Microsoft Excel 16.

0 Answer Report
Worksheet: [19.12.2018.xlsx]Sheet1
Report Created: 19-12-2018 15:12:21
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.015 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$7 Total Contr Model 101 0 11000000

Variable Cells
Cell Name Original Value Final Value Integer
$B$8 101 units Model 101 0 2000 Contin
$B$9 102 units Model 101 0 1000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$11 usage 4000 $F$11<=$H$11 Binding 0
$F$12 usage 6000 $F$12<=$H$12 Binding 0
$F$13 usage 4000 $F$13<=$H$13 Not Binding 1000
$F$14 usage 3000 $F$14<=$H$14 Not Binding 1500
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [19.12.2018.xlsx]Sheet1
Report Created: 19-12-2018 15:12:21

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$8 101 units Model 101 2000 0 3000 2000 500
$B$9 102 units Model 101 1000 0 5000 1000 2000

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$11 usage 4000 2000 4000 500 500
$F$12 usage 6000 500 6000 500 1000
$F$13 usage 4000 0 5000 1E+030 1000
$F$14 usage 3000 0 4500 1E+030 1500
Microsoft Excel 16.0 Limits Report
Worksheet: [19.12.2018.xlsx]Sheet1
Report Created: 19-12-2018 15:12:21

Objective
Cell Name Value
$B$7 Total Contr Model 101 11000000

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$B$8 101 units Model 101 2000 0 5000000 2000 11000000
$B$9 102 units Model 101 1000 0 6000000 1000 11000000
Model Model 101 Model 102
SP 39000 38000
Direct Material 24000 20000
Direct Labour 4000 4500
Variable OH 8000 8500
Contribution 3000 5000
Total Contr 11000000
101 units 2000
102 units 1000
x y usage ><= available leftover
1 2 4000 4000 0
2 2 6000 6000 0
2 4000 5000 1000
3 3000 4500 1500
 Cases Prod Mix Contribution
current 1000 and 1500 10500000
NO 101 0 and 1500 7500000
NO 102 2500 and 0 7500000
1a Best Case 2000 and 1000 11000000
1b 4001 hrs 1999 and 1001 11002000
1c 4100 1900 and 1100 11200000