Microsoft Excel 15.

0 Answer Report
Worksheet: [QT VB PPT SOLVE.xlsx]Sheet1
Report Created: 18-09-2022 14:25:04
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.015 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
$F$5 MAX PROFIT -8600000 2400000

Variable Cells
Cell Name Original Value Final Value Integer
$B$8 NO.S TO MAKE X 0 2000 Contin
$C$8 NO.S TO MAKE Y 0 1000 Contin
$D$8 NO.S TO MAKE Z 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$E$11 ENGINE ASSEMBLY LHS 4000 $E$11<=$G$11 Binding 0
$E$12 METAL SAMPLING LHS 6000 $E$12<=$G$12 Binding 0
$E$13 MODEL 101 ASSEMBLY LHS 4000 $E$13<=$G$13 Not Binding 1000
$E$14 MODEL 102 ASSEMBLY LHS 3000 $E$14<=$G$14 Not Binding 1500
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [QT VB PPT SOLVE.xlsx]Sheet1
Report Created: 18-09-2022 14:25:04

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$8 NO.S TO MAKE X 2000 0 3000 2000 500
$C$8 NO.S TO MAKE Y 1000 0 5000 1000 2000
$D$8 NO.S TO MAKE Z 0 -350 2000 350 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$11 ENGINE ASSEMBLY LHS 4000 2000 4000 500 500
$E$12 METAL SAMPLING LHS 6000 500 6000 500 1000
$E$13 MODEL 101 ASSEMBLY LHS 4000 0 5000 1E+030 1000
$E$14 MODEL 102 ASSEMBLY LHS 3000 0 4500 1E+030 1500
MORTEN TRUCK
X Y Z

OBJECTIVE FUNCTION
MAX PROFIT 3000 5000 2000 11000000 2400000

DECISION VARIABLES
NO.S TO MAKE 2000 1000 0

CONSTRAINTS LHS SIGN RHS

ENGINE ASSEMBLY 1 2 0.8 4000 <= 4000
METAL SAMPLING 2 2 1.5 6000 <= 6000
MODEL 101 ASSEMBLY 2 1 4000 <= 5000
MODEL 102 ASSEMBLY 3 3000 <= 4500
FIXED OVERHEAD
8600000
Microsoft Excel 15.0 Answer Report
Worksheet: [QT VB PPT SOLVE.xlsx]Sheet2
Report Created: 18-09-2022 16:25:49
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 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
$E$4 OBJECTIVE FUNCTION -8600000 3400000

Variable Cells
Cell Name Original Value Final Value Integer
$B$7 DECISION VARIABLES X 0 1500 Contin
$C$7 DECISION VARIABLES Y 0 1500 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$D$11 ENGINE ASSEMBLY LHS 4500 $D$11<=$F$11 Not Binding 1500
$D$12 METAL SAMPLING LHS 6000 $D$12<=$F$12 Binding 0
$D$13 MODEL 101 ASSEMBLY LHS 3000 $D$13<=$F$13 Not Binding 2000
$D$14 MODEL 102 ASSEMBLY LHS 4500 $D$14<=$F$14 Binding 0
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [QT VB PPT SOLVE.xlsx]Sheet2
Report Created: 18-09-2022 16:25:49

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$7 DECISION VARIABLES X 1500 0 3000 2000 3000
$C$7 DECISION VARIABLES Y 1500 0 5000 1E+030 2000

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$11 ENGINE ASSEMBLY LHS 4500 0 6000 1E+030 1500
$D$12 METAL SAMPLING LHS 6000 1500 6000 2000 3000
$D$13 MODEL 101 ASSEMBLY LHS 3000 0 5000 1E+030 2000
$D$14 MODEL 102 ASSEMBLY LHS 4500 666.66666667 4500 4500 3000
Microsoft Excel 15.0 Answer Report
Worksheet: [QT VB PPT SOLVE.xlsx]Sheet2
Report Created: 18-09-2022 16:54:42
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 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
$D$4 OBJECTIVE FUNCTION 0 10500000

