Microsoft Excel 16.

0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 18/1/2017 9:53:05 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$4 Table 30 0 7 3 0.3333333333
$E$4 Chair 40 0 5 0.25 1.5

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$G$6 Car 240 1.5 240 60 40
$G$7 paint 100 0.5 100 20 20
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 18/1/2017 9:53:36 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$4 Table 50 0 10 1.000E+030 0
$E$4 Chair 0 0 5 0 1.000E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$G$6 Car 200 0 240 1.000E+030 40
$G$7 paint 100 5 100 20 100
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 18/1/2017 9:53:50 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 1 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 NonNegati

Objective Cell (Max)

Cell Name Original Value Final Value
$G$3 profit 500 500

Variable Cells
Cell Name Original Value Final Value Integer
$D$4 Table 50 50 Contin
$E$4 Chair 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$G$6 Car 200 $G$6<=$H$6 Not Binding 40
$G$7 paint 100 $G$7<=$H$7 Binding 0
onditions are satisfied.

utomatic Scaling
rance 1%, Assume NonNegative
 Table Chair
profit 10 5 500
50 0

Car 4 3 200 240

paint 2 1 100 100
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]Sheet5
Report Created: 18/1/2017 10:10:20 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, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegati

Objective Cell (Max)

Cell Name Original Value Final Value
$H$5 0 588

Variable Cells
Cell Name Original Value Final Value Integer
$C$5 Prod1 0 48 Contin
$D$5 Prod2 0 0 Contin
$E$5 Prod3 0 28 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$H$10 Material 600 $H$10<=$I$10 Binding 0
$H$8 Labour 360 $H$8<=$I$8 Binding 0
$H$9 Machine 264 $H$9<=$I$9 Not Binding 36
ions are satisfied.

tic Scaling
1%, Assume NonNegative
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet5
Report Created: 18/1/2017 10:10:21 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$5 Prod1 48 0 7 6.5 1
$D$5 Prod2 0 -4.5 3 4.5 1.00000E+030
$E$5 Prod3 28 0 9 1.5 4.3333333333

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$10 Material 600 0.2 600 210 90
$H$8 Labour 360 1.3 360 25.714285714 93.333333333
$H$9 Machine 264 0 300 1.00000E+030 36
 Prod1 Prod2 Prod3
7 3 9
48 0 28 588

Labour 4 5 6 360
Machine 2 4 6 264
Material 9 5 6 600
360
300
600