Microsoft Excel 16.

0 Answer Report
Worksheet: [DM Assignment.xlsx]Sheet1
Report Created: 10-11-2019 15:00:34
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.078 Seconds.
Iterations: 9 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
$AM$11 Maximization Function Value 0 6332.8571428572

Variable Cells
Cell Name Original Value Final Value Integer
$C$5 Value S1r 0 0 Contin
$D$5 Value S1h 0 0 Contin
$E$5 Value S1m 0 0 Contin
$F$5 Value M1r 0 0 Contin
$G$5 Value M1h 0 0 Contin
$H$5 Value M1m 0 0 Contin
$I$5 Value L1r 0 500 Contin
$J$5 Value L1h 0 200 Contin
$K$5 Value L1m 0 300 Contin
$L$5 Value P1r 0 0 Contin
$M$5 Value P1h 0 0 Contin
$N$5 Value P1m 0 0 Contin
$O$5 Value S2r 0 200 Contin
$P$5 Value S2h 0 100 Contin
$Q$5 Value S2m 0 200 Contin
$R$5 Value M2r 0 0 Contin
$S$5 Value M2h 0 0 Contin
$T$5 Value M2m 0 0 Contin
$U$5 Value L2r 0 0 Contin
$V$5 Value L2h 0 0 Contin
$W$5 Value L2m 0 0 Contin
$X$5 Value P2r 0 0 Contin
$Y$5 Value P2h 0 0 Contin
$Z$5 Value P2m 0 0 Contin
$AA$5 Value S3r 0 0 Contin
 $AB$5 Value S3h 0 0 Contin
$AC$5 Value S3m 0 0 Contin
$AD$5 Value M3r 0 214.2857142857 Contin
$AE$5 Value M3h 0 0 Contin
$AF$5 Value M3m 0 0 Contin
$AG$5 Value L3r 0 0 Contin
$AH$5 Value L3h 0 0 Contin
$AI$5 Value L3m 0 0 Contin
$AJ$5 Value P3r 0 200 Contin
$AK$5 Value P3h 0 0 Contin
$AL$5 Value P3m 0 300 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$AM$16 RAYco Small Value 200 $AM$16<=$AO$16 Binding 0
$AM$17 RAYco Medium Value 214.285714286 $AM$17<=$AO$17 Not Binding 85.71428571
$AM$18 RAYco Large Value 500 $AM$18<=$AO$18 Binding 0
$AM$19 RAYco Precision Value 200 $AM$19<=$AO$19 Binding 0
$AM$21 HONco Small Value 100 $AM$21<=$AO$21 Not Binding 300
$AM$22 HONco Medium Value 0 $AM$22<=$AO$22 Not Binding 300
$AM$23 HONco Large Value 200 $AM$23<=$AO$23 Binding 0
$AM$24 HONco Precision Value 0 $AM$24<=$AO$24 Not Binding 400
$AM$26 MMco Small Value 200 $AM$26<=$AO$26 Binding 0
$AM$27 MMco Medium Value 0 $AM$27<=$AO$27 Not Binding 400
$AM$28 MMco Large Value 300 $AM$28<=$AO$28 Binding 0
$AM$29 Mmco Precision Value 300 $AM$29<=$AO$29 Binding 0
$AM$33 Plant 1 Value 4000 $AM$33<=$AO$33 Not Binding 2000
$AM$34 Plant 2 Value 1750 $AM$34<=$AO$34 Not Binding 3250
$AM$35 Plant 3 Value 3000 $AM$35<=$AO$35 Binding 0
$AM$39 Plant 1 Value 9000 $AM$39<=$AO$39 Not Binding 1000
$AM$40 Plant 2 Value 3500 $AM$40<=$AO$40 Not Binding 9000
$AM$41 Plant 3 Value 5857.14285714 $AM$41<=$AO$41 Not Binding 142.8571429
$AM$43 4. Inspection Capacity Value 1500 $AM$43<=$AO$43 Binding 0
$AM$45 5. Material Value 2635.71428571 $AM$45<=$AO$45 Not Binding 864.2857143
Microsoft Excel 16.0 Answer Report
Worksheet: [DM Assignment.xlsx]Sheet1
Report Created: 12-Nov-19 7:38:26 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.187 Seconds.
Iterations: 9 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
$AM$11 Maximization Function Value 6332.85714286 6332.8571428572

