Microsoft Excel 12.

0 Answer Report
Worksheet: [SIMPLX.xlsx]Sheet1
Report Created: 11/10/2014 10:32:59 PM

Target Cell (Max)

Cell
Name
$J$11 How many of each product Total Maximum Profit

Original Value
$
288.10

Adjustable Cells
Cell
Name
$C$11 How many of each product Product1
$D$11 How many of each product Product2
$E$11 How many of each product Product3

Original Value
26.1904761905
54.7619047619
20

Constraints
Cell
Name
$G$6 Milling Machine Used Hours
$G$7 Lathe Used Hours
$G$8 Grinder Used Hours

Cell Value
429.999999999
460.000000001
399.999999997

Final Value
$ 1,350.00

Final Value
0
100
230

Formula
Status
$G$6<=$J$6 Binding
$G$7<=$J$7 Binding
$G$8<=$J$8 Not Binding

Slack
0
0
20

Microsoft Excel 12.0 Answer Report

Worksheet: [SIMPLX.xlsx]Sheet1
Report Created: 11/10/2014 10:41:31 PM

Target Cell (Max)

Cell
Name
$J$11 How many of each product Total Maximum Profit

Original Value
$
2,610.00

Adjustable Cells
Cell
Name
$C$11 How many of each product Product1
$D$11 How many of each product Product2
$E$11 How many of each product Product3

Original Value
0
99.9999999993
230.000000001

Constraints
Cell
Name
$G$6 Milling Machine Used Hours
$G$7 Lathe Used Hours
$G$8 Grinder Used Hours

Cell Value
50000.0000012
60000.0000353
31666.66669

Final Value
$ 19,291.67

Final Value
1250
0
166.66666724

Formula
$G$6<=$J$6
$G$7<=$J$7
$G$8<=$J$8

Status
Not Binding
Not Binding
Not Binding

Slack
1.18774E-006
3.52926E-005
43333.33331

Microsoft Excel 12.0 Sensitivity Report

Worksheet: [SIMPLX.xlsx]Sheet1
Report Created: 11/10/2014 10:41:31 PM

Adjustable Cells
Cell
Name
$C$11 How many of each product Product1
$D$11 How many of each product Product2
$E$11 How many of each product Product3

Final
Reduced
Value
Cost
1250
0
0 -3.2083333375
166.66666724
0

Constraints
Cell
$G$6
$G$7
$G$8

Name
Milling Machine Used Hours
Lathe Used Hours
Grinder Used Hours

Final
Shadow
Value
Price
50000 0.2458333335
60000.000035 0.1166666667
31666.66669
0

Objective
Allowable
Allowable
Coefficient
Increase
Decrease
14.5 1.00000E+030 4.2777777832
10 3.2083333375 1.00000E+030
7 14.750000018
7

Constraint
Allowable
Allowable
R.H. Side
Increase
Decrease
50000 10000.000041
50000
60000 64999.999957 10000.000034
75000 1.00000E+030 43333.333305

FDDFDF

Unit Profit

Milling Machine
Lathe
Grinder

How many of each product

Product1 Product2 Product3

$ 14.50 $ 10.00 $
7.00

40
40
20

1250

30
50
20

0
60
40

0 166.667

FDDFDF

Used Hours
50000.000001
60000.000035
31666.66669

<=
<=
<=

Available hours(per week)

50000
60000
75000
Total Maximum Profit
$
19,291.67

Let
x1 number of units per week from product 1
x2 number of units per week from product 2
x3 number of units per week from product 3
Maximize 50
Subject to
9 x1 + 3x2 +
5 x1 + 4x2 +
3 x1 + 0x2 +

x1 +20 x2 + 25 x3

5x3 <= 500

0x3 <= 350
2x3 <= 150
x3 <=20
x1, x2 , x3 >= 0