Microsoft Excel 16.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 3/19/2019 3:57:01 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.032 Seconds.
Iterations: 3 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
$F$7 Profit 0 480

Variable Cells
Cell Name Original Value Final Value Integer
$D$5 Quantity Produced Model A 0 120 Contin
$E$5 Quantity Produced Model B 0 160 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$8 cast Iron 1000 $F$8<=$H$8 Binding 0
$F$9 Labor Hour 1200 $F$9<=$H$9 Binding 0
$F$10 Modle-A production 120 $F$10<=$H$10 Not Binding 60
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 3/19/2019 3:57:01 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$5 Quantity Produced Model A 120 0 2 1 0.875
$E$5 Quantity Produced Model B 160 0 1.5 1.166666667 0.5

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$8 cast Iron 1000 0.2 1000 600 300
$F$9 Labor Hour 1200 0.233333333 1200 225 450
$F$10 Modle-A production 120 0 180 1E+030 60
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1(AutoRecovered).xlsx]Sheet1
Report Created: 3/26/2019 3:01:50 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$5 Quantity Produced Model A 146.6666667 0 2 1 0.875
$E$5 Quantity Produced Model B 140 0 1.5 1.166666667 0.5

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$8 cast Iron 1000 0.2 1000 733.3333333 166.6666667
$F$9 Labor Hour 1300 0.233333333 1300 125 550
$F$10 Modle-A production 146.6666667 0 180 1E+030 33.33333333
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1(AutoRecovered).xlsx]Sheet1
Report Created: 3/26/2019 3:34:04 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.032 Seconds.
Iterations: 8 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
$H$18 Profit L.H.S 0 16150

Variable Cells
Cell Name
$D$15 Quantity Produced 20-inches
$E$15 Quantity Produced 26-inches
$F$15 Quantity Produced 20-inches
$G$15 Quantity Produced 26-inches
Original Value Final Value Integer
0 150 Contin
0 100 Contin
0 100 Contin
0 100 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$H$19 Production Minutes L.H.S 4800 $H$19<=$J$19 Binding 0
$H$20 Assembly Minutes L.H.S 4800 $H$20<=$J$20 Binding 0
$H$21 20-inches model L.H.S 500 $H$21<=$J$21 Binding 0
$H$22 26-inches Model L.H.S 400 $H$22<=$J$22 Not Binding 400
$H$23 Model A L.H.S 250 $H$23>=$J$23 Not Binding 50
$H$24 Model B L.H.S 200 $H$24>=$J$24 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1(AutoRecovered).xlsx]Sheet1
Report Created: 3/26/2019 3:34:05 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$15 Quantity Produced 20-inches 150 0 27 1.5 0.692307692
$E$15 Quantity Produced 26-inches 100 0 38 0.642857143 1.2
$F$15 Quantity Produced 20-inches 100 0 32 0.9 1.5
$G$15 Quantity Produced 26-inches 100 0 51 1.5 0.9

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$19 Production Minutes L.H.S 4800 0.666666667 4800 225 180
$H$20 Assembly Minutes L.H.S 4800 2.666666667 4800 300 300
$H$21 20-inches model L.H.S 500 1.5 500 42.85714286 60
$H$22 26-inches Model L.H.S 400 0 800 1E+030 400
$H$23 Model A L.H.S 250 0 200 50 1E+030
$H$24 Model B L.H.S 200 -3 200 50 50
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1(AutoRecovered).xlsx]Sheet1
Report Created: 3/26/2019 3:34:37 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.031 Seconds.
Iterations: 8 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
$H$18 Profit L.H.S 16150 16150

Variable Cells
Cell Name Original Value Final Value Integer
$D$15 Quantity Produced 20-inches 150 150 Contin
$E$15 Quantity Produced 26-inches 100 100 Contin
$F$15 Quantity Produced 20-inches 100 100 Contin
$G$15 Quantity Produced 26-inches 100 100 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$H$19 Production Minutes L.H.S 4800 $H$19<=$J$19 Binding 0
$H$20 Assembly Minutes L.H.S 4800 $H$20<=$J$20 Binding 0
$H$21 20-inches model L.H.S 500 $H$21<=$J$21 Binding 0
$H$22 26-inches Model L.H.S 400 $H$22<=$J$22 Not Binding 400
$H$23 Model A L.H.S 250 $H$23>=$J$23 Not Binding 50
$H$24 Model B L.H.S 200 $H$24>=$J$24 Binding 0
 grates
Decision Variable Model A Model B
Quantity Produced 0 0
L.H.S
Profit 2 1.5 0
cast Iron 3 4 0
Labor Hour 6 3 0
Modle-A production 1 0 0

Model A Model B
Decision Variables
20-inches 26-inches 20-inches
Quantity Produced 150 100 100

Profit 27 38 32
Production Minutes 12 9 12
Assembly Minutes 6 12 9
20-inches model 2 2
26-inches Model 2
Model A 1 1
Model B 1
 R.H.s

<= 1000
<= 1200
<= 180

Model B
26-inches
100

L.H.S R.H.s
51 16150
9 4800 <= 4800
18 4800 <= 4800
500 <= 500
2 400 <= 800
250 >= 200
1 200 >= 200
Solution:
minimum Cost : 960
Shippment
W-1 W-2 W-3 W-4 Shipped
Branch- A 0 0 0 35 35
Branch- B 0 0 50 0 50
Branch- C 70 10 0 0 80
Branch- D 0 20 25 20 65

Received 70 30 75 55

Input
Cost (per Unit)
W-1 W-2 W-3 W-4 supply
Branch- A 10 7 6 4 35
Branch- B 8 8 5 7 50
Branch- C 4 3 6 9 80
Branch- D 7 5 4 3 65

Demand 70 30 75 55

solution
Minimum Cost
Destination