Microsoft Excel 16.

0 Answer Report
Worksheet: [Homework Week 3 No#2 - Alt..xlsx]PR #3 -2
Report Created: 07/04/2021 22:45:05
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 1,937 Seconds.
Iterations: 2 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0,000001, Use Automatic Scaling, Show Iteration Results
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max)

Cell Name Original Value Final Value
$F$7 $/lb Max Profit Sales $ 2000 2000

Variable Cells
Cell Name Original Value Final Value Integer
$C$6 Value I 0 0 Contin
$D$6 Value II 66.6666666667 66.6666666667 Contin
$E$6 Value Raw Material Cost $ 66.6666666667 66.6666666667 Contin

Constraints
Cell Name Cell Value Formula Status
$F$11 Raw Material lb Capacity used 66.6666666667 $F$11<=$G$11 Not Binding
$F$12 Labor hours Capacity used 200 $F$12<=$G$12 Binding
$F$13 Max product II Sales Capacity used 22 $F$13<=$G$13 Not Binding
$F$14 Total max raw mat'l needs Capacity used 0 $F$14>=$G$14 Binding
$C$6 Value I 0 $C$6>=0 Binding
$D$6 Value II 66.6666666667 $D$6>=0 Not Binding
$E$6 Value Raw Material Cost $ 66.6666666667 $E$6>=0 Not Binding
ow Iteration Results
onNegative

Slack
23.333333333
0
18
0
0
66.666666667
66.666666667
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Homework Week 3 No#2 - Alt..xlsx]PR #3 -2
Report Created: 07/04/2021 22:45:06

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$C$6 Value I 0 -17 13 17
$D$6 Value II 66.666666667 0 40 1E+030
$E$6 Value Raw Material Cost $ 66.666666667 0 -10 10

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$F$11 Raw Material lb Capacity used 66.666666667 0 90 1E+030
$F$12 Labor hours Capacity used 200 10 200 70
$F$13 Max product II Sales Capacity used 22 0 40 1E+030
$F$14 Total max raw mat'l needs Capacity used 0 -10 0 23.333333333
 Allowable
Decrease
1E+030
25.5
30

Allowable
Decrease
23.333333333
200
18
66.666666667
Microsoft Excel 16.0 Limits Report
Worksheet: [Homework Week 3 No#2 - Alt..xlsx]PR #3 -2
Report Created: 07/04/2021 22:45:06

Objective
Cell Name Value
$F$7 $/lb Max Profit Sales $ 2000

Variable Lower Objective Upper

Cell Name Value Limit Result Limit
$C$6 Value I 0 0 2000 0
$D$6 Value II 66.666666667 0 -666.66666667 66.666666667
$E$6 Value Raw Material Cost $ 66.666666667 66.666666667 2000 90
 Objective
Result
2000
2000
1766.6666667
Maximum Profit Sales WivCo

Product Cost Product

I II Raw Material Max Profit
Cost $ Sales $
Value 0 66.666666667 66.666666667
Selling $/lb 13 40 -10 2000

Decision Variable X Y R
Resources Capacity used Available Resources

Raw Material lb 1 66.6666666667 90

Labor hours 2 3 200 200
Max
Totalproduct
max rawII Sales
mat'l 0.33 22 40
needs -1 -1 1 0 0

X Pound of raw mat'l to produce product

Y Pound of raw mat'l to produce product
R Pound of raw mat'l processed
 Consumed Left Over

66.66666667 23.333333
200 0
22 18
0 0

w mat'l to produce product I

w mat'l to produce product II
w mat'l processed