Product W0075c W0033c W0005X W0007X

Material Labour Overhead 33 9.9 23.1 25 7.5 17.5 35 10.5 24.5 75 11.25 63.75

Total Cost Selling Price Profit 66 100 34 50 80 30 70 130 60 150 175 25

Microsoft Excel 14.0 Answer Report Worksheet: [Book1]Sheet2 Report Created: 10/27/2013 11:49:23 AM Result: Solver found a solution. All Constraints and optimality conditions are satisfied. Solver Engine Engine: Simplex LP Solution Time: 0.031 Seconds. Iterations: 4 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 $J$10 Objective Function Profit

Original Value 149

Final Value 59900

Variable Cells Cell Name $E$9 Units Produced W75C $F$9 Units Produced W33C $G$9 Units Produced W5X $H$9 Units Produced W7X

Original Value 1 1 1 1

Final Value 1100 250 0 600

Integer Contin Contin Contin Contin

Constraints Cell Name $J$15 Drawing time Profit $J$16 Extrusion time Profit $J$17 Winding time Profit $J$18 Packaging time Profit $J$19 W75C orders Profit $J$20 W33C orders Profit $J$21 W5X orders Profit $J$22 W7X orders Profit $J$23 Minimum W75C Profit $J$24 Minimum W7X Profit

Cell Value 2200 1950 1850 2300 1100 250 0 600 1100 600

Formula $J$15<=$L$15 $J$16<=$L$16 $J$17<=$L$17 $J$18<=$L$18 $J$19<=$L$19 $J$20<=$L$20 $J$21<=$L$21 $J$22<=$L$22 $J$23>=$L$23 $J$24>=$L$24

Status Not Binding Not Binding Not Binding Binding Not Binding Binding Not Binding Not Binding Not Binding Binding

Slack 1800 2250 150 0 300 0 1510 516 950 0

Microsoft Excel 14.0 Sensitivity Report Worksheet: [Book1]Sheet2 Report Created: 10/27/2013 11:49:23 AM

Variable Cells Cell $E$9 $F$9 $G$9 $H$9 Name Units Produced W75C Units Produced W33C Units Produced W5X Units Produced W7X Final Reduced Objective Value Cost Coefficient 1100 0 34 250 0 30 0 -42 60 600 0 25 Allowable Allowable Increase Decrease 1E+30 14 1E+30 30 42 1E+30 43 1E+30

Constraints Cell $J$15 $J$16 $J$17 $J$18 $J$19 $J$20 $J$21 $J$22 $J$23 $J$24 Name Drawing time Profit Extrusion time Profit Winding time Profit Packaging time Profit W75C orders Profit W33C orders Profit W5X orders Profit W7X orders Profit Minimum W75C Profit Minimum W7X Profit Final Shadow Constraint Value Price R.H. Side 2200 0 4000 1950 0 4200 1850 0 2000 2300 34 2300 1100 0 1400 250 30 250 0 0 1510 600 0 1116 1100 0 150 600 -43 600 Allowable Allowable Increase Decrease 1.00E+30 1800 1E+30 2250 1E+30 150 150 950 1E+30 300 50 250 1E+30 1510 1E+30 516 950 1E+30 475 75

Microsoft Excel 14.0 Limits Report Worksheet: [Book1]Solver data Report Created: 10/27/2013 12:19:41 PM

Objective Cell Name $J$10 Objective Function Profit

Value 59900

Cell $E$9 $F$9 $G$9 $H$9

Variable Name Units Produced W75C Units Produced W33C Units Produced W5X Units Produced W7X

Value 1100 250 0 600

Lower Objective Limit Result 150 27600 0 52400 0 59900 600 59900

Upper Objective Limit Result 1100 59900 250 59900 0 59900 600 59900

Variables Units Produced Objective Function

W75C W33C W5X 1100 250 34 30

W7X 0 60 600 25

Constraints Drawing time Extrusion time Winding time Packaging time W75C orders W33C orders W5X orders W7X orders Minimum W75C Minimum W7X

1 1 1 1 1

2 1 3 0 1

0 4 0 3

1 1 0 2

1 1 1 1

Backorder Profit 59900 Quantity Required Quantity that max profit backorder W75C W33C W5X 1400 250 1510 1100 250 0 300 0 1510

LHS 2200 1950 1850 2300 1100 250 0 600 1100 600

<= <= <= <= <= <= <= <= >= >=

4000 4200 2000 2300 1400 250 1510 1116 150 600

W7X 1116 600 516