Microsoft Excel 16.

0 Answer Report
Worksheet: [pr no 2.xlsx]Sheet1
Report Created: 24/03/2021 21:56:47
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0,047 Seconds.
Iterations: 2 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
$B$15Profit Tables 0 11250

Variable Cells
Cell Name Original Value Final Value Integer
$B$12Tables Tables 0 0 Contin
$B$13Chairs Tables 0 90 Contin
$B$14Bookcases Tables 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$7 Assembly Usage 3600 $F$7<=$E$7 Not Binding 4500
$F$8 Finishing Usage 1800 $F$8<=$E$8 Not Binding 2700
$F$9 Wood Usage 900 $F$9<=$E$9 Binding 0
Microsoft Excel 16.0 Answer Report
Worksheet: [pr no 2.xlsx]Sheet1
Report Created: 24/03/2021 22:05:37
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0,047 Seconds.
Iterations: 2 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
$B$15Profit Tables 11250 46200

Variable Cells
Cell Name Original Value Final Value Integer
$B$12Tables Tables 0 20 Contin
$B$13Chairs Tables 90 0 Contin
$B$14Bookcases Tables 0 130 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$7 Assembly Usage 8100 $F$7<=$E$7 Binding 0
$F$8 Finishing Usage 4500 $F$8<=$E$8 Binding 0
$F$9 Wood Usage 8100 $F$9<=$E$9 Not Binding 900
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [pr no 2.xlsx]Sheet1
Report Created: 24/03/2021 22:05:37

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$12 Tables Tables 20 0 360 120 60
$B$13 Chairs Tables 0 -88.333333333 125 88.333333333 1E+030
$B$14 Bookcases Tables 130 0 300 60 75

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$7 Assembly Usage 8100 2 8100 900 600
$F$8 Finishing Usage 4500 6.6666666667 4500 360 1462.5
$F$9 Wood Usage 8100 0 9000 1E+030 900
Microsoft Excel 16.0 Limits Report
Worksheet: [pr no 2.xlsx]Sheet1
Report Created: 24/03/2021 22:05:38

Objective
Cell Name Value
$B$15 Profit Tables 46200

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$B$12 Tables Tables 20 0 39000 20 46200
$B$13 Chairs Tables 0 0 46200 0 46200
$B$14 Bookcases Tables 130 0 7200 130 46200
Microsoft Excel 16.0 Answer Report
Worksheet: [pr no 2.xlsx]Sheet1
Report Created: 24/03/2021 22:08:22
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0,031 Seconds.
Iterations: 2 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
$B$15Profit Tables 48200 48200

Variable Cells
Cell Name Original Value Final Value Integer
$B$12Tables Tables 20 20 Contin
$B$13Chairs Tables 0 0 Contin
$B$14Bookcases Tables 130 130 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$7 Assembly Usage 8100 $F$7<=$E$7 Binding 0
$F$8 Finishing Usage 4500 $F$8<=$E$8 Binding 0
$F$9 Wood Usage 8100 $F$9<=$E$9 Not Binding 900
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [pr no 2.xlsx]Sheet1
Report Created: 24/03/2021 22:08:22

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$12 Tables Tables 20 0 460 20 160
$B$13 Chairs Tables 0 -110.55555556 125 110.55555556 1E+030
$B$14 Bookcases Tables 130 0 300 160 12.5

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$7 Assembly Usage 8100 5.3333333333 8100 900 600
$F$8 Finishing Usage 4500 1.1111111111 4500 360 1462.5
$F$9 Wood Usage 8100 0 9000 1E+030 900
Microsoft Excel 16.0 Limits Report
Worksheet: [pr no 2.xlsx]Sheet1
Report Created: 24/03/2021 22:08:23

Objective
Cell Name Value
$B$15 Profit Tables 48200

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$B$12 Tables Tables 20 0 39000 20 48200
$B$13 Chairs Tables 0 0 48200 0 48200
$B$14 Bookcases Tables 130 0 9200 130 48200
Microsoft Excel 16.0 Answer Report
Worksheet: [pr no 2.xlsx]Sheet1
Report Created: 24/03/2021 22:09:00
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0,047 Seconds.
Iterations: 3 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
$B$15Profit Tables 46200 47250

Variable Cells
Cell Name Original Value Final Value Integer
$B$12Tables Tables 20 0 Contin
$B$13Chairs Tables 0 90 Contin
$B$14Bookcases Tables 130 90 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$7 Assembly Usage 8100 $F$7<=$E$7 Binding 0
$F$8 Finishing Usage 4500 $F$8<=$E$8 Binding 0
$F$9 Wood Usage 5400 $F$9<=$E$9 Not Binding 3600
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [pr no 2.xlsx]Sheet1
Report Created: 24/03/2021 22:09:00

