Microsoft Excel 14.

0 Answer Report
Worksheet: [Lease.xlsx]Sheet1
Report Created: 11-May-18 12:44:23 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Solver Options

Objective Cell (Min)

Cell Name Original Value Final Value
$F$10 Lease Cost Objective Function 0 7700000

Variable Cells
Cell Name Original Value Final Value Integer
$D$11:$D$25

Constraints
Cell Name Cell Value Formula Status Slack
$F$12 Constraints Objective Function 30000 $F$12>=30000 Binding 0
$F$13 x31 Objective Function 30000 $F$13>=20000 Not Binding 10000
$F$14 x41 Objective Function 40000 $F$14>=40000 Binding 0
$F$15 x51 Objective Function 10000 $F$15>=10000 Binding 0
$F$16 x12 Objective Function 50000 $F$16>=50000 Binding 0
$D$11:$D$25 >= 0
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [Lease.xlsx]Sheet1
Report Created: 11-May-18 12:44:23 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$11:$D$25

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$12 Constraints Objective Function 30000 65 30000 1E+030 0
$F$13 x31 Objective Function 30000 0 20000 10000 1E+030
$F$14 x41 Objective Function 40000 60 40000 0 10000
$F$15 x51 Objective Function 10000 10 10000 10000 0
$F$16 x12 Objective Function 50000 65 50000 1E+030 10000
Microsoft Excel 14.0 Limits Report
Worksheet: [Lease.xlsx]Sheet1
Report Created: 11-May-18 12:44:23 AM

Objective
Cell Name Value
$F$10 Lease Cost Objective Function 7700000

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$D$11:$D$25
Microsoft Excel 14.0 Answer Report
Worksheet: [Lease.xlsx]Sheet1
Report Created: 11-May-18 12:55:27 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Solver Options

Objective Cell (Min)

Cell Name Original Value Final Value
$F$10 Lease Cost Objective Function 7,700,000 7,700,000

Variable Cells
Cell Name Original Value Final Value Integer
$D$11:$D$25

Constraints
Cell Name Cell Value Formula Status Slack
$F$12 Constraints Objective Function 30000 $F$12>=30000 Binding 0
$F$13 x31 Objective Function 30000 $F$13>=20000 Not Binding 10000
$F$14 x41 Objective Function 40000 $F$14>=40000 Binding 0
$F$15 x51 Objective Function 10000 $F$15>=10000 Binding 0
$F$16 x12 Objective Function 50000 $F$16>=50000 Binding 0
$D$11:$D$25 >= 0
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [Lease.xlsx]Sheet1
Report Created: 11-May-18 12:55:27 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$11:$D$25

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$12 Constraints Objective Function 30000 65 30000 1E+030 0
$F$13 x31 Objective Function 30000 0 20000 10000 1E+030
$F$14 x41 Objective Function 40000 60 40000 0 10000
$F$15 x51 Objective Function 10000 10 10000 10000 0
$F$16 x12 Objective Function 50000 65 50000 1E+030 10000
Microsoft Excel 14.0 Limits Report
Worksheet: [Lease.xlsx]Sheet1
Report Created: 11-May-18 12:55:27 AM

Objective
Cell Name Value
$F$10 Lease Cost Objective Function 7,700,000

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$D$11:$D$25
Microsoft Excel 14.0 Answer Report
Worksheet: [Lease.xlsx]Sheet1
Report Created: 11-May-18 12:57:46 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Solver Options

Objective Cell (Min)

Cell Name Original Value Final Value
$F$10 Lease Cost Objective Function 7,700,000 7,700,000

Variable Cells
Cell Name Original Value Final Value Integer
$D$11:$D$25

Constraints
Cell Name Cell Value Formula Status Slack
$F$12 Constraints Objective Function 30000 $F$12>=30000 Binding 0
$F$13 x31 Objective Function 30000 $F$13>=20000 Not Binding 10000
$F$14 x41 Objective Function 40000 $F$14>=40000 Binding 0
$F$15 x51 Objective Function 10000 $F$15>=10000 Binding 0
$F$16 x12 Objective Function 50000 $F$16>=50000 Binding 0
$D$11:$D$25 >= 0
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [Lease.xlsx]Sheet1
Report Created: 11-May-18 12:57:46 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$11:$D$25

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$12 Constraints Objective Function 30000 65 30000 1E+030 0
$F$13 x31 Objective Function 30000 0 20000 10000 1E+030
$F$14 x41 Objective Function 40000 60 40000 0 10000
$F$15 x51 Objective Function 10000 10 10000 10000 0
$F$16 x12 Objective Function 50000 65 50000 1E+030 10000
Microsoft Excel 14.0 Limits Report
Worksheet: [Lease.xlsx]Sheet1
Report Created: 11-May-18 12:57:47 AM

Objective
Cell Name Value
$F$10 Lease Cost Objective Function 7,700,000

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$D$11:$D$25
Microsoft Excel 14.0 Answer Report
Worksheet: [Lease.xlsx]Sheet1
Report Created: 11-May-18 12:59:06 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Solver Options

Objective Cell (Min)

Cell Name Original Value Final Value
$F$10 Lease Cost Objective Function 7,700,000 7,700,000

Variable Cells
Cell Name Original Value Final Value Integer
$D$11:$D$25

Constraints
Cell Name Cell Value Formula Status Slack
$F$12 Constraints Objective Function 30000 $F$12>=30000 Binding 0
$F$13 x31 Objective Function 30000 $F$13>=20000 Not Binding 10000
$F$14 x41 Objective Function 40000 $F$14>=40000 Binding 0
$F$15 x51 Objective Function 10000 $F$15>=10000 Binding 0
$F$16 x12 Objective Function 50000 $F$16>=50000 Binding 0
$D$11:$D$25 >= 0
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [Lease.xlsx]Sheet1
Report Created: 11-May-18 12:59:06 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$11:$D$25

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$12 Constraints Objective Function 30000 65 30000 1E+030 0
$F$13 x31 Objective Function 30000 0 20000 10000 1E+030
$F$14 x41 Objective Function 40000 60 40000 0 10000
$F$15 x51 Objective Function 10000 10 10000 10000 0
$F$16 x12 Objective Function 50000 65 50000 1E+030 10000
Microsoft Excel 14.0 Limits Report
Worksheet: [Lease.xlsx]Sheet1
Report Created: 11-May-18 12:59:06 AM

Objective
Cell Name Value
$F$10 Lease Cost Objective Function 7,700,000

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$D$11:$D$25
Microsoft Excel 14.0 Answer Report
Worksheet: [Lease - Copy.xlsx]Sheet1
Report Created: 12-May-18 12:01:52 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 Seconds.
Iterations: 7 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Min)

Cell Name Original Value Final Value
$F$10 Lease Cost Objective Function 9,500,000 7,650,000