Variable Cells
Cell Name Original Value Final Value Integer
$B$8 NO.S TO MAKE X 0 2250 Contin
$C$8 NO.S TO MAKE Y 0 750 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$D$11 ENGINE ASSEMBLY LHS 3750 $D$11<=$F$11 Not Binding 250
$D$12 METAL SAMPLING LHS 6000 $D$12<=$F$12 Binding 0
$D$13 MODEL 101 ASSEMBLY LHS 4500 $D$13<=$F$13 Not Binding 500
$D$14 MODEL 102 ASSEMBLY LHS 2250 $D$14<=$F$14 Not Binding 2250
$D$15 NEW CONSTRAINT LHS 0 $D$15=$F$15 Binding 0
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [QT VB PPT SOLVE.xlsx]Sheet2
Report Created: 18-09-2022 16:54:42

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$8 NO.S TO MAKE X 2250 0 3000 1E+030 4666.6666667
$C$8 NO.S TO MAKE Y 750 0 5000 1E+030 14000

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$11 ENGINE ASSEMBLY LHS 3750 0 4000 1E+030 250
$D$12 METAL SAMPLING LHS 6000 1750 6000 400 6000
$D$13 MODEL 101 ASSEMBLY LHS 4500 0 5000 1E+030 500
$D$14 MODEL 102 ASSEMBLY LHS 2250 0 4500 1E+030 2250
$D$15 NEW CONSTRAINT LHS 0 500 0 1000 1000
MORTEN TRUCK X Y FIXED OVERHEAD
8600000

OBJECTIVE FUNCTION 3000 5000 10500000 1900000

MAX PROFIT

DECISION VARIABLES
NO.S TO MAKE 2250 750

CONSTRAINTS LHS SIGN RHS

ENGINE ASSEMBLY 1 2 3750 <= 4000
METAL SAMPLING 2 2 6000 <= 6000
MODEL 101 ASSEMBLY 2 4500 <= 5000
MODEL 102 ASSEMBLY 3 2250 <= 4500
NEW CONSTRAINT -1 3 0 = 0
Microsoft Excel 15.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 18-09-2022 13:07:28
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 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
$E$5 MAX PROFIT -8600000 2400000

Variable Cells
Cell Name Original Value Final Value Integer
$B$8 NO.S TO MAKE X 0 2000 Contin
$C$8 NO.S TO MAKE Y 0 1000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$D$11 ENGINE ASSEMBLY LHS 4000 $D$11<=$F$11 Binding 0
$D$12 METAL SAMPLING LHS 6000 $D$12<=$F$12 Binding 0
$D$13 MODEL 101 ASSEMBLY LHS 4000 $D$13<=$F$13 Not Binding 1000
$D$14 MODEL 102 ASSEMBLY LHS 3000 $D$14<=$F$14 Not Binding 1500
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 18-09-2022 13:07:29

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$8 NO.S TO MAKE X 2000 0 3000 2000 500
$C$8 NO.S TO MAKE Y 1000 0 5000 1000 2000

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$11 ENGINE ASSEMBLY LHS 4000 2000 4000 500 500
$D$12 METAL SAMPLING LHS 6000 500 6000 500 1000
$D$13 MODEL 101 ASSEMBLY LHS 4000 0 5000 1E+030 1000
$D$14 MODEL 102 ASSEMBLY LHS 3000 0 4500 1E+030 1500
Microsoft Excel 15.0 Answer Report
Worksheet: [QT VB PPT SOLVE.xlsx]Sheet1
Report Created: 18-09-2022 13:17:50
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.015 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
$E$5 MAX PROFIT 2400000 2402000