Variable Cells
Cell Name Original Value Final Value Integer
$C$5 Value S1r 0 0 Contin
$D$5 Value S1h 0 0 Contin
$E$5 Value S1m 0 0 Contin
$F$5 Value M1r 0 0 Contin
$G$5 Value M1h 0 0 Contin
$H$5 Value M1m 0 0 Contin
$I$5 Value L1r 500 500 Contin
$J$5 Value L1h 200 200 Contin
$K$5 Value L1m 300 300 Contin
$L$5 Value P1r 0 0 Contin
$M$5 Value P1h 0 0 Contin
$N$5 Value P1m 0 0 Contin
$O$5 Value S2r 200 200 Contin
$P$5 Value S2h 100 100 Contin
$Q$5 Value S2m 200 200 Contin
$R$5 Value M2r 0 0 Contin
$S$5 Value M2h 0 0 Contin
$T$5 Value M2m 0 0 Contin
$U$5 Value L2r 0 0 Contin
$V$5 Value L2h 0 0 Contin
$W$5 Value L2m 0 0 Contin
$X$5 Value P2r 0 0 Contin
$Y$5 Value P2h 0 0 Contin
$Z$5 Value P2m 0 0 Contin
$AA$5 Value S3r 0 0 Contin
 $AB$5 Value S3h 0 0 Contin
$AC$5 Value S3m 0 0 Contin
$AD$5 Value M3r 214.285714286 214.2857142857 Contin
$AE$5 Value M3h 0 0 Contin
$AF$5 Value M3m 0 0 Contin
$AG$5 Value L3r 0 0 Contin
$AH$5 Value L3h 0 0 Contin
$AI$5 Value L3m 0 0 Contin
$AJ$5 Value P3r 200 200 Contin
$AK$5 Value P3h 0 0 Contin
$AL$5 Value P3m 300 300 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$AM$16 RAYco Small Value 200 $AM$16<=$AO$16 Binding 0
$AM$17 RAYco Medium Value 214.285714286 $AM$17<=$AO$17 Not Binding 85.71428571
$AM$18 RAYco Large Value 500 $AM$18<=$AO$18 Binding 0
$AM$19 RAYco Precision Value 200 $AM$19<=$AO$19 Binding 0
$AM$21 HONco Small Value 100 $AM$21<=$AO$21 Not Binding 300
$AM$22 HONco Medium Value 0 $AM$22<=$AO$22 Not Binding 300
$AM$23 HONco Large Value 200 $AM$23<=$AO$23 Binding 0
$AM$24 HONco Precision Value 0 $AM$24<=$AO$24 Not Binding 400
$AM$26 MMco Small Value 200 $AM$26<=$AO$26 Binding 0
$AM$27 MMco Medium Value 0 $AM$27<=$AO$27 Not Binding 400
$AM$28 MMco Large Value 300 $AM$28<=$AO$28 Binding 0
$AM$29 Mmco Precision Value 300 $AM$29<=$AO$29 Binding 0
$AM$33 Plant 1 Value 4000 $AM$33<=$AO$33 Not Binding 2000
$AM$34 Plant 2 Value 1750 $AM$34<=$AO$34 Not Binding 3250
$AM$35 Plant 3 Value 3000 $AM$35<=$AO$35 Binding 0
$AM$39 Plant 1 Value 9000 $AM$39<=$AO$39 Not Binding 1000
$AM$40 Plant 2 Value 3500 $AM$40<=$AO$40 Not Binding 9000
$AM$41 Plant 3 Value 5857.14285714 $AM$41<=$AO$41 Not Binding 142.8571429
$AM$43 4. Inspection Capacity Value 1500 $AM$43<=$AO$43 Binding 0
$AM$45 5. Material Value 2635.71428571 $AM$45<=$AO$45 Not Binding 864.2857143
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [DM Assignment.xlsx]Sheet1
Report Created: 12-Nov-19 7:38:28 PM

