Microsoft Excel 14.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 10-Sep-2014 9:19:17 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 Seconds.
Iterations: 5 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
$H$2 Selling Price 0 2086.25
Variable Cells
Cell Name Original Value Final Value Integer
$C$6 Tinytote 0 100 Contin
$D$6 TubbyTote 0 35 Contin
$E$6 ToddleTote 0 90 Contin
$F$6 TwinTotes 0 0 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$H$15 Tinytote Min Prod 100 $H$15>=$I$15 Not Binding 10
$H$16 Tubbytote Min Prod 35 $H$16>=$I$16 Binding 0
$H$17 Toddletot Min Prod 90 $H$17>=$I$17 Not Binding 10
$H$8 Fabrication 620 $H$8<=$I$8 Binding 0
$H$9 Sewing 415 $H$9<=$I$9 Not Binding 85
$H$10 Assembly 385 $H$10<=$I$10 Not Binding 95
$H$11 Tinitote Demand 100 $H$11<=$I$11 Not Binding 80
$H$12 Tubbytote demand 35 $H$12<=$I$12 Not Binding 35
$H$13 Toddletote demand 90 $H$13<=$I$13 Not Binding 70
$H$14 Toddletot Max Prod 0 $H$14<=$I$14 Binding 0
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 10-Sep-2014 9:19:18 PM
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$6 Tinytote 100 0 9.25 5 1.5
$D$6 TubbyTote 35 0 8.75 4.096153846 1E+30
$E$6 ToddleTote 90 0 9.5 1E+30 3.333333333
$F$6 TwinTotes 0 -1.673076923 9.375 1.673076923 1E+30
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$15 Tinytote Min Prod 100 0 90 10 1E+30
$H$16 Tubbytote Min Prod 35 -4.096153846 35 8.125 35
$H$17 Toddletot Min Prod 90 0 80 10 1E+30
$H$8 Fabrication 620 3.596153846 620 110.5 43.33333333
$H$9 Sewing 415 0 500 1E+30 85
$H$10 Assembly 385 0 480 1E+30 95
$H$11 Tinitote Demand 100 0 180 1E+30 80
$H$12 Tubbytote demand 35 0 70 1E+30 35
$H$13 Toddletote demand 90 0 160 1E+30 70
$H$14 Toddletot Max Prod 0 3.846153846 0 13 8.666666667
Strollers to go Tinytote TubbyTote ToddleTote
Selling Price 63.75 82.5 66
Material Cost 4 6 5.5
Labor Cost 50.5 67.75 51
Profit 9.25 8.75 9.5
100 35 90
Fabrication 3 4 2
Sewing 2 1 2
Assembly 1 3 2
Tinitote Demand 1
Tubbytote demand 1
Toddletote demand 1
Toddletot Max Prod -0.4 -0.4 0.6
Tinytote Min Prod 1
Tubbytote Min Prod 1
Toddletot Min Prod 1
TwinTotes
72 2086.25
5.75
56.875
9.375
0
3.5 620 620 <=
1.75 415 500 <=
1.5 385 480 <=
100 180 <=
35 70 <=
90 160 <=
-0.4 0 0 <=
100 90 >=
35 35 >=
90 80 >=