Microsoft Excel 16.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 28-10-2019 12:27:30
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.078 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 (Max)

Cell Name Original Value Final Value
$I$4 Profit 33600 21900

Variable Cells
Cell Name Original Value Final Value Integer
$F$3 Units Prod 1 8400 0 Contin
$G$3Units Prod 2 0 6700 Contin
$H$3Units Prod 3 16800 1800 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$I$5 Labour hours 21900 $I$5<=$K$5 Not Binding 3300
$I$6 Machine Hrs 42000 $I$6<=$K$6 Binding 0
$I$7 (x2-x3-x1) 4900 $I$7>=$K$7 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 28-10-2019 12:27:30

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$F$3 Units Prod 1 0 -0.142857143 2 0.142857143 1E+030
$G$3 Units Prod 2 6700 0 3 3 0.5
$H$3 Units Prod 3 1800 0 1 1E+030 0.111111111

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$I$5 Labour hours 21900 0 25200 1E+030 3300
$I$6 Machine Hrs 42000 0.5714285714 42000 5775 12600
$I$7 (x2-x3-x1) 4900 -0.428571429 4900 2100 7700
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 28-10-2019 12:27:30

Objective
Cell Name Value
$I$4 Profit 21900

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$F$3 Units Prod 1 0 0 21900 0 21900
$G$3 Units Prod 2 6700 6700 21900 6700 21900
$H$3 Units Prod 3 1800 0 20100 1800 21900
 Prod 1 Prod 2 Prod 3
Units 0 6700 1800
Profit 2 3 1 21900
Labour hours 1 3 1 21900 <=
Machine Hrs 3 6 1 42000 <=
(x2-x3-x1) 4900 >=
25200
42000
4900
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]Sheet11
Report Created: 28-10-2019 12:40:13
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.204 Seconds.
Iterations: 10 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$6 Shipping cost 122 40000

Variable Cells
Cell Name Original Value Final Value Integer
$G$5 Qty P1-W1 1 0 Contin
$H$5 Qty P1-W2 1 0 Contin
$I$5 Qty P1-W3 1 1500 Contin
$J$5 Qty P1-Dummy 1 0 Contin
$K$5 Qty P2-W1 1 500 Contin
$L$5 Qty P2-W2 1 1500 Contin
$M$5 Qty P2-W3 1 0 Contin
$N$5 Qty P2-Dummy 1 500 Contin
$O$5 Qty P3-W1 1 1000 Contin
$P$5 Qty P3-W2 1 0 Contin
$Q$5 Qty P3-W3 1 0 Contin
$R$5 Qty P3-Dummy 1 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$S$7 Plant 1 1500 $S$7=$U$7 Binding 0
$S$8 Plant 2 2500 $S$8=$U$8 Binding 0
$S$9 Plant 3 1000 $S$9=$U$9 Binding 0
$S$10 Warehouse 1 1500 $S$10=$U$10 Binding 0
$S$11 Warehouse 2 1500 $S$11=$U$11 Binding 0
$S$12 Warehouse 3 1500 $S$12=$U$12 Binding 0
$S$13 Dummy warehouse 500 $S$13=$U$13 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet11
Report Created: 28-10-2019 12:40:14

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$G$5 Qty P1-W1 0 0 12 0 9
$H$5 Qty P1-W2 0 11 20 1E+030 11
$I$5 Qty P1-W3 1500 0 11 9 1E+030
$J$5 Qty P1-Dummy 0 0 0 1E+030 0
$K$5 Qty P2-W1 500 0 12 9 0
$L$5 Qty P2-W2 1500 0 9 11 1E+030
$M$5 Qty P2-W3 0 9 20 1E+030 9
$N$5 Qty P2-Dummy 500 0 0 0 1E+030
$O$5 Qty P3-W1 1000 0 4 8 1E+030
$P$5 Qty P3-W2 0 15 16 1E+030 15
$Q$5 Qty P3-W3 0 15 18 1E+030 15
$R$5 Qty P3-Dummy 0 8 0 1E+030 8

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$S$7 Plant 1 1500 11 1500 0 1500
$S$8 Plant 2 2500 11 2500 0 500
$S$9 Plant 3 1000 3 1000 0 1000
$S$10 Warehouse 1 1500 1 1500 1500 0
$S$11 Warehouse 2 1500 -2 1500 500 0
$S$12 Warehouse 3 1500 0 1500 0 1E+030
$S$13 Dummy warehouse 500 -11 500 500 0
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]Sheet11
Report Created: 28-10-2019 12:40:15

