Microsoft Excel 12.

0 Answer Report
Worksheet: [New Microsoft Office Excel Worksheet.xlsx]Sheet1
Report Created: 11/1/2011 11:02:13 PM

Target Cell (Max)

Cell Name Original Value Final Value
$D$4
0
25000

Adjustable Cells
Cell Name Original Value Final Value
$B$3 x1
0
625
$C$3 x2
0
0

Constraints
Cell Name
$D$6 const1
$D$7 const2
$D$8 const3
$D$9 const4

Cell Value
250000
0
0
0

Formula
$D$6<=$F$6
$D$7<=$F$7
$D$8<=$F$8
$D$9<=$F$9

Status
Binding
Not Binding
Not Binding
Not Binding

Slack
0
26100
43500
17400

x1

const1
const2
const3
const4

x2
625
40

0
30

400
85
55
20

350
50
30

25000
250000
0
0
0

<=
<=
<=
<=

250000
26100
43500
17400

Microsoft Excel 12.0 Answer Report

Worksheet: [New Microsoft Office Excel Worksheet.xlsx]Sheet2
Report Created: 11/1/2011 11:18:44 PM

Target Cell (Max)

Cell Name Original Value Final Value
$E$4
0
32800

Adjustable Cells
Cell Name Original Value Final Value
$B$3 x1
0
8
$C$3 x2
0
0
$D$3 x3
0
24

Constraints
Cell Name
$E$6 const1
$E$7 const2

Cell Value
Formula
Status Slack
160 $E$6<=$G$6 Binding
0
120 $E$7<=$G$7 Binding
0

x1

const1
const2
const3

x2

x3

8
500

0
600

24
1200

2
3

4
2

6
4

32800
160 <=
120 <=

160
120

Microsoft Excel 12.0 Answer Report

Worksheet: [New Microsoft Office Excel Worksheet.xlsx]Sheet3
Report Created: 11/1/2011 11:36:10 PM

Target Cell (Max)

Cell Name Original Value
$F$4
0

Adjustable Cells
Cell Name Original Value
$B$3 x1
0
$C$3 x2
0
$D$3 x3
0
$E$3 x4
0

Constraints
Cell Name
$F$6 const1
$F$7 const2
$F$8 const3
$F$9 const4
$F$10 const5
$F$11 const6

Cell Value
1920
6
29
6
6
29

Final Value
797

Final Value
0
29
0
6

Formula
$F$6<=$H$6
$F$7<=$H$7
$F$8<=$H$8
$F$9<=$H$9
$F$10>=$H$10
$F$11>=$H$11

Status
Slack
Binding
0
Not Binding
24
Not Binding
41
Not Binding
54
Binding
0
Not Binding
19

x1

const1
const2
const3
const4
const5
const6

x2

x3

x4

0
16

29
25

0
12

6
12

45

60

45

30
1

1
1

1
1

797
1920
6
29
6
6
29

<=
<=
<=
<=
>=
>=

1920
30
70
60
6
10

Microsoft Excel 12.0 Answer Report

Worksheet: [New Microsoft Office Excel Worksheet.xlsx]sheet4
Report Created: 11/1/2011 11:44:07 PM

Target Cell (Max)

Cell Name Original Value Final Value
$D$4
0
8000

Adjustable Cells
Cell Name Original Value Final Value
$B$3 x1
0
400
$C$3 x2
0
0

Constraints
Cell Name
$D$6 const1
$D$7 const2
$D$8 const3

Cell Value
Formula
Status
Slack
4000 $D$6<=$F$6 Binding
0
1200 $D$7<=$F$7 Not Binding 800
800 $D$8<=$F$8 Not Binding 600

x1

const1
const2
const3

x2
400
20

0
30

8000

10
3
2

40
2
3

4000 <=
1200 <=
800 <=

4000
2000
1400

Microsoft Excel 12.0 Answer Report

Worksheet: [New Microsoft Office Excel Worksheet.xlsx]Sheet6
Report Created: 11/1/2011 11:56:25 PM

Target Cell (Max)

Cell Name Original Value
$E$4
0

Final Value
170000

Adjustable Cells
Cell Name Original Value
$B$3 x1
0
$C$3 x2
0
$D$3 x3
0

Final Value
3000
2000
1500

Constraints
Cell Name
$E$6 const1
$E$7 const2
$E$8 const3
$E$9 const4
$E$10 const5
$E$11 const6

Cell Value
120
2050
6500
3000
2000
1500

Formula
$E$6<=$G$6
$E$7<=$G$7
$E$8>=$G$8
$E$9<=$G$9
$E$10<=$G$10
$E$11<=$G$11

Status
Slack
Binding
0
Not Binding 950
Not Binding 1500
Binding
0
Binding
0
Not Binding 4500

x1

const1
const2
const3
const4
const5
const6

x2

x3

3000
22.5

2000
40

1500
15

0.01
0.2
1
1

0.03
0.5
1

0.02
0.3
1

1
1

170000
120
2050
6500
3000
2000
1500

<=
<=
>=
<=
<=
<=

120
3000
5000
3000
2000
6000

Microsoft Excel 12.0 Answer Report

Worksheet: [New Microsoft Office Excel Worksheet.xlsx]Sheet13
Report Created: 11/2/2011 12:21:04 AM

Target Cell (Max)

Cell Name Original Value Final Value
$E$4
0 33230.76923

Adjustable Cells
Cell Name Original Value Final Value
$B$3 x1
0
0
$C$3 x2
0 3.076923077
$D$3 x3
0
0

Constraints
Cell Name
$E$6 const1
$E$7 const2
$E$8 const3

Cell Value
Formula
Status
Slack
400000 $E$6<=$G$6 Binding
0
3.076923077 $E$7<=$G$7 Not Binding 26.92307692
18.46153846 $E$8<=$G$8 Not Binding 131.5384615

x1

const1
const2
const3

x2
x3
0 3.076923
0
6300
10800
11340 33230.77
80000
1
3

130000
1
6

150000
400000 <=
1 3.076923 <=
6 18.46154 <=

400000
30
150

Microsoft Excel 12.0 Answer Report

Worksheet: [New Microsoft Office Excel Worksheet.xlsx]Sheet14
Report Created: 11/2/2011 12:38:45 AM

Target Cell (Max)

Cell Name Original Value
$E$4
0

Adjustable Cells
Cell Name Original Value
$B$3 x1
0
$C$3 x2
0
$D$3 x3
0

Constraints
Cell Name
$E$6 const1
$E$7 const2
$E$8 const3
$E$9 const4
$E$10 const5

Cell Value
363.1333333
92.53333333
136800
2
8

Final Value
90733.33333

Final Value
1
27.84444444
1

Formula
$E$6<=$G$6
$E$7<=$G$7
$E$8<=$G$8
$E$9>=$G$9
$E$10>=$G$10

Status
Slack
Not Binding 2636.866667
Not Binding 1107.466667
Binding
0
Binding
0
Binding
0

x1

const1
const2
const3
const4
const5

x2
x3
1 27.84444
1600
3000
15
4
2500
2

12
3
4500

1
5600 90733.33
14 363.1333 <=
5 92.53333 <=
9000
136800 <=
2 >=
8
8 >=

3000
1200
136800
2
8