Variable Cells
Cell Name Original Value Final Value Integer
$D$11 x11 Value 0 0 Contin
$D$12 x12 Value 0 0 Contin
$D$13 x13 Value 0 0 Contin
$D$14 x14 Value 0 0 Contin
$D$15 x15 Value 50000 30000 Contin
$D$16 x21 Value 0 0 Contin
$D$17 x22 Value 0 0 Contin
$D$18 x23 Value 0 0 Contin
$D$19 x24 Value 0 0 Contin
$D$20 x31 Value 0 10000 Contin
$D$21 x32 Value 0 0 Contin
$D$22 x33 Value 0 0 Contin
$D$23 x41 Value 0 0 Contin
$D$24 x42 Value 0 0 Contin
$D$25 x51 Value 0 20000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$12 Constraints Objective Function 30000 $F$12>=30000 Binding 0
$F$13 x13 Objective Function 30000 $F$13>=20000 Not Binding 10000
$F$14 x14 Objective Function 40000 $F$14>=40000 Binding 0
$F$15 x15 Objective Function 30000 $F$15>=10000 Not Binding 20000
$F$16 x21 Objective Function 50000 $F$16>=50000 Binding 0
$D$11 x11 Value 0 $D$11>=0 Binding 0
$D$12 x12 Value 0 $D$12>=0 Binding 0
$D$13 x13 Value 0 $D$13>=0 Binding 0
$D$14 x14 Value 0 $D$14>=0 Binding 0
$D$15 x15 Value 30000 $D$15>=0 Not Binding 30000
$D$16 x21 Value 0 $D$16>=0 Binding 0
$D$17 x22 Value 0 $D$17>=0 Binding 0
$D$18 x23 Value 0 $D$18>=0 Binding 0
$D$19 x24 Value 0 $D$19>=0 Binding 0
$D$20 x31 Value 10000 $D$20>=0 Not Binding 10000
$D$21 x32 Value 0 $D$21>=0 Binding 0
$D$22 x33 Value 0 $D$22>=0 Binding 0
$D$23 x41 Value 0 $D$23>=0 Binding 0
$D$24 x42 Value 0 $D$24>=0 Binding 0
$D$25 x51 Value 20000 $D$25>=0 Not Binding 20000
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [Lease - Copy.xlsx]Sheet1
Report Created: 12-May-18 12:01:52 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$11 x11 Value 0 5 65 1E+030 5
$D$12 x12 Value 0 40 100 1E+030 40
$D$13 x13 Value 0 10 135 1E+030 10
$D$14 x14 Value 0 35 160 1E+030 35
$D$15 x15 Value 30000 0 190 5 60
$D$16 x21 Value 0 65 65 1E+030 65
$D$17 x22 Value 0 35 100 1E+030 35
$D$18 x23 Value 0 70 135 1E+030 70
$D$19 x24 Value 0 30 160 1E+030 30
$D$20 x31 Value 10000 0 65 5 5
$D$21 x32 Value 0 35 100 1E+030 35
$D$22 x33 Value 0 5 135 1E+030 5
$D$23 x41 Value 0 65 65 1E+030 65
$D$24 x42 Value 0 35 100 1E+030 35
$D$25 x51 Value 20000 0 65 5 5

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$12 Constraints Objective Function 30000 60 30000 10000 10000
$F$13 x13 Objective Function 30000 0 20000 10000 1E+030
$F$14 x14 Objective Function 40000 65 40000 1E+030 10000
$F$15 x15 Objective Function 30000 0 10000 20000 1E+030
$F$16 x21 Objective Function 50000 65 50000 1E+030 20000
Microsoft Excel 14.0 Limits Report
Worksheet: [Lease - Copy.xlsx]Sheet1
Report Created: 12-May-18 12:01:53 AM

Objective
Cell Name Value
$F$10 Lease Cost Objective Function 7,650,000

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$D$11 x11 Value 0 0 7650000 #N/A #N/A
$D$12 x12 Value 0 0 7650000 #N/A #N/A
$D$13 x13 Value 0 0 7650000 #N/A #N/A
$D$14 x14 Value 0 0 7650000 #N/A #N/A
$D$15 x15 Value 30000 30000 7650000 #N/A #N/A
$D$16 x21 Value 0 0 7650000 #N/A #N/A
$D$17 x22 Value 0 0 7650000 #N/A #N/A
$D$18 x23 Value 0 0 7650000 #N/A #N/A
$D$19 x24 Value 0 0 7650000 #N/A #N/A
$D$20 x31 Value 10000 10000 7650000 #N/A #N/A
$D$21 x32 Value 0 0 7650000 #N/A #N/A
$D$22 x33 Value 0 0 7650000 #N/A #N/A
$D$23 x41 Value 0 0 7650000 #N/A #N/A
$D$24 x42 Value 0 0 7650000 #N/A #N/A
$D$25 x51 Value 20000 20000 7650000 #N/A #N/A
Month Required Space Leasing period Cost per square feet
1 30000 1 $65
2 20000 2 $100
3 40000 3 $135
4 10000 4 $160
5 50000 5 $190

Objective Function
Decision variables Value Lease Cost 7,650,000
x11 0
x12 0 Constraints 30000
x13 0 30000
x14 0 40000
x15 30000 30000
x21 0 50000
x22 0
x23 0
x24 0
x31 10000
x32 0
x33 0
x41 0
x42 0
x51 20000
>= 30000
>= 20000
>= 40000
>= 10000
>= 50000