0 Contin
$I$6 SOURCES E 0 0 Contin
$E$7 A 0 0 Contin
$F$7 B 0 0 Contin
$G$7 C 0 0 Contin
$H$7 D 0 0 Contin
$I$7 E 0 8000 Contin
$E$8 A 0 1000 Contin
$F$8 B 0 1000 Contin
$G$8 C 0 0 Contin
$H$8 D 0 8000 Contin
$I$8 E 0 2000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$E$9 TOTAL IN A 1000 $E$9=$E$11 Binding 0
$F$9 TOTAL IN B 2000 $F$9=$F$11 Binding 0
$G$9 TOTAL IN C 3000 $G$9=$G$11 Binding 0
$H$9 TOTAL IN D 8000 $H$9=$H$11 Binding 0
$I$9 TOTAL IN E 10000 $I$9=$I$11 Binding 0
$J$6 SOURCES TOTAL OUT 4000 $J$6<=$L$6 Binding 0
$J$7 TOTAL OUT 8000 $J$7<=$L$7 Binding 0
$J$8 TOTAL OUT 12000 $J$8<=$L$8 Binding 0
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 2/15/2011 11:10:36 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$E$6 SOURCES A 0 2 7 1E+030 2
$F$6 SOURCES B 1000 0 10 1 3
$G$6 SOURCES C 3000 0 5 3 1E+030
$H$6 SOURCES D 0 1 4 1E+030 1
$I$6 SOURCES E 0 1 12 1E+030 1
$E$7 A 0 8 3 1E+030 8
$F$7 B 0 2 2 1E+030 2
$G$7 C 0 5 0 1E+030 5
$H$7 D 0 16 9 1E+030 16
$I$7 E 8000 0 1 2 1E+030
$E$8 A 1000 0 8 2 1E+030
$F$8 B 1000 0 13 2 1
$G$8 C 0 3 11 1E+030 3
$H$8 D 8000 0 6 1 1E+030
$I$8 E 2000 0 14 1 2

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$9 TOTAL IN A 1000 8 1000 0 1000
$F$9 TOTAL IN B 2000 13 2000 0 1000
$G$9 TOTAL IN C 3000 8 3000 0 1000
$H$9 TOTAL IN D 8000 6 8000 0 8000
$I$9 TOTAL IN E 10000 14 10000 0 2000
$J$6 SOURCES TOTAL OUT 4000 -3 4000 1000 0
$J$7 TOTAL OUT 8000 -13 8000 2000 0
$J$8 TOTAL OUT 12000 0 12000 1E+030 0
Microsoft Excel 14.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 2/15/2011 11:10:36 AM

Objective
Cell Name Value
$G$1 TOTAL COST 130000

Variable Lower Objective Upper Objective


Cell Name Value Limit Result Limit Result
$E$6 SOURCES A 0 0 130000 0 130000
$F$6 SOURCES B 1000 1000 130000 1000 130000
$G$6 SOURCES C 3000 3000 130000 3000 130000
$H$6 SOURCES D 0 0 130000 0 130000
$I$6 SOURCES E 0 0 130000 0 130000
$E$7 A 0 0 130000 0 130000
$F$7 B 0 0 130000 0 130000
$G$7 C 0 0 130000 0 130000
$H$7 D 0 0 130000 0 130000
$I$7 E 8000 8000 130000 8000 130000
$E$8 A 1000 1000 130000 1000 130000
$F$8 B 1000 1000 130000 1000 130000
$G$8 C 0 0 130000 0 130000
$H$8 D 8000 8000 130000 8000 130000
$I$8 E 2000 2000 130000 2000 130000
3.4.5 TOTAL COST 130000 $

SHIPMENTS A B C D
SOURCES 1 0 1000 3000 0
2 0 0 0 0
3 1000 1000 0 8000
TOTAL IN 1000 2000 3000 8000

=
DEMAND 1000 2000 3000 8000

Shipping Cost Destination


SOURCES A B C D
1 7 10 5 4
2 3 2 0 9
3 8 13 11 6
E TOTAL OUT SUPPLY
0 4000 <= 4000
8000 8000 <= 8000
2000 12000 <= 12000
10000
=

10000

E
12 `
1
14

You might also like