Microsoft Excel 16.

0 Sensitivity Report
Worksheet: [QAM Excel Solver.xlsx]Sheet1
Report Created: 25-08-2019 11:17:08

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$2 x1 2000 0 3000 2000 500
$C$2 x2 1000 0 5000 1000 2000
Very Imp
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$5 Forging LHS 4000 2000 4000 500 500
$D$6 Metal Work LHS 6000 500 6000 500 1000
$D$7 Assembly 1 LHS 4000 0 5000 1E+030 1000 Slack amount ; After decreasing the value t
$D$8 Assembly 2 LHS 3000 0 4500 1E+030 1500 Slack amount ; After decreasing the value t
ount ; After decreasing the value the constraint will become binding
ount ; After decreasing the value the constraint will become binding
Microsoft Excel 16.0 Answer Report
Worksheet: [QAM Excel Solver.xlsx]Sheet1
Report Created: 25-08-2019 11:18:36
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 Seconds.
Iterations: 3 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 Original Value Final Value
$E$2 max 11000000 11000000

Variable Cells
Cell Name Original Value Final Value Integer
$B$2 x1 2000 2000 Contin
$C$2 x2 1000 1000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$D$5 Forging LHS 4000 $D$5<=$F$5 Binding 0
$D$6 Metal Work LHS 6000 $D$6<=$F$6 Binding 0
$D$7 Assembly 1 LHS 4000 $D$7<=$F$7 Not Binding 1000
$D$8 Assembly 2 LHS 3000 $D$8<=$F$8 Not Binding 1500
A company makes 2
models of Cars M1,M2 x1 x2 max
2000 1000 11000000
Objective function coef 3000 5000
LHS RHS
Forging 1 2 4000 <= 4200
Metal Work 2 2 6000 <= 5700
Assembly 1 2 0 4000 <= 5000
Assembly 2 0 3 3000 <= 4500
Shadow Price/Dual Price
x1 x2 Z Z change Z change/unit capity change
Base Model 2000 1000 11000000
Forging 4100 1900 1100 11200000 200000 2000
Forging 4400 1600 1400 11800000 800000 2000
Metal Work 6600 2001 999.5 11000500 500 500
1500 1350 11250000 250000
 A companyx1 x2 max
2000 1000 11000000
Objective f 3000 5000
Shadow Price of Constraint Base Model LHS
Binding 2000 Forging 1 2 4000 <=
Binding 500 Metal Wor 2 2 6000 <=
Non-Binding 0 Assembly 1 2 0 4000 <=
Non-Binding 0 Assembly 2 0 3 3000 <=
RHS
4000
6000
5000
4500
Column1 Bangalore Chennai Delhi Mumbai Lucknow Kolkata
Ahmedabad 1,495 1,848 941 524 1,253 2,086
Baddi 2,462 2,495 282 1,739 840 1,777
Hubli 412 765 1,869 576 1,829 1,986
Nagpur 1,092 1124 1,060 805 909 1,224
Vizag 1014 800 1750 1342 1362 883

Minimize

Column1 Bangalore Chennai Delhi Mumbai Lucknow Kolkata

Ahmedabad
Baddi
Hubli
Nagpur
Vizag

supply side constraints Capacity(S_i) LHS RHS

Ahmedabad 350 0 <= 350
Baddi 400 0 <= 400
Hubli 450 0 <= 450
Nagpur 300 0 <= 300
Vizag 400 0 <= 400
1900

Demand side constraints Demand(D_j) LHS RHS

Bangalore 165 0 >= 165
Chennai 135 0 >= 135
Delhi 280 0 >= 280
Mumbai 200 0 >= 200
Lucknow 125 0 >= 125
Kolkata 155 0 >= 155
1060