Microsoft Excel 16.

0 Answer Report
Worksheet: [LP Exercise - Alpujarra.xlsx]Sheet2
Report Created: 20/10/2020 11:46:36
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0,016 Seconds.
Iterations: 6 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
$C$16 Profit Cheese 760 760

Variable Cells
Cell Name Original Value Final Value Integer
$C$13 Cheese Cheese 1000 1000 Contin
$C$14 Bologna Cheese 800 800 Contin
$C$15 Chicken Salad Cheese 200 200 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$10 Sales Data Usage 0 $F$10>=$H$10 Binding 0
$F$5 Production Time Usage 878 $F$5<=$H$5 Not Binding 82
$F$6 Capacity Vending Machines Usage 2000 $F$6<=$H$6 Binding 0
$F$7 Minimum Stock Usage 1000 $F$7>=$H$7 Not Binding 800
$F$8 Minimum Stock Usage 800 $F$8>=$H$8 Not Binding 600
$F$9 Minimum Stock Usage 200 $F$9>=$H$9 Binding 0
NonNegative
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [LP Exercise - Alpujarra.xlsx]Sheet2
Report Created: 20/10/2020 11:46:36

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$13 Cheese Cheese 1000 0 0.35 0.07 0.77
$C$14 Bologna Cheese 800 0 0.42 1E+030 0.05
$C$15 Chicken Salad Cheese 200 0 0.37 0.05 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$10 Sales Data Usage 0 -0.035 0 1200 1600
$F$5 Production Time Usage 878 0 960 1E+030 82
$F$6 Capacity Vending Machines Usage 2000 0.385 2000 190.69767442 1200
$F$7 Minimum Stock Usage 1000 0 200 800 1E+030
$F$8 Minimum Stock Usage 800 0 200 600 1E+030
$F$9 Minimum Stock Usage 200 -0.05 200 600 200
0.42
 X1 X2 X3
Products Cheese Bologna Chicken Salad
Profit per Unit 0.35 0.42 0.37
Resources Usage Constraint available
a Production Time 0.45 0.41 0.5 878 <= 960
b Capacity Vending Machines 1 1 1 2000 <= 2000
c Minimum Stock 1 1000 >= 200
d Minimum Stock 1 800 >= 200
e Minimum Stock 1 200 >= 200
f Sales Data 1 -1 -1 0 >= 0

Production
Cheese 1000
Bologna 800
Chicken Salad 200
Profit 760

Cheese Profit Production Profit

Cheese Bologna Chicken Salad
0.35 1000 800 200 760
0.40 1000 800 200 810
0.45 1600 200 200 878

Dari sensitivity report, pada tabel variable cost-nya untuk allowable increase cheese sandwich 0,07.
Artinya jika laba cheese sandwich dibawah 0,42 (0,35+0,07), maka komposisi produksi sandwich tidak akan berubah.
 Left Over
82
0
-800
-600
0
0

wich tidak akan berubah.