PA1 PA2 PA3 GAIN

0.83333333 0 0.166667 1.333333

Objective 1.333333

Constraints
LHS RHS
0.833333 >= 0
0 >= 0
0 >= 0
1= 1
Expenses
Description Category Unit Cost Amount
Venue - - -
Travelling for Judges Travel - ₹ 4,000
Hotel Booking For students Accomodation ₹ 1,500 ₹ 24,000
Catering Service Food ₹ 10,000 ₹ 20,000
Light and Sound Venue ₹ 1,000 ₹ 2,000
Creatives and Printing Supplies - ₹ 1,200
Stationary Set Supplies ₹ 120 ₹ 1,800
Memento Supplies ₹ 350 ₹ 2,100
Miscellaneous - - ₹ 6,000
Prize Money - - ₹ 25,000
Total Expenses ₹ 86,100
trave and acc
venue
sounf
food
misc
creatives and printing
price money
momento
Microsoft Excel 16.0 Answer Report
Worksheet: [New Microsoft Excel Worksheet (3).xlsx]Sheet3
Report Created: 12-12-2022 16:22:19
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.094 Seconds.
Iterations: 11 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 (Min)

Cell Name Original Value Final Value
$B$6 Minimise x11 0 39500

Variable Cells
Cell Name Original Value Final Value Integer
$B$2 x11 0 3500 Contin
$C$2 x12 0 1500 Contin
$D$2 x13 0 0 Contin
$E$2 x14 0 0 Contin
$F$2 x21 0 0 Contin
$G$2 x22 0 2500 Contin
$H$2 x23 0 2000 Contin
$I$2 x24 0 1500 Contin
$J$2 x31 0 2500 Contin
$K$2 x32 0 0 Contin
$L$2 x33 0 0 Contin
$M$2 x34 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$C$10 LHS 5000 $C$10<=$E$10 Binding 0
$C$11 LHS 6000 $C$11<=$E$11 Binding 0
$C$12 LHS 2500 $C$12<=$E$12 Binding 0
$C$13 LHS 6000 $C$13=$E$13 Binding 0
$C$14 LHS 4000 $C$14=$E$14 Binding 0
$C$15 LHS 2000 $C$15=$E$15 Binding 0
$C$16 LHS 1500 $C$16=$E$16 Binding 0
onNegative
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [New Microsoft Excel Worksheet (3).xlsx]Sheet3
Report Created: 12-12-2022 16:22:20

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$2 x11 3500 0 3 1 4
$C$2 x12 1500 0 2 3 1
$D$2 x13 0 8 7 1E+030 8
$E$2 x14 0 6 6 1E+030 6
$F$2 x21 0 1 7 1E+030 1
$G$2 x22 2500 0 5 1 3
$H$2 x23 2000 0 2 6 1E+030
$I$2 x24 1500 0 3 6 1E+030
$J$2 x31 2500 0 2 4 1E+030
$K$2 x32 0 4 5 1E+030 4
$L$2 x33 0 6 4 1E+030 6
$M$2 x34 0 6 5 1E+030 6

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$C$10 LHS 5000 -3 5000 2500 0
$C$11 LHS 6000 0 6000 1E+030 0
$C$12 LHS 2500 -4 2500 2500 0
$C$13 LHS 6000 6 6000 0 2500
$C$14 LHS 4000 5 4000 0 2500
$C$15 LHS 2000 2 2000 0 2000
$C$16 LHS 1500 3 1500 0 1500
Microsoft Excel 16.0 Limits Report
Worksheet: [New Microsoft Excel Worksheet (3).xlsx]Sheet3
Report Created: 12-12-2022 16:22:21

Objective
Cell Name Value
$B$6 Minimise x11 39500

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$B$2 x11 3500 3500 39500 3500 39500
$C$2 x12 1500 1500 39500 1500 39500
$D$2 x13 0 0 39500 0 39500
$E$2 x14 0 0 39500 0 39500
$F$2 x21 0 0 39500 0 39500
$G$2 x22 2500 2500 39500 2500 39500
$H$2 x23 2000 2000 39500 2000 39500
$I$2 x24 1500 1500 39500 1500 39500
$J$2 x31 2500 2500 39500 2500 39500
$K$2 x32 0 0 39500 0 39500
$L$2 x33 0 0 39500 0 39500
$M$2 x34 0 0 39500 0 39500
Variables x11 x12 x13 x14 x21 x22 x23 x24 x31
3500 1500 0 0 0 2500 2000 1500 2500

