Microsoft Excel 14.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 10-Sep-2014 7:12:22 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 Seconds.
Iterations: 2 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
$J$2 Selling Price 0 7933.835294
Variable Cells
Cell Name Original Value Final Value Integer
$C$7 Units StaNdard 0 628.9411765 Contin
$D$7 Units Deluxe 0 0 Contin
$E$7 Units Luxury 0 0 Contin
$F$7 Units Compact 0 0 Contin
$G$7 Units Kiddo 0 158.1176471 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$I$11 Cutting&Coloring 630 $I$11<=$J$11 Binding 0
$I$12 Assembly 433.0588235 $I$12<=$J$12 Not Binding 166.9411765
$I$13 Finishing 708 $I$13<=$J$13 Binding 0
$I$14 Quality&Pkg 94.51764706 $I$14<=$J$14 Not Binding 40.48235294
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 10-Sep-2014 7:12:22 PM
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$7 Units StaNdard 628.9411765 0 10 10.8 0.25
$D$7 Units Deluxe 0 -1.073411765 9 1.073411765 1E+30
$E$7 Units Luxury 0 -1.850588235 9.5 1.850588235 1E+30
$F$7 Units Compact 0 -0.191176471 7.15 0.191176471 1E+30
$G$7 Units Kiddo 158.1176471 0 10.4 6.5 1.71826742
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$I$11 Cutting&Coloring 630 6.352941176 630 229.4 134.4
$I$12 Assembly 433.0588235 0 600 1E+30 166.9411765
$I$13 Finishing 708 5.552941176 708 192 445.5
$I$14 Quality&Pkg 94.51764706 0 135 1E+30 40.48235294
StaNdard Deluxe Luxury Compact Kiddo
Selling Price 36.05 39.5 43.3 30 37.5
Material Cost 6.25 7.5 8.5 5 4.5
Labour Cost 19.8 23 25.3 17.85 22.6
Profit 10 9 9.5 7.15 10.4
Units 628.9412 0 0 0 158.1176
Cutting&Coloring 0.7 1 1 0.5 1.2 630
Assembly 0.5 0.83 0.67 0.75 0.75 433.0588
Finishing 1 0.67 0.9 0.75 0.5 708
Quality&Pkg 0.1 0.25 0.4 0.2 0.2 94.51765
7933.835
630
600
708
135