Microsoft Excel 14.

0 Answer Report
Worksheet: [OMMD Case - Bedford Steel.xlsx]Sheet1
Report Created: 09-Sep-2014 7:11:49 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 11 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
$L$2 0 73267.5
Variable Cells
Cell Name Original Value Final Value Integer
$B$3 Ashley 0 55 Contin
$C$3 Bedford 0 600 Contin
$D$3 Consol 0 0 Contin
$E$3 Dunby 0 20 Contin
$F$3 Earlam 0 100 Contin
$G$3 Florence 0 0 Contin
$H$3 Gaston 0 450 Contin
$I$3 Hopt 0 0 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$K$11 Volatility 2.27374E-13 $K$11>=$L$11 Binding 0
$K$12 Ashley 55 $K$12<=$L$12 Not Binding 245
$K$13 Bedford 600 $K$13<=$L$13 Binding 0
$K$14 Consol 0 $K$14<=$L$14 Not Binding 510
$K$15 Dunby 20 $K$15<=$L$15 Not Binding 635
$K$16 Earlam 100 $K$16<=$L$16 Not Binding 475
$K$17 Florence 0 $K$17<=$L$17 Not Binding 680
$K$18 Gaston 450 $K$18<=$L$18 Binding 0
$K$19 Hopt 0 $K$19<=$L$19 Not Binding 490
$K$7 1225 Tons 1225 $K$7>=$L$7 Binding 0
$K$8 Union Labour 125 $K$8>=$L$8 Not Binding 125
$K$9 Truck 720 $K$9<=$L$9 Binding 0
$K$10 Train 505 $K$10<=$L$10 Not Binding 145
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [OMMD Case - Bedford Steel.xlsx]Sheet1
Report Created: 09-Sep-2014 7:11:49 PM
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$3 Ashley 55 0 49.5 0.5 1
$C$3 Bedford 600 0 50 1.5 1E+30
$D$3 Consol 0 2.5 61 1E+30 2.5
$E$3 Dunby 20 0 63.5 0.125 0.05
$F$3 Earlam 100 0 66.5 0.05 0.125
$G$3 Florence 0 1.5 71 1E+30 1.5
$H$3 Gaston 450 0 72.5 1 1E+30
$I$3 Hopt 0 0.5 80 1E+30 0.5
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$K$11 Volatility 2.27374E-13 3 0 20 100
$K$12 Ashley 55 0 300 1E+30 245
$K$13 Bedford 600 -1.5 600 4 25
$K$14 Consol 0 0 510 1E+30 510
$K$15 Dunby 20 0 655 1E+30 635
$K$16 Earlam 100 0 575 1E+30 475
$K$17 Florence 0 0 680 1E+30 680
$K$18 Gaston 450 -1 450 12.5 2.5
$K$19 Hopt 0 0 490 1E+30 490
$K$7 1225 Tons 1225 61.5 1225 5 25
$K$8 Union Labour 125 0 0 125 1E+30
$K$9 Truck 720 -1 720 20 3.333333333
$K$10 Train 505 0 650 1E+30 145
Ashley Bedford Consol Dunby Earlam Florence Gaston Hopt
49.5 50 61 63.5 66.5 71 72.5 80
55 600 0 20 100 0 450 0
1225 Tons 1 1 1 1 1 1 1 1
Union Labour 1 1 -1 1 -1 1 -1 -1
Truck 0 1 0 1 1 1 0 0
Train 1 0 1 0 0 0 1 1
Volatility -4 -3 -1 1 2 3 4 6
Ashley 1 0 0 0 0 0 0 0
Bedford 0 1 0 0 0 0 0 0
Consol 0 0 1 0 0 0 0 0
Dunby 0 0 0 1 0 0 0 0
Earlam 0 0 0 0 1 0 0 0
Florence 0 0 0 0 0 1 0 0
Gaston 0 0 0 0 0 0 1 0
Hopt 0 0 0 0 0 0 0 1
73267.5
1225 1225 >=
125 0 >=
720 720 <=
505 650 <=
2.27E-13 0 >=
55 300 <=
600 600 <=
0 510 <=
20 655 <=
100 575 <=
0 680 <=
450 450 <=
0 490 <=