Microsoft Excel 16.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 13-09-2022 23:05:10
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.062 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
$D$2 Profit ($) 0 11000000

Variable Cells
Cell Name Original Value Final Value Integer
$B$6 No. of truck to make Model 101(X) 0 2000 Contin
$C$6 No. of truck to make Model 102(Y) 0 1000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$D$9 Engine Assembly LHS 4000 $D$9<=$F$9 Binding 0
$D$10 Metal Stamping LHS 6000 $D$10<=$F$10 Binding 0
$D$11 Model X Assembly LHS 4000 $D$11<=$F$11 Not Binding 1000
$D$12 Model Y Assembly LHS 3000 $D$12<=$F$12 Not Binding 1500
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 13-09-2022 23:05:11

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$6 No. of truck to make Model 101(X) 2000 0 3000 2000 500
$C$6 No. of truck to make Model 102(Y) 1000 0 5000 1000 2000

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$9 Engine Assembly LHS 4000 2000 4000 500 500
$D$10 Metal Stamping LHS 6000 500 6000 500 1000
$D$11 Model X Assembly LHS 4000 0 5000 1E+030 1000
$D$12 Model Y Assembly LHS 3000 0 4500 1E+030 1500
 Model 101(X) Model 102(Y)
Profit ($) 3000 5000 11000000

Variables
No. of truck to make 2000 1000

Constraints LHS Sign RHS

Engine Assembly 1 2 4000 <= 4000
Metal Stamping 2 2 6000 <= 6000
Model X Assembly 2 0 4000 <= 5000
Model Y Assembly 0 3 3000 <= 4500
 Calculation for Profit

Model 101 Model 102

A. Direct Material 24000 20000
Direct Labor
Engine Assembly 1200 2400
Metal Stamping 800 600
Final assembly 2000 1500
B. TOATL Direct labor 4000 4500
Variable Overhead
Engine Assembly 2100 4000
Metal Stamping 2400 2000
Final assembly 3500 2500
C. Total Variable overhead 8000 8500
SELLING PRICES 39000 38000
TOTAL COST (A+B+C) 36000 33000
Profit($) 3000 5000
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Merton truck1.xlsx]Q1 (2)
Report Created: 18-09-2022 17:19:47

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$6 No. of truck to make Model 101(X) 2250 0 3000 2000 4666.666667
$C$6 No. of truck to make Model 102(Y) 750 0 5000 1E+030 2000

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$9 Engine Assembly LHS 3750 0 4000 1E+030 250
$D$10 Metal Stamping LHS 6000 1750 6000 400 6000
$D$11 Model X Assembly LHS 4500 0 5000 1E+030 500
$D$12 Model Y Assembly LHS 2250 0 4500 1E+030 2250
$D$13 Production ratio LHS 0 500 0 1000 1000
 Model 101(X) Model 102(Y)
Profit ($) 3000 5000 10500000

Variables
No. of truck to make 2250 750

Constraints LHS Sign RHS

Engine Assembly 1 2 3750 <= 4000
Metal Stamping 2 2 6000 <= 6000
Model X Assembly 2 0 4500 <= 5000
Model Y Assembly 0 3 2250 <= 4500
Production ratio -1 3 0 <= 0
 Calculation for Profit

Model 101 Model 102

A. Direct Material 24000 20000
Direct Labor
Engine Assembly 1200 2400
Metal Stamping 800 600
Final assembly 2000 1500
B. TOATL Direct labor 4000 4500
Variable Overhead
Engine Assembly 2100 4000
Metal Stamping 2400 2000
Final assembly 3500 2500
C. Total Variable overhead 8000 8500
SELLING PRICES 39000 38000
TOTAL COST (A+B+C) 36000 33000
Profit($) 3000 5000
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Merton truck.xlsx]Sheet1 (4)
Report Created: 18-09-2022 17:12:51

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$6 No. of truck to make Model 101(X) 1500 0 3000 2000 3000
$C$6 No. of truck to make Model 102(Y) 1500 0 5000 1E+030 2000

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$9 Engine Assembly LHS 4500 0 6000 1E+030 1500
$D$10 Metal Stamping LHS 6000 1500 6000 2000 3000
$D$11 Model X Assembly LHS 3000 0 5000 1E+030 2000
$D$12 Model Y Assembly LHS 4500 666.6666667 4500 4500 3000
 Model 101(X) Model 102(Y)
Profit ($) 3000 5000 12000000

Variables
No. of truck to make 1500 1500

Constraints LHS Sign RHS

Engine Assembly 1 2 4500 <= 6000
Metal Stamping 2 2 6000 <= 6000
Model X Assembly 2 0 3000 <= 5000
Model Y Assembly 0 3 4500 <= 4500
 Calculation for Profit

