NAME MARKS AGE

A 78 35
B 90 24
C 79 34
D 98 67
E 70 24
A 35
 Tables Chairs
Profit 250 75 6250
Qty 10 50

Budget 2500 500 50000 <= 50000

Space 1 1 60 <= 60
x1 x2
0 0 -50000 -60
10 10 -20000 -40
20 20 10000 -20
30 30 40000 0
40 40 70000 20
50 50 100000 40
60 60 130000 60
70 70 160000 80
80 80 190000 100
90 90 220000 120
100 100 250000 140
Microsoft Excel 16.0 Answer Report
Worksheet: [businessmath2.xlsx]Sheet5
Report Created: 4/9/2019 5:21:51 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 Seconds.
Iterations: 9 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
$L$3 Transportation Cost 456 460

Variable Cells
Cell Name Original Value Final Value Integer
$D$4 Qty x1 39 40 Contin
$E$4 Qty x2 20 20 Contin
$F$4 Qty x3 0 0 Contin
$G$4 Qty x4 0 0 Contin
$H$4 Qty x5 20 20 Contin
$I$4 Qty x6 40 40 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$L$7 s1 60 $L$7<=$N$7 Binding 0
$L$8 s2 60 $L$8<=$N$8 Binding 0
$L$9 d1 40 $L$9>=$N$9 Binding 0
$L$10 d2 40 $L$10>=$N$10 Binding 0
$L$11 d3 40 $L$11>=$N$11 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [businessmath2.xlsx]Sheet5
Report Created: 4/9/2019 5:21:51 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$4 Qty x1 40 0 4 3 4
$E$4 Qty x2 20 0 6 1 1
$F$4 Qty x3 0 1 4 1E+030 1
$G$4 Qty x4 0 3 6 1E+030 3
$H$4 Qty x5 20 0 5 1 1
$I$4 Qty x6 40 0 2 1 3

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$L$7 s1 60 0 60 1E+030 0
$L$8 s2 60 -1 60 20 0
$L$9 d1 40 4 40 0 40
$L$10 d2 40 6 40 0 20
$L$11 d3 40 3 40 0 20
Microsoft Excel 16.0 Limits Report
Worksheet: [businessmath2.xlsx]Sheet5
Report Created: 4/9/2019 5:21:51 PM

Objective
Cell Name Value
$L$3 Transportation Cost 460

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$D$4 Qty x1 40 40 460 40 460
$E$4 Qty x2 20 20 460 20 460
$F$4 Qty x3 0 0 460 0 460
$G$4 Qty x4 0 0 460 0 460
$H$4 Qty x5 20 20 460 20 460
$I$4 Qty x6 40 40 460 40 460
 x1 x2 x3 x4 x5 x6
Transportation Cost 4 6 4 6 5 2
Qty 40 20 0 0 20 40

supply sid s1 1 1 1 0 0 0
s2 0 0 0 1 1 1
Demand Sid1 1 0 0 1 0 0
d2 0 1 0 0 1 0
d3 0 0 1 0 0 1
460

60 <= 60
60 <= 60
40 >= 40
40 >= 40
40 >= 40