Objective
Minimise 39500

Constraints
LHS RHS
5000 <= 5000
6000 <= 6000
2500 <= 2500
6000 = 6000
4000 = 4000
2000 = 2000
1500 = 1500
x32 x33 x34
0 0 0
Microsoft Excel 16.0 Answer Report
Worksheet: [New Microsoft Excel Worksheet (3).xlsx]Transshipment
Report Created: 12-12-2022 16:49:27
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.141 Seconds.
Iterations: 12 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 (Min)

Cell Name Original Value Final Value
$B$5 Minimise x13 0 5200

Variable Cells
Cell Name Original Value Final Value Integer
$B$2 x13 0 550 Contin
$C$2 x14 0 50 Contin
$D$2 x23 0 0 Contin
$E$2 x24 0 400 Contin
$F$2 x35 0 200 Contin
$G$2 x36 0 0 Contin
$H$2 x37 0 350 Contin
$I$2 x38 0 0 Contin
$J$2 x45 0 0 Contin
$K$2 x46 0 150 Contin
$L$2 x47 0 0 Contin
$M$2 x48 0 300 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$B$11 LHS 0 $B$11=$D$11 Binding 0
$B$12 LHS 0 $B$12=$D$12 Binding 0
$B$13 LHS 200 $B$13=$D$13 Binding 0
$B$14 LHS 150 $B$14=$D$14 Binding 0
$B$15 LHS 350 $B$15=$D$15 Binding 0
$B$16 LHS 300 $B$16=$D$16 Binding 0
$B$9 LHS 600 $B$9<=$D$9 Binding 0
$B$10 LHS 400 $B$10<=$D$10 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [New Microsoft Excel Worksheet (3).xlsx]Transshipment
Report Created: 12-12-2022 16:49:28

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$2 x13 550 0 2 3 0
$C$2 x14 50 0 3 0 2
$D$2 x23 0 3 3 1E+030 3
$E$2 x24 400 0 1 2 1E+030
$F$2 x35 200 0 2 3 1E+030
$G$2 x36 0 1 6 1E+030 1
$H$2 x37 350 0 3 4 1E+030
$I$2 x38 0 0 6 1E+030 0
$J$2 x45 0 3 4 1E+030 3
$K$2 x46 150 0 4 1 1E+030
$L$2 x47 0 4 6 1E+030 4
$M$2 x48 300 0 5 0 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$11 LHS 0 -2 0 550 0
$B$12 LHS 0 -3 0 50 0
$B$13 LHS 200 4 200 0 200
$B$14 LHS 150 7 150 0 50
$B$15 LHS 350 5 350 0 350
$B$16 LHS 300 8 300 0 50
$B$9 LHS 600 0 600 1E+030 0
$B$10 LHS 400 -2 400 50 0
Microsoft Excel 16.0 Limits Report
Worksheet: [New Microsoft Excel Worksheet (3).xlsx]Transshipment
Report Created: 12-12-2022 16:49:29

Objective
Cell Name Value
$B$5 Minimise x13 5200

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$B$2 x13 550 550 5200 550 5200
$C$2 x14 50 50 5200 50 5200
$D$2 x23 0 0 5200 0 5200
$E$2 x24 400 400 5200 400 5200
$F$2 x35 200 200 5200 200 5200
$G$2 x36 0 0 5200 0 5200
$H$2 x37 350 350 5200 350 5200
$I$2 x38 0 0 5200 0 5200
$J$2 x45 0 0 5200 0 5200
$K$2 x46 150 150 5200 150 5200
$L$2 x47 0 0 5200 0 5200
$M$2 x48 300 300 5200 300 5200
Variables x13 x14 x23 x24 x35 x36 x37 x38 x45
550 50 0 400 200 0 350 0 0

Objective
Minimise 5200

Constraint LHS RHS

600 <= 600
400 <= 400
0= 0
0= 0
200 = 200
150 = 150
350 = 350
300 = 300
x46 x47 x48
150 0 300