7/30/2019 MEDEQUIP MODEL.xlsx

1/4

Microsoft Excel 15.0 Answer Report

Worksheet: [MEDEQUIP MODEL.xlsx]Sheet1

Report Created: 6/28/2013 2:27:53 PM

Result: Solver found a solution. All Constraints and optimality conditions are satisfied.

Solver Engine

Engine: Simplex LP

Solution Time: 0.015 Seconds.Iterations: 5 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 (Max)

Cell Name Original Value Final Value

$C$17 Z 610000 610000

Variable Cells

Cell Name Original Value Final Value Integer

$D$17 X1 300 300 Contin

$E$17 X2 0 0 Contin

$F$17 X3 100 100 Contin

$G$17 X4 0 0 Contin

$H$17 X5 200 200 Contin

$I$17 X6 300 300 Contin

Constraints

Cell Name Cell Value Formula Status Slack

$J$22 Factory 1 Amount 400 $J$22

7/30/2019 MEDEQUIP MODEL.xlsx

2/4

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [MEDEQUIP MODEL.xlsx]Sheet1

Report Created: 6/28/2013 2:27:54 PM

Variable Cells

Final Reduced Objective Allowable AllowableCell Name Value Cost Coefficient Increase Decrease

$D$17 X1 300 0 600 1E+30 100

$E$17 X2 0 -200 800 200 1E+30

$F$17 X3 100 0 700 100 100

$G$17 X4 0 -100 400 100 1E+30

$H$17 X5 200 0 900 1E+30 200

$I$17 X6 300 0 600 100 100

Constraints

Final Shadow Constraint Allowable Allowable

Cell Name Value Price R.H. Side Increase Decrease

$J$22 Factory 1 Amount 400 100 400 300 0

$J$23 Factory 2 Amount 500 0 500 1E+30 0

$J$24 Customer 1 Amount 300 500 300 0 300

$J$25 Customer 2 Amount 200 900 200 0 200

$J$26 Customer 3 Amount 400 600 400 0 300

7/30/2019 MEDEQUIP MODEL.xlsx

3/4

UNIT COST Z : 600X1 + 800X2 + 700X3 + 400X4 + 900X5 + 600X6

SUBJECT TO : Factory 1 Amount X1 + X2 + X3

7/30/2019 MEDEQUIP MODEL.xlsx

4/4

Required

Amount Available400 400 < check if constraints were satisfied

500 500 < check if constraints were satisfied

300 300 < check if constraints were satisfied

200 200 < check if constraints were satisfied

400 400 < check if constraints were satisfied