Model 101 Model 102

A. Direct Material 24000 20000
Direct Labor
Engine Assembly 1200 2400
Metal Stamping 800 600
Final assembly 2000 1500
B. TOATL Direct labor 4000 4500
Variable Overhead
Engine Assembly 2100 4000
Metal Stamping 2400 2000
Final assembly 3500 2500
C. Total Variable overhead 8000 8500
SELLING PRICES 39000 38000
TOTAL COST (A+B+C) 36000 33000
Profit($) 3000 5000
 Model 101(X) Model 102(Y)
Profit ($) 3000 5000 2400 3600 11000000

Variables
No. of truck to make 2000 1000

Constraints LHS Sign

Engine Assembly 1 2 4000 <=
Metal Stamping 2 2 6000 <=
Model X Assembly 2 0 4000 <=
Model Y Assembly 0 3 3000 <=
 Calculation for Profit

Model 101 Model 102

A. Direct Material 24000 20000

Direct Labor
Engine Assembly 1800 3800
RHS Metal Stamping 800 600
4000 Final assembly 2000 1500
6000 B. TOATL Direct labor 4600 5900
5000 Variable Overhead
4500 Engine Assembly 2100 4000
Metal Stamping 2400 2000
Final assembly 3500 2500
C. Total Variable overhead 8000 8500
SELLING PRICES 39000 38000
TOTAL COST (A+B+C) 36600 34400
Profit($) 2400 3600
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Merton truck.xlsx]Sheet1 (2)
Report Created: 13-09-2022 23:22:22

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$6 No. of truck to make Model 101(X) 1999 0 3000 2000 500
$C$6 No. of truck to make Model 102(Y) 1001 0 5000 1000 2000

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$9 Engine Assembly LHS 4001 2000 4001 499 501
$D$10 Metal Stamping LHS 6000 500 6000 501 998
$D$11 Model X Assembly LHS 3998 0 5000 1E+030 1002
$D$12 Model Y Assembly LHS 3003 0 4500 1E+030 1497
 Model 101(X) Model 102(Y)
Profit ($) 3000 5000 11002000

Variables
No. of truck to make 1999 1001

Constraints LHS Sign RHS

Engine Assembly 1 2 4001 <= 4001
Metal Stamping 2 2 6000 <= 6000
Model X Assembly 2 0 3998 <= 5000
Model Y Assembly 0 3 3003 <= 4500
 Calculation for Profit

Model 101 Model 102

A. Direct Material 24000 20000
Direct Labor
Engine Assembly 1200 2400
Metal Stamping 800 600
Final assembly 2000 1500
B. TOATL Direct labor 4000 4500
Variable Overhead
Engine Assembly 2100 4000
Metal Stamping 2400 2000
Final assembly 3500 2500
C. Total Variable overhead 8000 8500
SELLING PRICES 39000 38000
TOTAL COST (A+B+C) 36000 33000
Profit($) 3000 5000
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Merton truck.xlsx]Sheet1 (3)
Report Created: 16-09-2022 00:12:04

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$6 No. of truck to make Model 101(X) 2000 0 3000 2000 500
$C$6 No. of truck to make Model 102(Y) 1000 0 5000 1000 2000
$D$6 No. of truck to make Model 103(z) 0 -350 2000 350 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$9 Engine Assembly LHS 4000 2000 4000 500 500
$E$10 Metal Stamping LHS 6000 500 6000 500 1000
$E$11 Model X Assembly LHS 4000 0 5000 1E+030 1000
$E$12 Model Y Assembly LHS 3000 0 4500 1E+030 1500
 Model 101(X) Model 102(Y) Model 103(z)
Profit ($) 3000 5000 2000 11000000

Variables
No. of truck to make 2000 1000 0

Constraints LHS Sign RHS

Engine Assembly 1 2 0.8 4000 <= 4000
Metal Stamping 2 2 1.5 6000 <= 6000
Model X Assembly 2 0 1 4000 <= 5000
Model Y Assembly 0 3 0 3000 <= 4500
 Calculation for Profit

Model 101 Model 102

A. Direct Material 24000 20000
Direct Labor
Engine Assembly 1200 2400
Metal Stamping 800 600
Final assembly 2000 1500
B. TOATL Direct labor 4000 4500
Variable Overhead
Engine Assembly 2100 4000
Metal Stamping 2400 2000
Final assembly 3500 2500
C. Total Variable overhead 8000 8500
SELLING PRICES 39000 38000
TOTAL COST (A+B+C) 36000 33000
Profit($) 3000 5000