Microsoft Excel 16.

0 Answer Report
Worksheet: [merton_trck_iqdm.xlsx]Sheet1
Report Created: 11/9/2019 12:32:38 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 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
$H$4 11000000 11000000

Variable Cells
Cell Name Original Value Final Value Integer
$F$10M101 2000 2000 Contin
$G$10M102 1000 1000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$H$5 4000 $H$5<=$J$5 Binding 0
$H$6 6000 $H$6<=$J$6 Binding 0
$H$7 4000 $H$7<=$J$7 Not Binding 1000
$H$8 3000 $H$8<=$J$8 Not Binding 1500
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [merton_trck_iqdm.xlsx]Sheet1
Report Created: 11/9/2019 12:32:39 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$F$10 M101 2000 0 3000 2000 500
$G$10 M102 1000 0 5000 1000 2000

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$5 4000 2000 4000 500 500
$H$6 6000 500 6000 500 1000
$H$7 4000 0 5000 1E+030 1000
$H$8 3000 0 4500 1E+030 1500
Microsoft Excel 16.0 Limits Report
Worksheet: [merton_trck_iqdm.xlsx]Sheet1
Report Created: 11/9/2019 12:32:39 AM

Objective
Cell Name Value
$H$4 11000000

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$F$10 M101 2000 0 5000000 2000 11000000
$G$10 M102 1000 0 6000000 1000 11000000
M101 M102
3000 5000 11000000
1 2 4000 <= 4000
2 2 6000 <= 6000
2 0 4000 <= 5000
0 3 3000 <= 4500

2000 1000
 M101 M102
S.p 39000 38000
Lab. Cost 4000 4500
Dir. Mat 24000 20000
Var. Ohead 8000 8500
Contribution 3000 5000