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$C$5 Value S1r 0 -0.8 2 0.8
$D$5 Value S1h 0 -1.1 0.4 1.1
$E$5 Value S1m 0 -1.1 0.9 1.1
$F$5 Value M1r 0 -0.5 1 0.5
$G$5 Value M1h 0 -1.1 0.4 1.1
$H$5 Value M1m 0 -1.6 -0.1 1.6
$I$5 Value L1r 500 0 3 1E+030
$J$5 Value L1h 200 0 2.4 1E+030
$K$5 Value L1m 300 0 3.9 1E+030
$L$5 Value P1r 0 -2.042857143 2 2.042857143
$M$5 Value P1h 0 -3.1 -1.6 3.1
$N$5 Value P1m 0 -2.242857143 -0.1 2.242857143
$O$5 Value S2r 200 0 2.8 1E+030
$P$5 Value S2h 100 0 1.5 0.5
$Q$5 Value S2m 200 0 2 1E+030
$R$5 Value M2r 0 -1.7 -0.2 1.7
$S$5 Value M2h 0 -2 -0.5 2
$T$5 Value M2m 0 -2.5 -1 2.5
$U$5 Value L2r 0 -2.2 0.8 2.2
$V$5 Value L2h 0 -1.9 0.5 1.9
$W$5 Value L2m 0 -1.9 2 1.9
$X$5 Value P2r 0 -0.242857143 3.8 0.242857143
$Y$5 Value P2h 0 -1 0.5 1
$Z$5 Value P2m 0 -0.142857143 2 0.142857143
$AA$5 Value S3r 0 -1.071428571 1.6 1.071428571
$AB$5 Value S3h 0 -0.871428571 0.5 0.871428571
$AC$5 Value S3m 0 -1.171428571 0.7 1.171428571
$AD$5 Value M3r 214.2857143 0 1.6 0.111111111
$AE$5 Value M3h 0 -0.1 1.5 0.1
$AF$5 Value M3m 0 -0.9 0.7 0.9
$AG$5 Value L3r 0 -1.728571429 1.6 1.728571429
$AH$5 Value L3h 0 -1.228571429 1.5 1.228571429
$AI$5 Value L3m 0 -1.528571429 2.7 1.528571429
$AJ$5 Value P3r 200 0 4.6 1E+030
$AK$5 Value P3h 0 -0.557142857 1.5 0.557142857
$AL$5 Value P3m 300 0 2.7 1E+030
Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$AM$16 RAYco Small Value 200 1.3 200 100
$AM$17 RAYco Medium Value 214.2857143 0 300 1E+030
$AM$18 RAYco Large Value 500 1.5 500 100
$AM$19 RAYco Precision Value 200 2.5428571429 200 166.6666667
$AM$21 HONco Small Value 100 0 400 1E+030
$AM$22 HONco Medium Value 0 0 300 1E+030
$AM$23 HONco Large Value 200 0.9 200 100
$AM$24 HONco Precision Value 0 0 400 1E+030
$AM$26 MMco Small Value 200 0.5 200 100
$AM$27 MMco Medium Value 0 0 400 1E+030
$AM$28 MMco Large Value 300 2.4 300 100
$AM$29 Mmco Precision Value 300 0.6428571429 300 166.6666667
$AM$33 Plant 1 Value 4000 0 6000 1E+030
$AM$34 Plant 2 Value 1750 0 5000 1E+030
$AM$35 Plant 3 Value 3000 0.4571428571 3000 66.66666667
$AM$39 Plant 1 Value 9000 0 10000 1E+030
$AM$40 Plant 2 Value 3500 0 12500 1E+030
$AM$41 Plant 3 Value 5857.142857 0 6000 1E+030
$AM$43 4. Inspection Capacity Value 1500 1.5 1500 300
$AM$45 5. Material Value 2635.714286 0 3500 1E+030
 Allowable
Decrease
1E+030
1E+030
1E+030
1E+030
1E+030
1E+030
1.5
0.9
1.528571429
1E+030
1E+030
1E+030
0.8
0.142857143
0.5
1E+030
1E+030
1E+030
1E+030
1E+030
1E+030
1E+030
1E+030
1E+030
1E+030
1E+030
1E+030
0.1
1E+030
1E+030
1E+030
1E+030
1E+030
0.242857143
1E+030
0.142857143
 Allowable
Decrease
200
85.71428571
300
66.66666667
300
300
200
400
200
400
300
66.66666667
2000
3250
750
1000
9000
142.8571429
100
864.2857143
Microsoft Excel 16.0 Limits Report
Worksheet: [DM Assignment.xlsx]Sheet1
Report Created: 12-Nov-19 7:38:30 PM

