Merton Truck Company

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 18

Microsoft Excel 14.

0 Answer Report
Worksheet: [Merton Truck Company.xlsx]1 a
Report Created: 13-11-2019 22:29:40
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
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max)


Cell Name Original Value Final Value
$C$16 max profits Model 101 -8600000 2400000

Variable Cells
Cell Name Original Value Final Value Integer
$C$19 Product mix Model 101 0 2000 Integer
$D$19 Product mix Model 102 0 1000 Integer

Constraints
Cell Name Cell Value Formula Status Slack
$H$11 <= 4000 $H$11<=$F$11 Binding 0
$H$12 <= 6000 $H$12<=$F$12 Binding 0
$H$13 <= 4000 $H$13<=$F$13 Not Binding 1000
$H$14 <= 3000 $H$14<=$F$14 Not Binding 1500
$C$19=Integer
$D$19=Integer
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [Merton Truck Company.xlsx]1 a
Report Created: 13-11-2019 22:30:27

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$19 Product mix Model 101 2000 0 3000 2000 500
$D$19 Product mix Model 102 1000 0 5000 1000 2000

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$11 <= 4000 2000 4000 500 500
$H$12 <= 6000 500 6000 500 1000
$H$13 <= 4000 0 5000 1E+030 1000
$H$14 <= 3000 0 4500 1E+030 1500
Microsoft Excel 14.0 Limits Report
Worksheet: [Merton Truck Company.xlsx]1 a
Report Created: 13-11-2019 22:30:27

Objective
Cell Name Value
$C$16 max profits Model 101 2400000

Variable Lower Objective Upper Objective


Cell Name Value Limit Result Limit Result
$C$19 Product mix Model 101 2000 0 -3600000 2000 2400000
$D$19 Product mix Model 102 1000 0 -2600000 1000 2400000
Model 101 Model 102
SP 39000 38000
CP 36000 33000 *Direct Cost + Variable Cost
Fixed Cost 8600000

Machine hrs/unit Total hrs/month


Constraints Model 101 Model 102
Engine Assembly 1 2 <= 4000
Metal Stamping 2 2 <= 6000
Model 101 Assembly 2 0 <= 5000
Model 102 Assembly 0 3 <= 4500

max profits 2400000

Model 101 Model 102


Product mix 2000 1000
4000
6000
4000
3000
Model 101 Model 102
SP 39000 38000
CP 36000 33000 *Direct Cost + Variable Cost
Fixed Cost 8600000

Machine hrs/unit Total hrs/month


Constraints Model 101 Model 102
Engine Assembly 1 2 <= 4001
Metal Stamping 2 2 <= 6000
Model 101 Assembly 2 0 <= 5000
Model 102 Assembly 0 3 <= 4500

max profits 2400000

Model 101 Model 102


Product mix 2000 1000

2000 is the shadow price


4000
6000
4000
3000
Model 101 Model 102
SP 39000 38000
CP 36000 33000 *Direct Cost + Variable Cost
Fixed Cost 8600000

Machine hrs/unit Total hrs/month


Constraints Model 101 Model 102
Engine Assembly 1 2 <= 4100
Metal Stamping 2 2 <= 6000
Model 101 Assembly 2 0 <= 5000
Model 102 Assembly 0 3 <= 4500

max profits 2400000

Model 101 Model 102


Product mix 2000 1000

2000 is the shadow price


4000
6000
4000
3000
Model 101 Model 102
SP 39000 38000
CP 36000 33000 *Direct Cost + Variable Cost
Fixed Cost 8600000

Machine hrs/unit Total hrs/month


Constraints Model 101 Model 102
Engine Assembly 1 2 <= 4500
Metal Stamping 2 2 <= 6000
Model 101 Assembly 2 0 <= 5000
Model 102 Assembly 0 3 <= 4500

max profits 2400000

Model 101 Model 102


Product mix 2000 1000

2000 is the shadow price


500 is the allowable increase for Engine assembly, which can be added before there is a change in the value of a
(lower and upper range for which the shadow price is valid)
4000
6000
4000
3000

there is a change in the value of an additional unit of capacity


Model 101 Model 102
SP 39000 38000
CP 36000 33000 *Direct Cost + Variable Cost
Fixed Cost 8600000

Machine hrs/unit Total hrs/month


Constraints Model 101 Model 102
Engine Assembly 1 2 <= 4500
Metal Stamping 2 2 <= 6000
Model 101 Assembly 2 0 <= 5000
Model 102 Assembly 0 3 <= 4500

max profits 2400000

Model 101 Model 102


Product mix 2000 1000

Since the capacity of Engine assembly can be increased by 500 machine hrs with corresponding profit contributio
4000
6000
4000
3000

th corresponding profit contribution of 2000; so maximum rent = 2000 and maximum hrs = 500
Microsoft Excel 14.0 Answer Report
Worksheet: [Merton Truck Company.xlsx]3
Report Created: 13-11-2019 23:22:34
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
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max)


Cell Name Original Value Final Value
$C$16 max profits Model 101 2400000 2400000

Variable Cells
Cell Name Original Value Final Value Integer
$C$19 Product mix Model 101 2000 2000 Contin
$D$19Product mix Model 102 1000 1000 Contin
$E$19 Product mix Model 103 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$I$11 <= 4000 $I$11<=$G$11 Binding 0
$I$12 <= 6000 $I$12<=$G$12 Binding 0
$I$13 <= 4000 $I$13<=$G$13 Not Binding 1000
$I$14 <= 3000 $I$14<=$G$14 Not Binding 1500
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [Merton Truck Company.xlsx]3
Report Created: 13-11-2019 23:22:34

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$19 Product mix Model 101 2000 0 3000 2000 500
$D$19 Product mix Model 102 1000 0 5000 1000 2000
$E$19 Product mix Model 103 0 -350 2000 350 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$I$11 <= 4000 2000 4000 500 500
$I$12 <= 6000 500 6000 500 1000
$I$13 <= 4000 0 5000 1E+030 1000
$I$14 <= 3000 0 4500 1E+030 1500
Microsoft Excel 14.0 Limits Report
Worksheet: [Merton Truck Company.xlsx]3
Report Created: 13-11-2019 23:22:35

Objective
Cell Name Value
$C$16 max profits Model 101 2400000

Variable Lower Objective Upper Objective


Cell Name Value Limit Result Limit Result
$C$19 Product mix Model 101 2000 0 -3600000 2000 2400000
$D$19 Product mix Model 102 1000 0 -2600000 1000 2400000
$E$19 Product mix Model 103 0 0 2400000 0 2400000
Model 101 Model 102
SP 39000 38000
CP 36000 33000 *Direct Cost + Variable Cost
Fixed Cost 8600000

Machine hrs/unit Total hrs/month


Constraints Model 101 Model 102 Model 103
Engine Assembly 1 2 0.8 <= 4000
Metal Stamping 2 2 1.5 <= 6000
Model 101 Assembly 2 0 1 <= 5000
Model 102 Assembly 0 3 0 <= 4500

max profits 9117142.86

Model 101 Model 102 Model 103


Product mix 2000 1000 2857.14286 This is the value when contribution of M

Model 103 reduced cost is -350 so to make Model 103 worthy of production, its contribution should be atleast 23
6285.714
10285.71
6857.143
3000

he value when contribution of Model 103 is taken as 2351 instead of 2000

ontribution should be atleast 2350

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy