Microsoft Excel 15.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 21-Jan-18 9:39:15 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 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
$B$4 Obj 11000000 11000000

Variable Cells
Cell Name Original Value Final Value Integer
$B$3 Sol 2000 2000 Contin
$C$3 Sol 1000 1000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$D$7 Eng Asslu LHS 4000 $D$7<=$F$7 Binding 0
$D$8 Met Stamp LHS 6000 $D$8<=$F$8 Binding 0
$D$9 101 Assly LHS 4000 $D$9<=$F$9 Not Binding 1000
$D$10 102 Assly LHS 3000 $D$10<=$F$10 Not Binding 1500
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 21-Jan-18 9:39:15 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$3 Sol 2000 0 3000 2000 500
$C$3 Sol 1000 0 5000 1000 2000

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$7 Eng Asslu LHS 4000 2000 4000 500 500
$D$8 Met Stamp LHS 6000 500 6000 500 1000
$D$9 101 Assly LHS 4000 0 5000 1E+030 1000
$D$10 102 Assly LHS 3000 0 4500 1E+030 1500
Dec Var 101 102
Par 3000 5000
Sol 2000 1000
Obj 11000000

Constraints LHS RHS

Eng Asslu 1 2 4000 <= 4000
Met Stamp 2 2 6000 <= 6000
101 Assly 2 4000 <= 5000
102 Assly 3 3000 <= 4500
Dec Var 101 102
Par 3000 5000
Sol 1999 1001
Obj 2402000

Constraints LHS RHS

Eng Asslu 1 2 4001 <= 4001
Met Stamp 2 2 6000 <= 6000
101 Assly 2 3998 <= 5000
102 Assly 3 3003 <= 4500
Dec Var 101 102
Par 3000 5000
Sol 1900 1100
Obj 2600000

Constraints LHS RHS

Eng Asslu 1 2 4100 <= 4100
Met Stamp 2 2 6000 <= 6000
101 Assly 2 3800 <= 5000
102 Assly 3 3300 <= 4500

YES Increased by 200000

Dec Var 101 102
Par 3000 5000
Sol 1500 1500
Obj 3400000

Constraints LHS RHS

Eng Asslu 1 2 4500 <= 4500 MAX INCREASE IS 500. AFTER THAT SHADOW PRICE WILL BE
Met Stamp 2 2 6000 <= 6000
101 Assly 2 3000 <= 5000
102 Assly 3 4500 <= 4500

YES Increased by 200000

THAT SHADOW PRICE WILL BECOME 0.
Microsoft Excel 15.0 Answer Report
Worksheet: [Merton Trucks.xlsx]3
Report Created: 22-Jan-18 6:46:32 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, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max)

Cell Name Original Value Final Value
$B$4 Obj 2400000 2400000

Variable Cells
Cell Name Original Value Final Value Integer
$B$3 Sol 2000 2000 Contin
$C$3 Sol 1000 1000 Contin
$D$3 Sol 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$E$7 Eng Asslu LHS 4000 $E$7<=$G$7 Binding 0
$E$8 Met Stamp LHS 6000 $E$8<=$G$8 Binding 0
$E$9 101 Assly LHS 4000 $E$9<=$G$9 Not Binding 1000
$E$10 102 Assly LHS 3000 $E$10<=$G$10 Not Binding 1500
Dec Var 101 102 103
Par 3000 5000 2000
Sol 2000 1000 0
Obj 2400000

Constraints LHS RHS

Eng Asslu 1 2 0.8 4000 <= 4000
Met Stamp 2 2 1.5 6000 <= 6000
101 Assly 2 1 4000 <= 5000
102 Assly 3 3000 <= 4500

What is the marginal worth of the resources?

2350
i.e. Shadow prices x the coefficients of constraints
3200
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Merton Trucks.xlsx]3
Report Created: 22-Jan-18 6:46:32 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$3 Sol 2000 0 3000 2000 500
$C$3 Sol 1000 0 5000 1000 2000
$D$3 Sol 0 -350 2000 350 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$7 Eng Asslu LHS 4000 2000 4000 500 500
$E$8 Met Stamp LHS 6000 500 6000 500 1000
$E$9 101 Assly LHS 4000 0 5000 1E+030 1000
$E$10 102 Assly LHS 3000 0 4500 1E+030 1500
Dec Var 101 102 103
Par 3000 5000 2000
Sol 2000 1000 0
Obj 2400000

Constraints LHS RHS

Eng Asslu 1 2 0.8 4000 <= 4000
Met Stamp 2 2 1.5 6000 <= 6000
101 Assly 2 1 4000 <= 5000
102 Assly 3 3000 <= 4500

INCREASE THE CONTRIBUTION BY 350

Dec Var 101 102 101 OT 102 OT
Par 3000 5000 2400 3800
Sol 1500 1250 0 250
Obj 10950000

Constraints LHS RHS

Eng Asslu 1 2 4000 <= 4000
Met Stamp 2 2 2 2 6000 <= 6000
101 Assly 2 2 3000 <= 5000
102 Assly 3 3 4500 <= 4500
ENG Assl OT 1 2 500 <= 2000
Dec Var 101 102
Par 3000 5000
Sol 2250 750
Obj 1900000

Constraints LHS RHS

Eng Asslu 1 2 3750 <= 4000
Met Stamp 2 2 6000 <= 6000
101 Assly 2 4500 <= 5000
102 Assly 3 2250 <= 4500
units ratio -1 3 0 <= 0