Microsoft Excel 14.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 9/18/2019 1:22:05 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 6 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$2 0 676066.6667

Variable Cells
Cell Name Original Value Final Value Integer
$B$4 AW 0 525000 Contin
$C$4 BW 0 175000 Contin
$D$4 AJ 0 75000 Contin
$E$4 BJ 0 225000 Contin
$F$4 AP 0 0 Contin
$G$4 BP 0 2000000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$H$10 QUALITY WT LHS 0 $H$10=$J$10 Binding 0
$H$11 QUALITY TJ LHS 0 $H$11=$J$11 Binding 0
$H$12 QUALITY TP LHS 0 $H$12=$J$12 Binding 0
$H$5 SUPPLY A LHS 600000 $H$5<=$J$5 Binding 0
$H$6 SUPPLY B LHS 2400000 $H$6<=$J$6 Binding 0
$H$7 DEMAND WT LHS 700000 $H$7<=$J$7 Not Binding 13700000
$H$8 DEMAND TJ LHS 300000 $H$8<=$J$8 Not Binding 700000
$H$9 DEMAND TP LHS 2000000 $H$9<=$J$9 Binding 0
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 9/18/2019 1:22:05 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$4 AW 525000 0 0.246666667 0.463111111 0.128888889
$C$4 BW 175000 0 0.246666667 1.389333333 0.386666667
$D$4 AJ 75000 0 0.198 0.128888889 0.463111111
$E$4 BJ 225000 0 0.198 0.042962963 0.15437037
$F$4 AP 0 0 0.222 1E+030 1E+030
$G$4 BP 2000000 0 0.222 1E+030 0.048333333

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$10 QUALITY WT LHS 0 -0.024333333 0 466666.6667 600000
$H$11 QUALITY TJ LHS 0 -0.024333333 0 1400000 200000
$H$12 QUALITY TP LHS 0 -0.097333333 0 350000 0
$H$5 SUPPLY A LHS 600000 0.271 600000 600000 466666.6667
$H$6 SUPPLY B LHS 2400000 0.1736666667 2400000 466666.6667 200000
$H$7 DEMAND WT LHS 700000 0 14400000 1E+030 13700000
$H$8 DEMAND TJ LHS 300000 0 1000000 1E+030 700000
$H$9 DEMAND TP LHS 2000000 0.0483333333 2000000 200000 466666.6667
Microsoft Excel 14.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 9/18/2019 1:22:05 PM

Objective
Cell Name Value
$H$2 676066.6667

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$B$4 AW 525000 525000 676066.6667 525000 676066.6667
$C$4 BW 175000 175000 676066.6667 175000 676066.6667
$D$4 AJ 75000 75000 676066.6667 75000 676066.6667
$E$4 BJ 225000 225000 676066.6667 225000 676066.6667
$F$4 AP 0 0 676066.6667 0 676066.6667
$G$4 BP 2000000 0 232066.6667 2000000 676066.6667
Microsoft Excel 14.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 9/18/2019 1:23:25 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 Seconds.
Iterations: 6 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$2 676066.666667 676066.6667

Variable Cells
Cell Name Original Value Final Value Integer
$B$4 AW 525000 525000 Contin
$C$4 BW 175000 175000 Contin
$D$4 AJ 75000 75000 Contin
$E$4 BJ 225000 225000 Contin
$F$4 AP 0 0 Contin
$G$4 BP 2000000 2000000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$H$10 QUALITY WT LHS 0 $H$10=$J$10 Binding 0
$H$11 QUALITY TJ LHS 0 $H$11=$J$11 Binding 0
$H$12 QUALITY TP LHS 0 $H$12=$J$12 Binding 0
$H$5 SUPPLY A LHS 600000 $H$5<=$J$5 Binding 0
$H$6 SUPPLY B LHS 2400000 $H$6<=$J$6 Binding 0
$H$7 DEMAND WT LHS 700000 $H$7<=$J$7 Not Binding 13700000
$H$8 DEMAND TJ LHS 300000 $H$8<=$J$8 Not Binding 700000
$H$9 DEMAND TP LHS 2000000 $H$9<=$J$9 Binding 0
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 9/18/2019 1:23:25 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$4 AW 525000 0 0.246666667 0.463111111 0.128888889
$C$4 BW 175000 0 0.246666667 1.389333333 0.386666667
$D$4 AJ 75000 0 0.198 0.128888889 0.463111111
$E$4 BJ 225000 0 0.198 0.042962963 0.15437037
$F$4 AP 0 0 0.222 1E+030 1E+030
$G$4 BP 2000000 0 0.222 1E+030 0.048333333

