Вы находитесь на странице: 1из 10

# Microsoft Excel 15.

Worksheet: [Minning.xlsx]Sheet1
Report Created: 21-May-19 3:56:52 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.031 Seconds.
Iterations: 3 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
\$E\$6 Cost per month Total 0 244000

Variable Cells
Cell Name Original Value Final Value Integer
\$C\$4 Months to Operate Wane 0 2.5 Contin
\$D\$4 Months to Operate Gales 0 4.5 Contin

Constraints
Cell Name Cell Value Formula Status Slack
\$E\$10 High Coal Produced 48 \$E\$10>=\$F\$10 Binding 0
\$E\$11 Medium Coal Produced 28 \$E\$11>=\$F\$11 Binding 0
\$E\$12 Low Coal Produced 115 \$E\$12>=\$F\$12 Not Binding 15
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Minning.xlsx]Sheet1
Report Created: 21-May-19 3:56:54 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
\$C\$4 Months to Operate Wane 2.5 0 40000 56000 8000
\$D\$4 Months to Operate Gales 4.5 0 32000 8000 18666.66667

Constraints
Cell Name Value Price R.H. Side Increase Decrease
\$E\$10 High Coal Produced 48 1000 48 12 20
\$E\$11 Medium Coal Produced 28 7000 28 20 2.4
\$E\$12 Low Coal Produced 115 0 100 15 1E+030
Worksheet: [Minning.xlsx]Sheet1
Report Created: 21-May-19 4:03:54 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 4 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\$7 Gallons of Toxic Total 0 6950

Variable Cells
Cell Name Original Value Final Value Integer
\$J\$4 Months to Operate Wane 0 4 Contin
\$K\$4 Months to Operate Gales 0 3 Contin

Constraints
Cell Name Cell Value Formula Status Slack
\$L\$10 High Coal Produced 60 \$L\$10>=\$M\$10 Not Binding 12
\$L\$11 Medium Coal Produced 28 \$L\$11>=\$M\$11 Binding 0
\$L\$12 Low Coal Produced 100 \$L\$12>=\$M\$12 Binding 0
onNegative
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Minning.xlsx]Sheet1
Report Created: 21-May-19 4:03:54 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
\$J\$4 Months to Operate Wane 4 0 800 450 175
\$K\$4 Months to Operate Gales 3 0 1250 350 450

Constraints
Cell Name Value Price R.H. Side Increase Decrease
\$L\$10 High Coal Produced 60 0 48 12 1E+030
\$L\$11 Medium Coal Produced 28 87.5 28 12 2.4
\$L\$12 Low Coal Produced 100 45 100 15 30
Worksheet: [Minning.xlsx]Sheet1
Report Created: 21-May-19 4:10:37 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.031 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 (Min)

Cell Name Original Value Final Value
\$S\$8 Number of Accident Total 0 2

Variable Cells
Cell Name Original Value Final Value Integer
\$Q\$4 Months to Operate Wane 0 10 Contin
\$R\$4 Months to Operate Gales 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
\$S\$10 High Coal Produced 120 \$S\$10>=\$T\$10 Not Binding 72
\$S\$11 Medium Coal Produced 40 \$S\$11>=\$T\$11 Not Binding 12
\$S\$12 Low Coal Produced 100 \$S\$12>=\$T\$12 Binding 0
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Minning.xlsx]Sheet1
Report Created: 21-May-19 4:10:37 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
\$Q\$4 Months to Operate Wane 10 0 0.2 0.025 0.2
\$R\$4 Months to Operate Gales 0 0.05 0.45 1E+030 0.05

Constraints
Cell Name Value Price R.H. Side Increase Decrease
\$S\$10 High Coal Produced 120 0 48 72 1E+030
\$S\$11 Medium Coal Produced 40 0 28 12 1E+030
\$S\$12 Low Coal Produced 100 0.02 100 1E+030 30
Min (Z) Cost per Month Min (Z) Number of Toxic Waste Gallons
Wane Gales
Months to Operate 2.5 4.5 Months to Operate
Total
Cost per month 40000 32000 244000 Cost per month
Gallons of Toxic 800 1250 7625 Gallons of Toxic
Number of Accident 0.2 0.45 2.525 Number of Accident
Produced Projected Demand
High Coal 12 4 48 48 High Coal
Medium Coal 4 4 28 28 Medium Coal
Low Coal 10 20 115 100 Low Coal
r of Toxic Waste Gallons Min (Z) Number of Accidents
Wane Gales
4 3 Months to Operate
Total
40000 32000 256000 Cost per month
800 1250 6950 Gallons of Toxic
0.2 0.45 2.15 Number of Accident
Produced Projected Demand
12 4 60 48 High Coal
4 4 28 28 Medium Coal
10 20 100 100 Low Coal
mber of Accidents
Wane Gales
10 0
Total
40000 32000 400000
800 1250 8000
0.2 0.45 2
Produced Projected Demand
12 4 120 48
4 4 40 28
10 20 100 100