Variable Cells
Cell Name Original Value Final Value Integer
$B$8 NO.S TO MAKE X 2000 1999 Contin
$C$8 NO.S TO MAKE Y 1000 1001 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$D$11 ENGINE ASSEMBLY LHS 4001 $D$11<=$F$11 Binding 0
$D$12 METAL SAMPLING LHS 6000 $D$12<=$F$12 Binding 0
$D$13 MODEL 101 ASSEMBLY LHS 3998 $D$13<=$F$13 Not Binding 1002
$D$14 MODEL 102 ASSEMBLY LHS 3003 $D$14<=$F$14 Not Binding 1497
Q
Worksheet: [QT VB PPT SOLVE.xlsx]Sheet1
Report Created: 18-09-2022 13:17:50

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$8 NO.S TO MAKE X 1999 0 3000 2000 500
$C$8 NO.S TO MAKE Y 1001 0 5000 1000 2000

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$11 ENGINE ASSEMBLY LHS 4001 2000 4001 499 501
$D$12 METAL SAMPLING LHS 6000 500 6000 501 998
$D$13 MODEL 101 ASSEMBLY LHS 3998 0 5000 1E+030 1002
$D$14 MODEL 102 ASSEMBLY LHS 3003 0 4500 1E+030 1497
Microsoft Excel 15.0 Answer Report
Worksheet: [QT VB PPT SOLVE.xlsx]Sheet1
Report Created: 18-09-2022 13:24:37
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 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
$E$5 MAX PROFIT 2402000 2600000

Variable Cells
Cell Name Original Value Final Value Integer
$B$8 NO.S TO MAKE X 1999 1900 Contin
$C$8 NO.S TO MAKE Y 1001 1100 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$D$11 ENGINE ASSEMBLY LHS 4100 $D$11<=$F$11 Binding 0
$D$12 METAL SAMPLING LHS 6000 $D$12<=$F$12 Binding 0
$D$13 MODEL 101 ASSEMBLY LHS 3800 $D$13<=$F$13 Not Binding 1200
$D$14 MODEL 102 ASSEMBLY LHS 3300 $D$14<=$F$14 Not Binding 1200
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [QT VB PPT SOLVE.xlsx]Sheet1
Report Created: 18-09-2022 13:24:37

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$8 NO.S TO MAKE X 1900 0 3000 2000 500
$C$8 NO.S TO MAKE Y 1100 0 5000 1000 2000

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$11 ENGINE ASSEMBLY LHS 4100 2000 4100 400 600
$D$12 METAL SAMPLING LHS 6000 500 6000 600 800
$D$13 MODEL 101 ASSEMBLY LHS 3800 0 5000 1E+030 1200
$D$14 MODEL 102 ASSEMBLY LHS 3300 0 4500 1E+030 1200
Microsoft Excel 15.0 Answer Report
Worksheet: [QT VB PPT SOLVE.xlsx]Sheet1
Report Created: 18-09-2022 13:32:57
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 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
$E$5 MAX PROFIT 2600000 3400000

Variable Cells
Cell Name Original Value Final Value Integer
$B$8 NO.S TO MAKE X 1900 1500 Contin
$C$8 NO.S TO MAKE Y 1100 1500 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$D$11 ENGINE ASSEMBLY LHS 4500 $D$11<=$F$11 Binding 0
$D$12 METAL SAMPLING LHS 6000 $D$12<=$F$12 Binding 0
$D$13 MODEL 101 ASSEMBLY LHS 3000 $D$13<=$F$13 Not Binding 2000
$D$14 MODEL 102 ASSEMBLY LHS 4500 $D$14<=$F$14 Binding 0
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [QT VB PPT SOLVE.xlsx]Sheet1
Report Created: 18-09-2022 13:32:57

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$8 NO.S TO MAKE X 1500 0 3000 2000 3000
$C$8 NO.S TO MAKE Y 1500 0 5000 1E+030 2000

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$11 ENGINE ASSEMBLY LHS 4500 0 4500 1E+030 0
$D$12 METAL SAMPLING LHS 6000 1500 6000 0 3000
$D$13 MODEL 101 ASSEMBLY LHS 3000 0 5000 1E+030 2000
$D$14 MODEL 102 ASSEMBLY LHS 4500 666.66666667 4500 0 3000