Decision variable

M101 M102
2000 1000
Objective
To maximize monthly overall contribution by optimally producing M101 and M102 models
3000 5000
11000000
Constraints Used Available
1.Engine Assembly(hours/month) 1 2 4000 <= 4000
2. Metal stamping(hours/month) 2 2 6000 <= 6000
3. M 101 assembly(hours/month) 2 0 4000 <= 5000
4. M102 assembly(hours/month) 0 3 3000 <= 4500
ng M101 and M102 models

Slack
0
0
1000
1500
Microsoft Excel 16.0 Answer Report
Worksheet: [BA- lec 10 - SOLVER.xlsx]Sheet1
Report Created: 2/11/2023 12:51:01 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Solver Options

Objective Cell (Max)

Cell Name
$B$7 To maximize monthly overall contribution by optimally producing M101 and M102 models

Variable Cells
Cell Name
$B$3 M101
$C$3 M102

Constraints
Cell Name
$E$9:$E$12 <= $G$9:$G$12
$E$9 1.Engine Assembly(hours/month) Used
$E$10 2. Metal stamping(hours/month) Used
$E$11 3. M 101 assembly(hours/month) Used
$E$12 4. M102 assembly(hours/month) Used
Original Value Final Value
11000000 11000000

Original Value Final Value Integer

2000 2000 Contin
1000 1000 Contin

Cell Value Formula Status Slack

4000 $E$9<=$G$9 Binding 0

6000 $E$10<=$G$10 Binding 0
4000 $E$11<=$G$11 Not Binding 1000
3000 $E$12<=$G$12 Not Binding 1500
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [BA- lec 10 - SOLVER.xlsx]Sheet1
Report Created: 2/11/2023 12:51:01 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$3 M101 2000 0 3000 2000 500
$C$3 M102 1000 0 5000 1000 2000

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$9:$E$12 <= $G$9:$G$12
$E$9 1.Engine Assembly(hours/month) Used 4000 2000 4000 500 500
$E$10 2. Metal stamping(hours/month) Used 6000 500 6000 500 1000
$E$11 3. M 101 assembly(hours/month) Used 4000 0 5000 1E+030 1000
$E$12 4. M102 assembly(hours/month) Used 3000 0 4500 1E+030 1500
Optimal Range
LL UL
2500 5000
3000 6000

Optimal Range
LL UL

3500 4500
5000 6500
4000 1E+030
3000 1E+030
Decision variable
M101 M102 M103
2000 1000 0
Objective
To maximize monthly overall contribution by optimally producing M101 and M102 models
3000 5000 2000
11000000
Constraints Used Available
1.Engine Assembly(hours/month) 1 2 0.8 4000 <= 4000
2. Metal stamping(hours/month) 2 2 1.5 6000 <= 6000
3. M 101 assembly(hours/month) 2 0 1 4000 <= 5000
4. M102 assembly(hours/month) 0 3 3000 <= 4500
g M101 and M102 models

Slack
0
0
1000
1500
Microsoft Excel 16.0 Answer Report
Worksheet: [BA- lec 10 - SOLVER.xlsx]Sheet2
Report Created: 2/11/2023 1:41:04 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Solver Options

Objective Cell (Max)

Cell Name
$B$7 To maximize monthly overall contribution by optimally producing M101 and M102 models

Variable Cells
Cell Name
$B$3:$D$3
$B$3 M101
$C$3 M102
$D$3 M103

Constraints
Cell Name
$E$9:$E$12 <= $G$9:$G$12
$E$9 1.Engine Assembly(hours/month) Used
$E$10 2. Metal stamping(hours/month) Used
$E$11 3. M 101 assembly(hours/month) Used
$E$12 4. M102 assembly(hours/month) Used
Original Value Final Value
13000000 11000000

Original Value Final Value Integer

2000 2000 Contin

1000 1000 Contin
1000 0 Contin

Cell Value Formula Status Slack

4000 $E$9<=$G$9 Binding 0

6000 $E$10<=$G$10 Binding 0
4000 $E$11<=$G$11 Not Binding 1000
3000 $E$12<=$G$12 Not Binding 1500
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [BA- lec 10 - SOLVER.xlsx]Sheet2
Report Created: 2/11/2023 1:41:04 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$3:$D$3
$B$3 M101 2000 0 3000 2000 500
$C$3 M102 1000 0 5000 1000 2000
$D$3 M103 0 -350 2000 350 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$9:$E$12 <= $G$9:$G$12
$E$9 1.Engine Assembly(hours/month) Used 4000 2000 4000 500 500
$E$10 2. Metal stamping(hours/month) Used 6000 500 6000 500 1000
$E$11 3. M 101 assembly(hours/month) Used 4000 0 5000 1E+030 1000
$E$12 4. M102 assembly(hours/month) Used 3000 0 4500 1E+030 1500