Objective
Cell Name Value
$S$6 Shipping cost 40000

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$G$5 Qty P1-W1 0 0 40000 0 40000
$H$5 Qty P1-W2 0 0 40000 0 40000
$I$5 Qty P1-W3 1500 1500 40000 1500 40000
$J$5 Qty P1-Dummy 0 0 40000 0 40000
$K$5 Qty P2-W1 500 500 40000 500 40000
$L$5 Qty P2-W2 1500 1500 40000 1500 40000
$M$5 Qty P2-W3 0 0 40000 0 40000
$N$5 Qty P2-Dummy 500 500 40000 500 40000
$O$5 Qty P3-W1 1000 1000 40000 1000 40000
$P$5 Qty P3-W2 0 0 40000 0 40000
$Q$5 Qty P3-W3 0 0 40000 0 40000
$R$5 Qty P3-Dummy 0 0 40000 0 40000
 P1-W1 P1-W2 P1-W3 P1-Dummy
Qty 0 0 1500 0
Shipping cost 12 20 11 0
Plant 1 1 1 1 1
Plant 2
Plant 3
Warehouse 1 1
Warehouse 2 1
Warehouse 3 1
Dummy warehouse 1
P2-W1 P2-W2 P2-W3 P2-DummyP3-W1 P3-W2 P3-W3 P3-Dummy
500 1500 0 500 1000 0 0 0
12 9 20 0 4 16 18 0 40000
1500 =
1 1 1 1 2500 =
1 1 1 1 1000 =
1 1 1500 =
1 1 1500 =
1 1 1500 =
1 1 500 =
1500
2500
1000
1500
1500
1500
500
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]Sheet15
Report Created: 28-10-2019 12:48:32
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.187 Seconds.
Iterations: 3 Subproblems: 14
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Min)

Cell Name Original Value Final Value
$M$4 24.333333333 25

Variable Cells
Cell Name Original Value Final Value Integer
$F$4 Sunday 2.3333333333 1 Integer
$G$4 Monday 2.3333333333 4 Integer
$H$4 Tuesday 5 4 Integer
$I$4 Wednesday 5.3333333333 6 Integer
$J$4 Thursday 1 1 Integer
$K$4 Friday 8.3333333333 9 Integer
$L$4 Saturday 0 0 Integer

Constraints
Cell Name Cell Value Formula Status Slack
$M$5 17 $M$5>=$O$5 Binding 0
$M$6 15 $M$6>=$O$6 Not Binding 1
$M$7 18 $M$7>=$O$7 Binding 0
$M$8 15 $M$8>=$O$8 Binding 0
$M$9 16 $M$9>=$O$9 Binding 0
$M$10 24 $M$10>=$O$10 Not Binding 2
$M$11 20 $M$11>=$O$11 Not Binding 1
$F$4:$L$4=Integer
Sunday Monday Tuesday Wednesday Thursday
1 4 4 6 1
Friday Saturday
9 0 25 125000
17 >= 17
15 >= 14
18 >= 18
15 >= 15
16 >= 16
24 >= 22
20 >= 19
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]Sheet19
Report Created: 28-10-2019 12:53:18
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.203 Seconds.
Iterations: 3 Subproblems: 14
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
$O$4 142000 142000

Variable Cells
Cell Name Original Value Final Value Integer
$G$4 Sunday 1 2 Integer
$H$4 Monday 4 4 Integer
$I$4 Tuesday 4 4 Integer
$J$4 Wednesday 6 6 Integer
$K$4 Thursday 1 0 Integer
$L$4 Friday 9 8 Integer
$M$4 Saturday 0 1 Integer

Constraints
Cell Name Cell Value Formula Status Slack
$N$5 17 $N$5>=$P$5 Binding 0
$N$6 15 $N$6>=$P$6 Not Binding 1
$N$7 19 $N$7>=$P$7 Not Binding 1
$N$8 17 $N$8>=$P$8 Not Binding 2
$N$9 16 $N$9>=$P$9 Binding 0
$N$10 22 $N$10>=$P$10 Binding 0
$N$11 19 $N$11>=$P$11 Binding 0
$G$4:$M$4=Integer
Sunday Monday Tuesday Wednesda
2 4 4 6
Thursday Friday Saturday
0 8 1 25 142000
17 >= 17
15 >= 14
19 >= 18
17 >= 15
16 >= 16
22 >= 22
19 >= 19
 A B C
6 0 0 1 1 1
7
3

First
Second

3000*(F4+G4-F4*G4)+2400*(H
SUM(F4:G4)*C4*2800+SUM(H
 C
1

71600 66400

6800 >= 4100

6800 >= 3500

3000*(F4+G4-F4*G4)+2400*(H4+I4-H4*I4)+2800*(J4+K4-J4*K4)
SUM(F4:G4)*C4*2800+SUM(H4:I4)*C5*3200+SUM(J4:K4)*C6*3600