Microsoft Excel 16.

0 Answer Report
Worksheet: [MertonTruckQ4.xlsx]Sheet1
Report Created: 12/17/2023 9:26:23 AM
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
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max)

Cell Name Original Value Final Value
$C$7 TotalPC 0 11700000

Variable Cells
Cell Name Original Value Final Value Integer
$C$4 Qty M101_RT 0 1000 Contin
$D$4 Qty M102_RT 0 1500 Contin
$E$4 Qty M101_OT 0 500 Contin
$F$4 Qty M102_OT 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$G$11 EA_RT MH Used 4000 $G$11<=$H$11 Binding 0
$G$12 EA_OT MH Used 500 $G$12<=$H$12 Not Binding 1500
$G$13 MS MH Used 6000 $G$13<=$H$13 Binding 0
$G$14 A101 MH Used 3000 $G$14<=$H$14 Not Binding 2000
$G$15 A102 MH Used 4500 $G$15<=$H$15 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [MertonTruckQ4.xlsx]Sheet1
Report Created: 12/17/2023 9:26:24 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$4 Qty M101_RT 1000 0 3000 0 600
$D$4 Qty M102_RT 1500 0 5000 1E+030 0
$E$4 Qty M101_OT 500 0 2400 600 0
$F$4 Qty M102_OT 0 0 3800 0 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$G$11 EA_RT MH Used 4000 600 4000 500 1000
$G$12 EA_OT MH Used 500 0 2000 1E+030 1500
$G$13 MS MH Used 6000 1200 6000 2000 1000
$G$14 A101 MH Used 3000 0 5000 1E+030 2000
$G$15 A102 MH Used 4500 466.66666667 4500 1500 1500
Microsoft Excel 16.0 Answer Report
Worksheet: [MertonTruckQ4.xlsx]Sheet1
Report Created: 12/17/2023 9:51:28 AM
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
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max)

Cell Name Original Value Final Value
$C$7 TotalPC $ 11,700,000 $ 11,700,000

Variable Cells
Cell Name Original Value Final Value Integer
$C$4 Qty M101_RT 1000 1200 Contin
$D$4 Qty M102_RT 1500 1400 Contin
$E$4 Qty M101_OT 500 300 Contin
$F$4 Qty M102_OT 0 100 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$G$11 EA_RT MH Used 4000 $G$11<=$H$11 Binding 0
$G$12 EA_OT MH Used 500 $G$12<=$H$12 Not Binding 1500
$G$13 MS MH Used 6000 $G$13<=$H$13 Binding 0
$G$14 A101 MH Used 3000 $G$14<=$H$14 Not Binding 2000
$G$15 A102 MH Used 4500 $G$15<=$H$15 Binding 0
$F$4 Qty M102_OT 100 $F$4>=100 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [MertonTruckQ4.xlsx]Sheet1
Report Created: 12/17/2023 9:51:28 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$4 Qty M101_RT 1200 0 3000 0 600
$D$4 Qty M102_RT 1400 0 5000 1E+030 0
$E$4 Qty M101_OT 300 0 2400 600 0
$F$4 Qty M102_OT 100 0 3800 0 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$G$11 EA_RT MH Used 4000 600 4000 300 1200
$G$12 EA_OT MH Used 500 0 2000 1E+030 1500
$G$13 MS MH Used 6000 1200 6000 2000 600
$G$14 A101 MH Used 3000 0 5000 1E+030 2000
$G$15 A102 MH Used 4500 466.66666667 4500 1800 900
 M101_RT M102_RT M101_OT M102_OT
Qty 1000 1500 500 0
UnitPC 3000 5000 2400 3800

Max TotalPC $ 11,700,000

TotalProfit $ 2,350,000
Per unit MH Usage Constraints
M101_RT M102_RT M101_OT M102_OT MH Used MH Avilable
EA_RT 1 2 0 0 4000 4000
EA_OT 0 0 1 2 500 2000
MS 2 2 2 2 6000 6000
A101 2 0 2 0 3000 5000
A102 0 3 0 3 4500 4500