Vous êtes sur la page 1sur 18

# Microsoft Excel 14.

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
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
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
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
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
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
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
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
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
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