Microsoft Excel 16.

0 Answer Report
Worksheet: [pgma1947individual (1).xlsx]Sheet1
Report Created: 16-01-2020 14:46:01
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.203 Seconds.
Iterations: 21 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 (Min)

Cell Name Original Value Final Value
$Z$73 objective func Total(lhs) 0 600942

Variable Cells
Cell Name Original Value Final Value Integer
$B$72 dv X1 0 14520 Contin
$C$72 dv X2 0 6740 Contin
$D$72 dv X3 0 0 Contin
$E$72 dv X4 0 0 Contin
$F$72 dv X5 0 20000 Contin
$G$72 dv X6 0 6300 Contin
$H$72 dv X7 0 4880 Contin
$I$72 dv X8 0 2130 Contin
$J$72 dv X9 0 1210 Contin
$K$72 dv X10 0 0 Contin
$L$72 dv X11 0 0 Contin
$M$72dv X12 0 0 Contin
$N$72 dv X13 0 0 Contin
$O$72 dv X14 0 0 Contin
$P$72 dv X15 0 6120 Contin
$Q$72 dv X16 0 0 Contin
$R$72 dv X17 0 0 Contin
$S$72 dv X18 0 0 Contin
$T$72 dv X19 0 620 Contin
$U$72 dv X20 0 0 Contin
$V$72 dv X21 0 4830 Contin
$W$72dv X22 0 2750 Contin
$X$72 dv X23 0 8580 Contin
$Y$72 dv X24 0 3840 Contin

Constraints
 Cell Name Cell Value Formula Status Slack
$Z$74 c1 Total(lhs) 21260 $Z$74<=$AA$74 Not Binding 8740
$Z$75 c2 Total(lhs) 20000 $Z$75<=$AA$75 Binding 0
$Z$76 c3 Total(lhs) 0 $Z$76=$AA$76 Binding 0
$Z$77 c4 Total(lhs) 0 $Z$77=$AA$77 Binding 0
$Z$78 c5 Total(lhs) 0 $Z$78=$AA$78 Binding 0
$Z$79 c6 Total(lhs) 6300 $Z$79=$AA$79 Binding 0
$Z$80 c7 Total(lhs) 4880 $Z$80=$AA$80 Binding 0
$Z$81 c8 Total(lhs) 2130 $Z$81=$AA$81 Binding 0
$Z$82 c9 Total(lhs) 1210 $Z$82=$AA$82 Binding 0
$Z$83 c10 Total(lhs) 6120 $Z$83=$AA$83 Binding 0
$Z$84 c11 Total(lhs) 4830 $Z$84=$AA$84 Binding 0
$Z$85 c12 Total(lhs) 2750 $Z$85=$AA$85 Binding 0
$Z$86 c13 Total(lhs) 8580 $Z$86=$AA$86 Binding 0
$Z$87 c14 Total(lhs) 4460 $Z$87=$AA$87 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [pgma1947individual (1).xlsx]Sheet1
Report Created: 16-01-2020 14:46:02

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$72 dv X1 14520 0 13.7 0.4 4.3
$C$72 dv X2 6740 0 12.7 1.8 0.4
$D$72 dv X3 0 1.8 14.7 1E+030 1.8
$E$72 dv X4 0 2.9 13.9 1E+030 2.9
$F$72 dv X5 20000 0 11.2 1.7 1E+030
$G$72 dv X6 6300 0 0.3 3.9 1E+030
$H$72 dv X7 4880 0 2.1 2.3 1E+030
$I$72 dv X8 2130 0 3.1 0.4 1E+030
$J$72 dv X9 1210 0 4.4 0.6 1E+030
$K$72 dv X10 0 4.3 6 1E+030 4.3
$L$72 dv X11 0 3.9 5.2 1E+030 3.9
$M$72 dv X12 0 2.3 5.4 1E+030 2.3
$N$72 dv X13 0 0.4 4.5 1E+030 0.4
$O$72 dv X14 0 0.6 6 1E+030 0.6
$P$72 dv X15 6120 0 2.7 2.9 1E+030
$Q$72 dv X16 0 1.2 4.7 1E+030 1.2
$R$72 dv X17 0 0.8 3.4 1E+030 0.8
$S$72 dv X18 0 1 3.3 1E+030 1
$T$72 dv X19 620 0 2.7 0.8 1.7
$U$72 dv X20 0 2.9 5.4 1E+030 2.9
$V$72 dv X21 4830 0 3.3 1.2 1E+030
$W$72 dv X22 2750 0 2.4 0.8 1E+030
$X$72 dv X23 8580 0 2.1 1 1E+030
$Y$72 dv X24 3840 0 2.5 1.7 0.8

