Microsoft Excel 15.

0 Answer Report
Worksheet: [Book2]Sheet1
Report Created: 24/7/2019 8:59:28 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.031 Seconds.
Iterations: 8 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max)

Cell Name Original Value Final Value
$H$9 Profits (RM) level of activities 0 550000

Variable Cells
Cell Name
$D$8 2A+2B+3C+3D<=15000 Chairs
$E$8 2A+2B+3C+3D<=15000 Benches
$F$8 2A+2B+3C+3D<=15000 Tables
$G$8 2A+2B+3C+3D<=15000 Cabinets
Original Value Final Value Integer
0 500 Contin
0 4000 Contin
0 500 Contin
0 1500 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$H$10 Cutting level of activities 15000 $H$10<=$J$10 Binding 0
$H$11 Sanding level of activities 20000 $H$11<=$J$11 Binding 0
$H$12 Finishing level of activities 16500 $H$12<=$J$12 Not Binding 3500
$H$13 A level of activities 500 $H$13>=$J$13 Binding 0
$H$14 B level of activities 4000 $H$14>=$J$14 Not Binding 3500
$H$15 C level of activities 500 $H$15>=$J$15 Binding 0
$H$16 D level of activities 1500 $H$16>=$J$16 Not Binding 1000
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book2]Sheet1
Report Created: 24/7/2019 8:59:29 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$8 2A+2B+3C+3D<=15000 Chairs 500 0 40 28 1E+030
$E$8 2A+2B+3C+3D<=15000 Benches 4000 0 90 230 3.3333333333
$F$8 2A+2B+3C+3D<=15000 Tables 500 0 100 2 1E+030
$G$8 2A+2B+3C+3D<=15000 Cabinets 1500 0 80 55 3.3333333333

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$10 Cutting level of activities 15000 23 15000 3500 2500
$H$11 Sanding level of activities 20000 11 20000 5000 11666.666667
$H$12 Finishing level of activities 16500 0 20000 1E+030 3500
$H$13 A level of activities 500 -28 500 2500 500
$H$14 B level of activities 4000 0 500 3500 1E+030
$H$15 C level of activities 500 -2 500 1666.6666667 500
$H$16 D level of activities 1500 0 500 1000 1E+030
 A B C D
Formula Chairs Benches Tables Cabinets
2A+2B+3C+3D<=15000 500 4000 500 1500
2A+4B+3C+D<=20000 Cutting (hours) 2 2 3 3
3A+2B+5C+3D<=20000 Sanding (hours) 2 4 3 1
A>=50 Finishing (hours) 3 2 5 3
B>=50 A 1 0 0 0
C>=50 B 0 1 0 0
C>=50 C 0 0 1 0
π=40A+90B+100C+80D D 0 0 0 1
Profits (RM) 40 90 100 80
level of activities Constraint
15000 <= 15000
20000 <= 20000
16500 <= 20000
500 >= 500
4000 >= 500
500 >= 500
1500 >= 500
550000