Solver Elements in Spreadsheet
#B1B2B3Target Vary Conditions
0000B7 Min$D$10:$R$10,$A$17:$A$113 $D$11:$R$11=$D$14:$R$14$A$17:$A$113>=0
1001B7 Min$D$10:$R$10,$A$17:$A$113 $D$11:$R$11=$D$14:$R$14$A$17:$A$113>=0$B$127=1
2010B8 Min$D$10:$R$10,$A$17:$A$113,$B$13 $D$11:$R$11=$D$14:$R$14$A$17:$A$113>=0
3011B8 Min$D$10:$R$10,$A$17:$A$113,$B$13 $D$11:$R$11=$D$14:$R$14$A$17:$A$113>=0$B$127=1
4020B9 Min$D$10:$R$10,$A$17:$A$113,$B$13 $D$11:$R$11=$D$14:$R$14$A$17:$A$113>=0
5021B9 Min$D$10:$R$10,$A$17:$A$113,$B$13 $D$11:$R$11=$D$14:$R$14$A$17:$A$113>=0$B$127=1
6100B6 Max$D$6:$R$6 $T$17:$T$113<=0$T$12= 1
7101B6 Max$D$6:$R$6,$S$6 $T$17:$T$113<=0$T$12= 1
8110B6 Max$D$6:$R$6 $T$17:$T$113<=0$T$12= 1
9111B6 Max$D$6:$R$6,$S$6 $T$17:$T$113<=0$T$12= 1
10120B6 Max$D$6:$R$6 $T$17:$T$113<=0$T$12= 1
11121B6 Max$D$6:$R$6,$S$6 $T$17:$T$113<=0$T$12= 1
B7=-Slacks = SUMPRODUCT(D5:R5,D10:R10)
B8=Inrensity-1
B9=1-Intensity
B6=SUMPRODUCT($N$12:$R$12,$N$6:$R$6)-SUMPRODUCT($D$12:$M$12,$D$6:$M$6)+IF($B$3=1,$S$6,0)
$T$17:$T$113 are illustrated by $T$17:
$T$17=SUMPRODUCT(N17:R17,$N$16:$R$16,$N$6:$R$6)-SUMPRODUCT(D17:M17,$D$16:$M$16,$D$6:$M$6)+IF($B$3=1,$S$6,0)
$T$12=IF($B$2=0,1,IF($B$2=1,SUMPRODUCT($D$12:$M$12,$D$6:$M$6),SUMPRODUCT($N$12:$R$12,$N$6:$R$6)))
$B$127=SUM($A$17:$A$117)