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$Z$74 c1 Total(lhs) 21260 0 30000 1E+030 8740
$Z$75 c2 Total(lhs) 20000 -1.7 20000 620 3840
$Z$76 c3 Total(lhs) 0 -13.7 0 14520 8740
$Z$77 c4 Total(lhs) 0 -12.7 0 6740 8740
$Z$78 c5 Total(lhs) 0 -12.9 0 620 3840
$Z$79 c6 Total(lhs) 6300 14 6300 8740 6300
$Z$80 c7 Total(lhs) 4880 15.8 4880 8740 4880
$Z$81 c8 Total(lhs) 2130 16.8 2130 8740 2130
$Z$82 c9 Total(lhs) 1210 18.1 1210 8740 1210
$Z$83 c10 Total(lhs) 6120 15.4 6120 8740 6120
$Z$84 c11 Total(lhs) 4830 16.2 4830 3840 620
$Z$85 c12 Total(lhs) 2750 15.3 2750 3840 620
$Z$86 c13 Total(lhs) 8580 15 8580 3840 620
$Z$87 c14 Total(lhs) 4460 15.4 4460 8740 620
x1= No. of meters transported from EP Paso to Ft. Worth
x2= No. of meters transported from EP Paso to Santa Fe
x3= No. of meters transported from EP Paso to Ls Vegas
x4= No. of meters transported from San Bernardino to Santa Fe
x5= No. of meters transported from San Bernardino to Las Vegas
x6= No of meters transported from Ft. Worth to Dallas
x7= No of meters transported from Ft. Worth to San Antonio
x8= No of meters transported from Ft. Worth to Wichita
x9= No of meters transported from Ft. Worth to Kansas City
x10= No of meters transported from Ft. Worth to Denver
x11= No of meters transported from Santa Fe to Dallas
x12= No of meters transported from Santa Fe to San Antonio
x13= No of meters transported from Santa Fe to Wichita
x14= No of meters transported from Santa Fe to Kansas City
x15= No of meters transported from Santa Fe to Denver
x16= No of meters transported from Santa Fe to Salt Lake City
x17= No of meters transported from Santa Fe to Phoenix
x18= No of meters transported from Santa Fe to Los Angeles
x19= No of meters transported from Santa Fe to San Diego
x20=No. of meters transported from Las Vegas to Denver
x21=No. of meters transported from Las Vegas to Salt Lake City
x22=No. of meters transported from Las Vegas to Phoenix
x23=No. of meters transported from Las Vegas to Los Angeles
x24=No. of meters transported from Las Vegas to San Diego
Step 2: Objective Function
Minimizing Cost (z) = 13.7 x1+ 12.7 x2 + 14.7 x3 + 13.9 x4 + 11.2 x5 + 0.3 x6 + 2.1 x7 + 3.1 x8+ 4.4 x9 +
x10 + 5.2 x11 + 5.4 x12 + 4.5 x13 + 6.0 x14 + 2.7 x15 + 4.7x16 + 3.4 x17 + 3.3 x18 + 2.7 x19 + 5.4 x20 +
x21 + 2.4 x22 + 2.1 x23 + 2.5 x24
Step 3: Constraints on Resources
1) x1 + x2 + x3 <= 30000
2) x4 + x5 <= 20000
3) x6+ x7 + x8 + x9 + x10 – x1 = 0
4) X11 + X12 + X13 + X14 + X15 + X16 + X17 + X18 + X19 - X2 - X4 = 0
5) X20 + X21 + X22 + X23 + X24 - X3 - X5 = 0
6) X6 + X11 = 6300
7) X7 + X12 = 4880
8) X8 + X13 = 2130
9) X9 + X14 = 1210
10) X10 + X15 + X20 = 6120
11) X16 + X21 = 4830
12) X17 + X22 = 2750
13) X18 + X23 = 8580
14) X19 + X24 = 4460
Step 4: Non Negative Restrictions
X1, X2, X3, X4, X5, X6, X7, X8, X9, X10, X11, X12, X13, X14, X15, X16, X17, X18, X19, X20, X21, X22, X2
X24 >= 0
 X1 X2 X3 X4 X5 X6
dv 14520 6740 0 0 20000 6300
objective func 13.7 12.7 14.7 13.9 11.2 0.3
c1 1 1 1
c2 1 1
c3 -1 1
c4 -1 -1
c5 -1 -1
c6 1
c7
c8
c9
c10
c11
c12
c13
c14

Column1 Column2 Column3 Column4

UNIT COST no. of Units TOTAL
Manufacturing Cost
EL Paso units $10.50 21260 $223,230.00
San Bernadino $10.00 20000 $200,000.00
TOTAL MANUFACTURING $423,230.00
TOTAL TRANSPORTATION $177,712.00
Total Cost $600,942.00

If the company does not change its current distribution strategy, its total (ma
and distribution costs) for the coming quarter is $600942 as per the above
+ 2.1 x7 + 3.1 x8+ 4.4 x9 + 6.0
x18 + 2.7 x19 + 5.4 x20 + 3.3

8, X19, X20, X21, X22, X23,

 X7 X8 X9 X10 X11 X12 X13 X14 X15 X16
4880 2130 1210 0 0 0 0 0 6120 0
2.1 3.1 4.4 6 5.2 5.4 4.5 6 2.7 4.7

1 1 1 1
1 1 1 1 1 1

1
1 1
1 1
1 1
1 1
1

strategy, its total (manufacturing

942 as per the above calculation.
X17 X18 X19 X20 X21 X22 X23 X24 Total(lhs) Rhs
0 0 620 0 4830 2750 8580 3840
3.4 3.3 2.7 5.4 3.3 2.4 2.1 2.5 600942
21260 30000
20000 20000
0 0
1 1 1 0 0
1 1 1 1 1 0 0
6300 6300
4880 4880
2130 2130
1210 1210
1 6120 6120
1 4830 4830
1 1 2750 2750
1 1 8580 8580
1 1 4460 4460