You are on page 1of 4

# Microsoft Excel 14.

Worksheet: [Book1]Sheet1
Report Created: 01-Sep-2014 6:46:54 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.125 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%

Objective Cell (Max)
Cell
Name
\$G\$3 Contribution Contribution

Original Value
0

Final Value
11000000

Variable Cells
Cell
Name
\$C\$4 Model 101
\$D\$4 Model 102

Original Value
0
0

Final Value
Integer
2000 Contin
1000 Contin

Constraints
Cell
Name
\$G\$11 Engine Assembly Contribution
\$G\$12 Metal Stamping Contribution
\$G\$13 101 Assembly Contribution
\$G\$14 102 Assembly Contribution

Cell Value
4000
6000
4000
3000

Formula
\$G\$11<=\$H\$11
\$G\$12<=\$H\$12
\$G\$13<=\$H\$13
\$G\$14<=\$H\$14

Status
Slack
Binding
0
Binding
0
Not Binding 1000
Not Binding 1500

Side Increase Decrease Engine Assembly Contribution 4000 2000 4000 500 500 Metal Stamping Contribution 6000 500 6000 500 1000 101 Assembly Contribution 4000 0 5000 1E+30 1000 102 Assembly Contribution 3000 0 4500 1E+30 1500 .Microsoft Excel 14.0 Sensitivity Report Worksheet: [Book1]Sheet1 Report Created: 01-Sep-2014 6:46:55 PM Variable Cells Cell Name \$C\$4 Model 101 \$D\$4 Model 102 Final Reduced Objective Allowable Allowable Value Cost Coefficient Increase Decrease 2000 0 3000 2000 500 1000 0 5000 1000 2000 Constraints Cell \$G\$11 \$G\$12 \$G\$13 \$G\$14 Final Shadow Constraint Allowable Allowable Name Value Price R.H.

Merton Tuck Company Case Model 101 Contribution Engine Assembly Metal Stamping 101 Assembly 102 Assembly Model 102 3000 2000 5000 1000 1 2 2 0 2 2 0 3 .

Contribution 11000000 4000 6000 4000 3000 4000 6000 5000 4500 .