Objective
Cell Name Value
$AM$11 Maximization Function Value 6332.857143

Variable Lower Objective Upper

Cell Name Value Limit Result Limit
$C$5 Value S1r 0 0 6332.857143 0
$D$5 Value S1h 0 0 6332.857143 0
$E$5 Value S1m 0 0 6332.857143 0
$F$5 Value M1r 0 0 6332.857143 0
$G$5 Value M1h 0 0 6332.857143 0
$H$5 Value M1m 0 0 6332.857143 0
$I$5 Value L1r 500 0 4832.857143 500
$J$5 Value L1h 200 0 5852.857143 200
$K$5 Value L1m 300 0 5162.857143 300
$L$5 Value P1r 0 0 6332.857143 0
$M$5 Value P1h 0 0 6332.857143 0
$N$5 Value P1m 0 0 6332.857143 0
$O$5 Value S2r 200 0 5772.857143 200
$P$5 Value S2h 100 0 6182.857143 100
$Q$5 Value S2m 200 0 5932.857143 200
$R$5 Value M2r 0 0 6332.857143 0
$S$5 Value M2h 0 0 6332.857143 0
$T$5 Value M2m 0 0 6332.857143 0
$U$5 Value L2r 0 0 6332.857143 0
$V$5 Value L2h 0 0 6332.857143 0
$W$5 Value L2m 0 0 6332.857143 0
$X$5 Value P2r 0 0 6332.857143 0
$Y$5 Value P2h 0 0 6332.857143 0
$Z$5 Value P2m 0 0 6332.857143 0
$AA$5 Value S3r 0 0 6332.857143 0
$AB$5 Value S3h 0 0 6332.857143 0
$AC$5 Value S3m 0 0 6332.857143 0
$AD$5 Value M3r 214.2857143 0 5990 214.2857143
$AE$5 Value M3h 0 0 6332.857143 0
$AF$5 Value M3m 0 0 6332.857143 0
$AG$5 Value L3r 0 0 6332.857143 0
$AH$5 Value L3h 0 0 6332.857143 0
$AI$5 Value L3m 0 0 6332.857143 0
$AJ$5 Value P3r 200 0 5412.857143 200
$AK$5 Value P3h 0 0 6332.857143 0
$AL$5 Value P3m 300 0 5522.857143 300
 Objective
Result
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
6332.857143
Variables S1R S1H S1M M1R M1H M1M L1R

