Microsoft Excel 15.

0 Answer Report
Worksheet: [15-Feb-Putter-Partners.xlsx]Sheet1
Report Created: 2/15/2014 3:31:21 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: GRG Nonlinear
Solution Time: 0.016 Seconds.
Iterations: 4 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Convergence 0.0001, Population Size 100, Random Seed 0, Derivatives Forward, Require Bounds
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative
Objective Cell (Max)
Cell
Name
$E$4 profit

Original Value
0

Final Value
6585.714286

Variable Cells
Cell
Name
$B$5 can't miss
$C$5 one putt
$D$5 eagle

Original Value
0
0
0

Final Value
Integer
34.28571429 Contin
50 Contin
128.5714286 Contin

Constraints
Cell
Name
$E$10 finishing
$E$11 Be
$E$12 Ti
$E$13 Steel
$E$14
$E$15
$E$9 casting

Cell Value
82.57142857
13714.28571
10000
50000
13
-22.14285714
40

Formula
$E$10<=$H$10
$E$11<=$H$11
$E$12<=$H$12
$E$13<=$H$13
$E$14>=$H$14
$E$15<=$H$15
$E$9<=$H$9

Status
Not Binding
Not Binding
Binding
Binding
Not Binding
Not Binding
Binding

Slack
17.42857143
6285.714286
0
0
13
22.14285714
0

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [15-Feb-Putter-Partners.xlsx]Sheet1
Report Created: 2/15/2014 3:31:21 PM

Variable Cells
Cell
Name
$B$5 can't miss
$C$5 one putt
$D$5 eagle

Final
Value
34.28571429
50
128.5714286

Reduced
Gradient
0
0
0

Constraints
Cell
$E$10
$E$11
$E$12
$E$13
$E$14
$E$15
$E$9

Name
finishing
Be
Ti
Steel

casting

Final
Lagrange
Value
Multiplier
82.57142857
0
13714.28571
0
10000 0.025714285
50000 0.078571428
13
0
-22.14285714
0
40
60

Microsoft Excel 15.0 Limits Report

Worksheet: [15-Feb-Putter-Partners.xlsx]Sheet1
Report Created: 2/15/2014 3:31:21 PM

Objective
Cell
Name
$E$4 profit

Value
6585.714286

Variable
Cell
Name
$B$5 can't miss
$C$5 one putt
$D$5 eagle

Value
34.28571429
50
128.5714286

Lower
Objective
Limit
Result
19.84126984 6152.380952
0 5335.714286
84.28571429 5102.142857

Upper
Objective
Limit
Result
34.28571429 6585.714286
50 6585.714286
128.5714286 6585.714286

Microsoft Excel 15.0 Answer Report

Worksheet: [15-Feb-Putter-Partners.xlsx]Sheet1
Report Created: 2/15/2014 3:35:41 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 5 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 (Max)

Cell
Name
$E$4 profit

Original Value
6602.857143

Final Value
6602.857143

Variable Cells
Cell
Name
$B$5 can't miss
$C$5 one putt
$D$5 eagle

Original Value
34.28571429
50
128.5714286

Final Value
Integer
34.28571429 Contin
50 Contin
128.5714286 Contin

Constraints
Cell
Name
$E$10 finishing
$E$11 Be
$E$12 Ti
$E$13 Steel
$E$14
$E$15
$E$9 casting

Cell Value
82.57142857
13714.28571
10000
50000
13
-22.14285714
40

Formula
$E$10<=$H$10
$E$11<=$H$11
$E$12<=$H$12
$E$13<=$H$13
$E$14>=$H$14
$E$15<=$H$15
$E$9<=$H$9

Status
Not Binding
Not Binding
Binding
Binding
Not Binding
Not Binding
Binding

Slack
17.42857143
6285.714286
0
0
13
22.14285714
0

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [15-Feb-Putter-Partners.xlsx]Sheet1
Report Created: 2/15/2014 3:35:41 PM

Variable Cells
Cell
Name
$B$5 can't miss
$C$5 one putt
$D$5 eagle

Final
Value
34.28571429
50
128.5714286

Reduced
Cost

Objective
Coefficient
0
30.5
0
25
0
33.5

Allowable
Allowable
Increase
Decrease
14.5
30.5
1E+30 4.971428571
17.4
27.4

Constraints
Cell
$E$10
$E$11
$E$12
$E$13
$E$14
$E$15
$E$9

Name
finishing
Be
Ti
Steel

casting

Final
Shadow
Constraint
Allowable
Allowable
Value
Price
R.H. Side
Increase
Decrease
82.57142857
0
100
1E+30 17.42857143
13714.28571
0
20000
1E+30 6285.714286
10000 0.024857143
10000 6842.105263 9166.666667
50000 0.078285714
50000
16250 12916.66667
13
0
0
13
1E+30
-22.14285714
0
0
1E+30 22.14285714
40
61
40 7.857142857 7.222222222

Microsoft Excel 15.0 Limits Report

Worksheet: [15-Feb-Putter-Partners.xlsx]Sheet1
Report Created: 2/15/2014 3:35:41 PM

Objective
Cell
Name
$E$4 profit

Value
6602.857143

Variable
Cell
Name
$B$5 can't miss
$C$5 one putt
$D$5 eagle

Value
34.28571429
50
128.5714286

Lower
Objective
Limit
Result
19.84126984 6162.301587
0 5352.857143
84.28571429 5119.285714

Upper
Objective
Limit
Result
34.28571429 6602.857143
50 6602.857143
128.5714286 6602.857143

profit

casting
finishing
Be
Ti
Steel
10%
50%

can't miss one putt eagle

30.5
25
33.5 6602.857
34.28571
50 128.5714

0.5
0.7
400

0.9
0.5

0.2
0.4
200
100
-0.1
0.5

0.1
40
0.3 82.57143
13714.29
10000
350
50000
-0.1
13
-0.5 -22.1429

>=

40
100
20000
10000
50000
0
0