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$12 Tables Tables 0 -52.5 360 52.5 1E+030
$B$13 Chairs Tables 90 0 225 15 11.666666667
$B$14 Bookcases Tables 90 0 300 26.25 18.75

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$7 Assembly Usage 8100 3.75 8100 900 600
$F$8 Finishing Usage 4500 3.75 4500 360 450
$F$9 Wood Usage 5400 0 9000 1E+030 3600
Microsoft Excel 16.0 Limits Report
Worksheet: [pr no 2.xlsx]Sheet1
Report Created: 24/03/2021 22:09:00

Objective
Cell Name Value
$B$15 Profit Tables 47250

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$B$12 Tables Tables 0 0 47250 0 47250
$B$13 Chairs Tables 90 0 27000 90 47250
$B$14 Bookcases Tables 90 0 20250 90 47250
Microsoft Excel 16.0 Answer Report
Worksheet: [pr no 2.xlsx]Sheet1
Report Created: 24/03/2021 22:21:57
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0,047 Seconds.
Iterations: 2 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
$B$15Profit Tables 46200 45240

Variable Cells
Cell Name Original Value Final Value Integer
$B$12Tables Tables 20 4 Contin
$B$13Chairs Tables 0 0 Contin
$B$14Bookcases Tables 130 146 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$7 Assembly Usage 7620 $F$7<=$E$7 Binding 0
$F$8 Finishing Usage 4500 $F$8<=$E$8 Binding 0
$F$9 Wood Usage 7620 $F$9<=$E$9 Not Binding 1380
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [pr no 2.xlsx]Sheet1
Report Created: 24/03/2021 22:21:57

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$12 Tables Tables 4 0 360 120 60
$B$13 Chairs Tables 0 -88.333333333 125 88.333333333 1E+030
$B$14 Bookcases Tables 146 0 300 60 75

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$7 Assembly Usage 7620 2 7620 1380 120
$F$8 Finishing Usage 4500 6.6666666667 4500 72 1642.5
$F$9 Wood Usage 7620 0 9000 1E+030 1380
Microsoft Excel 16.0 Limits Report
Worksheet: [pr no 2.xlsx]Sheet1
Report Created: 24/03/2021 22:21:57

Objective
Cell Name Value
$B$15 Profit Tables 45240

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$B$12 Tables Tables 4 0 43800 4 45240
$B$13 Chairs Tables 0 0 45240 0 45240
$B$14 Bookcases Tables 146 0 1440 146 45240
Microsoft Excel 16.0 Answer Report
Worksheet: [pr no 2.xlsx]Sheet1
Report Created: 24/03/2021 23:12:10
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0,062 Seconds.
Iterations: 2 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
$B$15Profit Tables 46200 45240

Variable Cells
Cell Name Original Value Final Value Integer
$B$12Tables Tables 20 4 Contin
$B$13Chairs Tables 0 0 Contin
$B$14Bookcases Tables 130 146 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$7 Assembly Usage 7620 $F$7<=$E$7 Binding 0
$F$8 Finishing Usage 4500 $F$8<=$E$8 Binding 0
$F$9 Wood Usage 7620 $F$9<=$E$9 Not Binding 1380
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [pr no 2.xlsx]Sheet1
Report Created: 24/03/2021 23:12:10

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$12 Tables Tables 4 0 360 120 60
$B$13 Chairs Tables 0 -88.333333333 125 88.333333333 1E+030
$B$14 Bookcases Tables 146 0 300 60 75

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$7 Assembly Usage 7620 2 7620 1380 120
$F$8 Finishing Usage 4500 6.6666666667 4500 72 1642.5
$F$9 Wood Usage 7620 0 9000 1E+030 1380
Microsoft Excel 16.0 Limits Report
Worksheet: [pr no 2.xlsx]Sheet1
Report Created: 24/03/2021 23:12:11

Objective
Cell Name Value
$B$15 Profit Tables 45240

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$B$12 Tables Tables 4 0 43800 4 45240
$B$13 Chairs Tables 0 0 45240 0 45240
$B$14 Bookcases Tables 146 0 1440 146 45240
 Tables Chairs Bookcases
Profit 360 125 300

Availability Usage Left Over Add

Assembly 80 40 50 8100 8100 0 240
Finishing 30 20 30 4500 4500 0 240
Wood 80 10 50 9000 8100 900

Production
Tables 20
Chairs 0
Bookcases 130
Profit 46200