Microsoft Excel 16.

0 Answer Report
Worksheet: [Merton Truck Company.xlsx]Sheet1
Report Created: 10-12-2023 15:19:58
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.125 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$10Total_PC 0 11000000

Variable Cells
Cell Name Original Value Final Value Integer
$C$4 Qty M101 0 2000 Contin
$D$4 Qty M102 0 1000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$I$4 EA MH-Used 4000 $I$4<=$J$4 Binding 0
$I$5 MS MH-Used 6000 $I$5<=$J$5 Binding 0
$I$6 A101 MH-Used 4000 $I$6<=$J$6 Not Binding 1000
$I$7 A102 MH-Used 3000 $I$7<=$J$7 Not Binding 1500

_x000D_ Sensitivity: Public (C4)

#
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Merton Truck Company.xlsx]Sheet1
Report Created: 10-12-2023 15:19:59

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$4 Qty M101 2000 0 3000 2000 500
$D$4 Qty M102 1000 0 5000 1000 2000

Constraints
Final Shadow Constraint Allowable Allowable 2000
Cell Name Value Price R.H. Side Increase Decrease M103
$I$4 EA MH-Used 4000 2000 4000 500 500 0.8
$I$5 MS MH-Used 6000 500 6000 500 1000 1.5
$I$6 A101 MH-Used 4000 0 5000 1E+030 1000 1
$I$7 A102 MH-Used 3000 0 4500 1E+030 1500 0
2350

_x000D_ Sensitivity: Public (C4)

#
Microsoft Excel 16.0 Answer Report
Worksheet: [Merton Truck Company.xlsx]Sheet1
Report Created: 10-12-2023 15:32:21
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
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max)

Cell Name Original Value Final Value
$C$20 TotalProfitContrib 0 11000000

Variable Cells
Cell Name Original Value Final Value Integer
$C$15 Q M101 0 2000 Contin
$D$15 Q M102 0 1000 Contin
$E$15 Q M103 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$K$15 EA Used 4000 $K$15<=$L$15 Binding 0
$K$16 MS Used 6000 $K$16<=$L$16 Binding 0
$K$17 A101 Used 4000 $K$17<=$L$17 Not Binding 1000
$K$18 A102 Used 3000 $K$18<=$L$18 Not Binding 1500

_x000D_ Sensitivity: Public (C4)

#
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Merton Truck Company.xlsx]Sheet1
Report Created: 10-12-2023 15:32:22

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$15 Q M101 2000 0 3000 2000 500
$D$15 Q M102 1000 0 5000 1000 2000
$E$15 Q M103 0 -350 2000 350 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$K$15 EA Used 4000 2000 4000 500 500
$K$16 MS Used 6000 500 6000 500 1000
$K$17 A101 Used 4000 0 5000 1E+030 1000
$K$18 A102 Used 3000 0 4500 1E+030 1500

_x000D_ Sensitivity: Public (C4)

#
 M101 M102 M101 M102
Qty 2000 1000 EA 1 2
MS 2 2
A101 2 0
M101 M102 A102 0 3
UnitPC 3000 5000

Total PC 11000000

M101 M102 M103 M101

Q 0 1900 1900 EA 1
MS 2
M101 M102 M103 A101 2
PC 3000 5000 2000 A102 0

TotalProfitContrib 13300000

_x000D_ Sensitivity: Public (C4)

#
MH-Used MH-Available Slack
4000 4000 0
6000 6000 0
4000 5000 1000
3000 4500 1500

M102 M103 Used Avail Slack

2 0.8 5320 4000 -1320
2 1.5 6650 6000 -650
0 1 1900 5000 3100
3 0 5700 4500 -1200

_x000D_ Sensitivity: Public (C4)

#