Microsoft Excel 12.

0 Answer Report
Worksheet: [answer 1 6300.xlsx]Sheet1
Report Created: 3/18/2020 7:15:01 PM

Target Cell (Max)

Cell Name Original Value Final Value
$F$11 Tons Profit 0 13330

Adjustable Cells
Cell Name Original Value Final Value
$B$6 Front C1 0 0
$C$6 Front C2 0 7.3333333333
$D$6 Front C3 0 0
$E$6 Front C4 0 4.6666666667
$B$7 Center C1 0 15.5
$C$7 Center C2 0 0.8333333333
$D$7 Center C3 0 0
$E$7 Center C4 0 1.6666666667
$B$8 Back C1 0 0
$C$8 Back C2 0 3.3333333333
$D$8 Back C3 0 0
$E$8 Back C4 0 6.6666666667

Constraints
Cell Name Cell Value Formula Status Slack
$B$9 Total C1 15.5 $B$9<=$B$11 Not Binding 4.5
$C$9 Total C2 11.5 $C$9<=$C$11 Not Binding 4.5
$D$9 Total C3 0 $D$9<=$D$11 Not Binding 25
$E$9 Total C4 13 $E$9<=$E$11 Binding 0
$F$6 Front weight 12 $F$6<=$H$6 Binding 0
$F$7 Center weight 18 $F$7<=$H$7 Binding 0
$F$8 Back weight 10 $F$8<=$H$8 Binding 0
$I$6 <= volume 7000 $I$6<=$K$6 Binding 0
$I$7 <= volume 9000 $I$7<=$K$7 Binding 0
$I$8 <= volume 5000 $I$8<=$K$8 Binding 0
$L$6 <= Airplane Balance 1 $L$6=$L$7 Not Binding 0
$L$6 <= Airplane Balance 1 $L$6=$L$8 Not Binding 0
Microsoft Excel 12.0 Sensitivity Report
Worksheet: [answer 1 6300.xlsx]Sheet1
Report Created: 3/18/2020 7:15:01 PM

Adjustable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$6 Front C1 0 0 320 0 1E+030
$C$6 Front C2 7.3333333333 0 400 300 0
$D$6 Front C3 0 0 360 0 1E+030
$E$6 Front C4 4.6666666667 0 290 120 0
$B$7 Center C1 15.5 0 320 6.6666666667 0
$C$7 Center C2 0.8333333333 0 400 0 0
$D$7 Center C3 0 0 360 0 1E+030
$E$7 Center C4 1.6666666667 0 290 0 10
$B$8 Back C1 0 0 320 0 1E+030
$C$8 Back C2 3.3333333333 0 400 360 0
$D$8 Back C3 0 0 360 0 1E+030
$E$8 Back C4 6.6666666667 0 290 120 0

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$9 Total C1 15.5 0 20 1E+030 4.5
$C$9 Total C2 11.5 0 16 1E+030 4.5
$D$9 Total C3 0 0 25 1E+030 25
$E$9 Total C4 13 10 13 9 1.6666666667
$F$6 Front weight 12 0 12 1E+030 0
$F$7 Center weight 18 266.66666667 18 0 0.81
$F$8 Back weight 10 0 10 1E+030 0
$I$6 <= volume 7000 0.4 7000 900 500
$I$7 <= volume 9000 0.4 9000 900 166.66666667
$I$8 <= volume 5000 0.4 5000 900 500
$L$6 <= Airplane Balance 1 2640 0 0 0.0818181818
$L$6 <= Airplane Balance 1 -1200 0 0.18 0
Microsoft Excel 16.0 Answer Report
Worksheet: [answer 1 6300.xlsx]Sheet1
Report Created: 3/18/2020 9:09:37 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 Seconds.
Iterations: 9 Subproblems: 0
Solver Options
Max Time 100 sec, Iterations 100, Precision 0.000001
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 5%, Solve Without Integer Constraints, Assume

Objective Cell (Max)