Value 0 0 0 0 0 0 500

Sales Price 17.00 16.00 16.00 18.00 18.00 17.00 22.00

Production Cost 14.00 14.00 14.00 16.00 16.00 16.00 18.00
Shipping Cost 1.00 1.60 1.10 1.00 1.60 1.10 1.00

Maximization Function 2.00 0.40 0.90 1.00 0.40 -0.10 3.00

Constraints:
1. Product Sales

RAYco Small 1
RAYco Medium 1
RAYco Large 1
RAYco Precision

HONco Small 1
HONco Medium 1
HONco Large
HONco Precision

MMco Small 1
MMco Medium 1
MMco Large
Mmco Precision

2. Labour Hours

Plant 1 3 3 3 3 3 3 4
Plant 2
Plant 3

3. Machine Hours

Plant 1 8 8 8 8.5 8.5 8.5 9

Plant 2
Plant 3

4. Inspection Capacity 1 1 1 1 1 1 1

5. Material 1.0 1.0 1.0 1.1 1.1 1.1 1.2

L1H L1M P1R P1H P1M S2R S2H S2M M2R M2H

200 300 0 0 0 200 100 200 0 0

22.00 23.00 29.00 26.00 27.00 17.00 16.00 16.00 18.00 18.00
18.00 18.00 26.00 26.00 26.00 13.00 13.00 13.00 17.00 17.00
1.60 1.10 1.00 1.60 1.10 1.20 1.50 1.00 1.20 1.50

2.40 3.90 2.00 -1.60 -0.10 2.80 1.50 2.00 -0.20 -0.50

1
1

1
1
1
1

1
1

4 4 4 4 4
3.5 3.5 3.5 3.5 3.5

9 9 9 9 9
7 7 7 7 7

1 1 1 1 1 1 1 1 1 1

1.2 1.2 1.3 1.3 1.3 1.1 1.1 1.1 1.0 1.0
M2M L2R L2H L2M P2R P2H P2M S3R S3H S3M

0 0 0 0 0 0 0 0 0 0

17.00 22.00 22.00 23.00 29.00 26.00 27.00 17.00 16.00 16.00
17.00 20.00 20.00 20.00 24.00 24.00 24.00 14.00 14.00 14.00
1.00 1.20 1.50 1.00 1.20 1.50 1.00 1.40 1.50 1.30

-1.00 0.80 0.50 2.00 3.80 0.50 2.00 1.60 0.50 0.70

1
1

1
1

1
1
1
1

3.5 4.5 4.5 4.5 4.5 4.5 4.5

3 3 3

7 8 8 8 9 9 9
7.5 7.5 7.5

1 1 1 1 1 1 1

1.0 1.1 1.1 1.1 1.4 1.4 1.4 1.1 1.1 1.1
M3R M3H M3M L3R L3H L3M P3R P3H P3M VALUE

214.2857 0 0 0 0 0 200 0 300

18.00 18.00 17.00 22.00 22.00 23.00 29.00 26.00 27.00

15.00 15.00 15.00 19.00 19.00 19.00 23.00 23.00 23.00
1.40 1.50 1.30 1.40 1.50 1.30 1.40 1.50 1.30

1.60 1.50 0.70 1.60 1.50 2.70 4.60 1.50 2.70 6332.857

200
1 214.2857
1 500
1 200

100
1 0
1 200
1 0

200
1 0
1 300
1 300

4000
1750
3.5 3.5 3.5 4 4 4 4.5 4.5 4.5 3000

9000
3500
7.5 7.5 7.5 8.5 8.5 8.5 8.5 8.5 8.5 5857.143

1500

1.1 1.1 1.1 1.3 1.3 1.3 1.3 1.3 1.3 2635.714
SIGN RHS

<= 200
<= 300
<= 500
<= 200

<= 400
<= 300
<= 200
<= 400

<= 200
<= 400
<= 300
<= 300

<= 6000
<= 5000
<= 3000

<= 10000
<= 12500
<= 6000

<= 1500

<= 3500