Worksheet: [Solver2.

xlsx]Sheet1
Report Created: 4/20/2021 3:39:05 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Solver Options

Objective Cell (Max)

Cell Name Original Value Final Value
$E$4 Profit/Unit Total 945 945

Variable Cells
Cell Name Original Value Final Value Integer
$C$3 Production J 5.25 5.25 Contin
$D$3 Production D 10.5 10.5 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$E$6 Fabrications Total 60.375 $E$6<=$G$6 Not Binding 23.625
$E$7 Finishing Total 21 $E$7<=$G$7 Binding 0
$E$8 Product Mix Total 0 $E$8>=$G$8 Binding 0
$C$3 Production J 5.25 $C$3>=0 Not Binding 5.25
$D$3 Production D 10.5 $D$3>=0 Not Binding 10.5
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Solver2.xlsx]Sheet1
Report Created: 4/20/2021 3:39:05 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$3 Production J 5.25 0 50 1.00E+30 6.6666666667
$D$3 Production D 10.5 0 65 10 90

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$6 Fabrications Total 60.375 0 84 1E+030 23.625
$E$7 Finishing Total 21 45 21 8.2173913043 21
$E$8 Product Mix Total 0 -2.5 0 14 42
Microsoft Excel 16.0 Limits Report
Worksheet: [Solver2.xlsx]Sheet1
Report Created: 4/20/2021 3:39:06 PM

Objective
Cell Name Value
$E$4 Profit/Unit Total 945

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$3 Production J 5.25 0 682.5 5.25 945
$D$3 Production D 10.5 10.5 945 10.5 945
Microsoft Excel 16.0 Answer Report
Worksheet: [Solver2.xlsx]Sheet1
Report Created: 4/20/2021 3:40:43 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Solver Options

Objective Cell (Max)

Cell Name Original Value Final Value
$E$4 Profit/Unit Total 945 930

Variable Cells
Cell Name Original Value Final Value Integer
$C$3 Production J 5.25 3 Integer
$D$3 Production D 10.5 12 Integer

Constraints
Cell Name Cell Value Formula Status Slack
$E$6 Fabrications Total 58.5 $E$6<=$G$6 Not Binding 25.5
$E$7 Finishing Total 21 $E$7<=$G$7 Binding 0
$E$8 Product Mix Total 6 $E$8>=$G$8 Not Binding 6
$C$3 Production J 3 $C$3>=0 Not Binding 3
$D$3 Production D 12 $D$3>=0 Binding 0
$C$3:$D$3=Integer
Worksheet: [Solver2.xlsx]Sheet1
Report Created: 20/06/21 16.41.20
Result: Solver found a solution. All constraints and optimality conditions are satisfied.
Solver Engine
Solver Options

Objective Cell (Max)

Cell Name Original Value Final Value
$E$4 Profit/Unit Total 0 1050

Variable Cells
Cell Name Original Value Final Value Integer
$C$3 Production J 0 21 Contin
$D$3 Production D 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$E$6 Fabrications Total 73.5 $E$6<=$G$6 Not Binding 10.5
$E$7 Finishing Total 21 $E$7<=$G$7 Binding 0
$E$8 Product Mix Total $E$8>=$G$8 Binding 0
$C$3 Production J 21 $C$3>=0 Not Binding 21
$D$3 Production D 0 $D$3>=0 Binding 0
Microsoft Excel 16.50 Sensitivity Report
Worksheet: [Solver2.xlsx]Sheet1
Report Created: 20/06/21 16.41.21

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$3 Production J 21 0 50 1E+030 6.6666666667
$D$3 Production D 0 -10 65 10 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$6 Fabrications Total 73.5 0 84 1E+030 10.5
$E$7 Finishing Total 21 50 21 3 21
$E$8 Product Mix Total 0 0 0 1E+030
Worksheet: [Solver2.xlsx]Sheet1
Report Created: 20/06/21 16.41.22

Objective
Cell Name Value
$E$4 Profit/Unit Total 1050

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$3 Production J 21 0 85 250 18835
$D$3 Production D 0 0 110 398.5 20035
 Product
J D Total 1D=2J
Production 0 0 0 1D-2J=0
Profit/Unit $ 50.00 $ 65.00 50
Constraints
45
C1 Fabrications 3.5 4 0 <= 84
C2 Finishing 1 1.5 0 <= 21 40
C3 Product Mix -2 1 0 >= 0 35

C1 C2 C3 30

J D J D J D 25
0 21 0 14 0 0
20
24 0 21 0 22 44
15
C2 1 1.5 21 J 5.25 10
Feasible
C3 -2 1 0D 10.5 Area
Z1 $ 945.00 5

0
0 5
Z2 $ 910.00
 Chart Title
50

45

40

35

30

25

20

15

10
Feasible
Area
5

0
0 5 10 15 20 25