Cell Name Original Value Final Value
$F$4 Tons Profit 0 13330

Variable Cells
Cell Name Original Value Final Value Integer
$B$10 (F) Front C1 0 2 Contin
$C$10 (F) Front C2 0 0 Contin
$D$10 (F) Front C3 0 10 Contin
$E$10 (F) Front C4 0 0 Contin
$B$11 (C) Center C1 0 8.5 Contin
$C$11 (C) Center C2 0 3.16666666667 Contin
$D$11 (C) Center C3 0 0 Contin
$E$11 (C) Center C4 0 6.33333333333 Contin
$B$12 (B)Back C1 0 0 Contin
$C$12 (B)Back C2 0 3.33333333333 Contin
$D$12 (B)Back C3 0 0 Contin
$E$12 (B)Back C4 0 6.66666666667 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$B$18 the balance of the airplane 1 $B$18=$B$19 Binding 0
$B$18 the balance of the airplane 1 $B$18=$B$20 Binding 0
$B$14 Total C1 10.5 $B$14<=$B$4 Not Binding 9.5
$C$14 Total C2 6.5 $C$14<=$C$4 Not Binding 9.5
$D$14 Total C3 10 $D$14<=$D$4 Not Binding 15
$E$14 Total C4 13 $E$14<=$E$4 Binding 0
$F$10 (F) Front weight( Tons) 12 $F$10<=$H$10 Binding 0
$F$11 (C) Center weight( Tons) 18 $F$11<=$H$11 Binding 0
$F$12 (B)Back weight( Tons) 10 $F$12<=$H$12 Binding 0
$I$10 <= volume ( Cubic Feet/Ton) 7000 $I$10<=$K$10 Binding 0
$I$11 <= volume ( Cubic Feet/Ton) 9000 $I$11<=$K$11 Binding 0
$I$12 <= volume ( Cubic Feet/Ton) 5000 $I$12<=$K$12 Binding 0
ger Constraints, Assume NonNegative
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [answer 1 6300.xlsx]Sheet1
Report Created: 3/18/2020 9:09:37 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$10 (F) Front C1 2 0 320 5.684342E-14 1.136868E-13
$C$10 (F) Front C2 0 -5.684342E-14 400 5.684342E-14 1E+030
$D$10 (F) Front C3 10 0 360 2.273737E-13 2.842171E-14
$E$10 (F) Front C4 0 -2.273737E-13 290 2.273737E-13 1E+030
$B$11 (C) Center C1 8.5 0 320 1.515825E-13 0
$C$11 (C) Center C2 3.1666666667 0 400 0 0
$D$11 (C) Center C3 0 0 360 0 1E+030
$E$11 (C) Center C4 6.3333333333 0 290 0 2.273737E-13
$B$12 (B)Back C1 0 -8.526513E-14 320 8.526513E-14 1E+030
$C$12 (B)Back C2 3.3333333333 0 400 360 0
$D$12 (B)Back C3 0 0 360 0 1E+030
$E$12 (B)Back C4 6.6666666667 0 290 120 0

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$18 the balance of the airplane 1 2640 0 4.209596E-16 0.0277777778
$B$18 the balance of the airplane 1 -1200 0 0.2428571429 4.607426E-16
$B$14 Total C1 10.5 0 20 1E+030 9.5
$C$14 Total C2 6.5 0 16 1E+030 9.5
$D$14 Total C3 10 0 25 1E+030 15
$E$14 Total C4 13 10 13 5.6666666667 6.3333333333
$F$10 (F) Front weight( Tons) 12 0 12 1E+030 5.051515E-15
$F$11 (C) Center weight( Tons) 18 266.66666667 18 7.577272E-15 0.5
$F$12 (B)Back weight( Tons) 10 0 10 1E+030 4.607426E-15
$I$10 <= volume ( Cubic Feet/Ton) 7000 0.4 7000 200 950
$I$11 <= volume ( Cubic Feet/Ton) 9000 0.4 9000 1700 633.33333333
$I$12 <= volume ( Cubic Feet/Ton) 5000 0.4 5000 1700 1000
 Profit
Tons 20 16 25 13 13330
Cargo 1 Cargo 2 Carg 3 Cargo 4
volume(cubic feet/ton) 500 700 600 400
profit($/ton) $320 $400 $360 $290

compartement C1 C2 C3 C4 weight( Tons) weight capaci

(F) Front 2 0 10 0 12 <= 12
(C) Center 8.5 3.166667 0 6.333333 18 <= 18
(B)Back 0 3.333333 0 6.666667 10 <= 10

Total 10.5 6.5 10 13

the balance of the airplane

1
1
1

Cf1 Cc1 Cb1 Cf2 Cc2 Cb2 Cf3 Cc3

1.99999999999997 8.5 0 0 3.166667 3.333333333333 10 0
volume ( Cubic Feet/Ton) Space Capacity (Cubic Feet)
7000 <= 7000
9000 <= 9000
5000 <= 5000

Cb3 Cf4 Cc4 Cb4

0 0 6.333333333 6.666667