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$10 QUALITY WT LHS 0 -0.024333333 0 466666.6667 600000
$H$11 QUALITY TJ LHS 0 -0.024333333 0 1400000 200000
$H$12 QUALITY TP LHS 0 -0.097333333 0 350000 0
$H$5 SUPPLY A LHS 600000 0.271 600000 600000 466666.6667
$H$6 SUPPLY B LHS 2400000 0.1736666667 2400000 466666.6667 200000
$H$7 DEMAND WT LHS 700000 0 14400000 1E+030 13700000
$H$8 DEMAND TJ LHS 300000 0 1000000 1E+030 700000
$H$9 DEMAND TP LHS 2000000 0.0483333333 2000000 200000 466666.6667
Microsoft Excel 14.0 Answer Report
Worksheet: [RBC.xlsx]Sheet1
Report Created: 9/18/2019 1:24:44 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 Seconds.
Iterations: 6 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$2 676066.666667 676066.6667

Variable Cells
Cell Name Original Value Final Value Integer
$B$4 AW 525000 525000 Contin
$C$4 BW 175000 175000 Contin
$D$4 AJ 75000 75000 Contin
$E$4 BJ 225000 225000 Contin
$F$4 AP 0 0 Contin
$G$4 BP 2000000 2000000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$H$10 QUALITY WT LHS 0 $H$10=$J$10 Binding 0
$H$11 QUALITY TJ LHS 0 $H$11=$J$11 Binding 0
$H$12 QUALITY TP LHS 0 $H$12=$J$12 Binding 0
$H$5 SUPPLY A LHS 600000 $H$5<=$J$5 Binding 0
$H$6 SUPPLY B LHS 2400000 $H$6<=$J$6 Binding 0
$H$7 DEMAND WT LHS 700000 $H$7<=$J$7 Not Binding 13700000
$H$8 DEMAND TJ LHS 300000 $H$8<=$J$8 Not Binding 700000
$H$9 DEMAND TP LHS 2000000 $H$9<=$J$9 Binding 0
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [RBC.xlsx]Sheet1
Report Created: 9/18/2019 1:24:44 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$4 AW 525000 0 0.246666667 0.463111111 0.128888889
$C$4 BW 175000 0 0.246666667 1.389333333 0.386666667
$D$4 AJ 75000 0 0.198 0.128888889 0.463111111
$E$4 BJ 225000 0 0.198 0.042962963 0.15437037
$F$4 AP 0 0 0.222 1E+030 1E+030
$G$4 BP 2000000 0 0.222 1E+030 0.048333333

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$10 QUALITY WT LHS 0 -0.024333333 0 466666.6667 600000
$H$11 QUALITY TJ LHS 0 -0.024333333 0 1400000 200000
$H$12 QUALITY TP LHS 0 -0.097333333 0 350000 0
$H$5 SUPPLY A LHS 600000 0.271 600000 600000 466666.6667
$H$6 SUPPLY B LHS 2400000 0.1736666667 2400000 466666.6667 200000
$H$7 DEMAND WT LHS 700000 0 14400000 1E+030 13700000
$H$8 DEMAND TJ LHS 300000 0 1000000 1E+030 700000
$H$9 DEMAND TP LHS 2000000 0.0483333333 2000000 200000 466666.6667
 0.2467 0.2467 0.1980 0.1980 0.2220 0.2220 676066.66666667 540000 136066.7
AW BW AJ BJ AP BP
525000 175000 75000 225000 0 2000000 LHS RHS
SUPPLY A 1 1 1 600000 <= 600000
SUPPLY B 1 1 1 2400000 <= 2400000
DEMAND WT 1 1 700000 <= 14400000
DEMAND TJ 1 1 300000 <= 1000000
DEMAND TP 1 1 2000000 <= 2000000
QUALITY WT 1 -3 0 = 0
QUALITY TJ 3 -1 0 = 0
QUALITY TP 1 0 = 0