Microsoft Excel 15.

0 Answer Report
Worksheet: [OR Bullshit.xlsx]Sheet1
Report Created: 29-12-2018 01:21:50
Result: Solver found an integer solution within tolerance. All Constraints are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.969 Seconds.
Iterations: 22 Subproblems: 170
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Min)

Cell Name Original Value Final Value
$J$41 Total Shi-Shi-1 119344.77 119344.77

Variable Cells
Cell Name Original Value Final Value Integer
$F$30 P Head (Sp) 1 1 Binary
$G$30 H Head (Sh) 0 0 Binary
$F$31 P Head (Sp) 1 1 Binary
$G$31 H Head (Sh) 0 0 Binary
$F$32 P Head (Sp) 1 1 Binary
$G$32 H Head (Sh) 0 0 Binary
$F$33 P Head (Sp) 0 0 Binary
$G$33 H Head (Sh) 1 1 Binary
$F$34 P Head (Sp) 0 0 Binary
$G$34 H Head (Sh) 1 1 Binary
$F$35 P Head (Sp) 0 0 Binary
$G$35 H Head (Sh) 1 1 Binary
$F$36 P Head (Sp) 0 0 Binary
$G$36 H Head (Sh) 1 1 Binary
$F$37 P Head (Sp) 0 0 Binary
$G$37 H Head (Sh) 1 1 Binary
$K$30 ChangeoverInd 0 0 Binary
$K$31 ChangeoverInd 0 0 Binary
$K$32 ChangeoverInd 0 0 Binary
$K$33 ChangeoverInd 1 1 Binary
$K$34 ChangeoverInd 0 0 Binary
$K$35 ChangeoverInd 0 0 Binary
$K$36 ChangeoverInd 0 0 Binary
$K$37 ChangeoverInd 0 0 Binary
$M$14 Production 0 0 Integer
 $M$15 Production 0 0 Integer
$M$16 Production 0 0 Integer
$M$17 Production 2 2 Integer
$M$18 Production 48 48 Integer
$M$19 Production 56 56 Integer
$M$20 Production 58 58 Integer
$M$21 Production 57 57 Integer
$F$14 Production 18 18 Integer
$F$15 Production 100 100 Integer
$F$16 Production 100 100 Integer
$F$17 Production 0 0 Integer
$F$18 Production 0 0 Integer
$F$19 Production 0 0 Integer
$F$20 Production 0 0 Integer
$F$21 Production 0 0 Integer

Constraints
Cell Name Cell Value Formula Status Slack
$F$14 Production 18 $F$14<=$D$14 Not Binding 82
$F$15 Production 100 $F$15<=$D$15 Binding 0
$F$16 Production 100 $F$16<=$D$16 Binding 0
$F$17 Production 0 $F$17<=$D$17 Binding 0
$F$18 Production 0 $F$18<=$D$18 Binding 0
$F$19 Production 0 $F$19<=$D$19 Binding 0
$F$20 Production 0 $F$20<=$D$20 Binding 0
$F$21 Production 0 $F$21<=$D$21 Binding 0
$H$14 Inventory 88 $H$14>=$J$14 Not Binding 44
$H$15 Inventory 133 $H$15>=$J$15 Not Binding 97.8
$H$16 Inventory 189 $H$16>=$J$16 Not Binding 189
$H$17 Inventory 189 $H$17>=$J$17 Not Binding 153
$H$18 Inventory 144 $H$18>=$J$18 Not Binding 108
$H$19 Inventory 99 $H$19>=$J$19 Not Binding 70.2
$H$20 Inventory 63 $H$20>=$J$20 Not Binding 35
$H$21 Inventory 28 $H$21>=$J$21 Binding 0
$H$30 Sum 1 $H$30<=1 Binding 0
$H$31 Sum 1 $H$31<=1 Binding 0
$H$32 Sum 1 $H$32<=1 Binding 0
$H$33 Sum 1 $H$33<=1 Binding 0
$H$34 Sum 1 $H$34<=1 Binding 0
$H$35 Sum 1 $H$35<=1 Binding 0
$H$36 Sum 1 $H$36<=1 Binding 0
$H$37 Sum 1 $H$37<=1 Binding 0
$K$30 ChangeoverInd 0 $K$30>=$I$30 Binding 0
$K$31 ChangeoverInd 0 $K$31>=$I$31 Binding 0
$K$32 ChangeoverInd 0 $K$32>=$I$32 Binding 0
$K$33 ChangeoverInd 1 $K$33>=$I$33 Not Binding 2
$K$34 ChangeoverInd 0 $K$34>=$I$34 Binding 0
$K$35 ChangeoverInd 0 $K$35>=$I$35 Binding 0
$K$36 ChangeoverInd 0 $K$36>=$I$36 Binding 0
$K$37 ChangeoverInd 0 $K$37>=$I$37 Binding 0
$K$30 ChangeoverInd 0 $K$30>=$J$30 Binding 0
$K$31 ChangeoverInd 0 $K$31>=$J$31 Binding 0
$K$32 ChangeoverInd 0 $K$32>=$J$32 Binding 0
$K$33 ChangeoverInd 1 $K$33>=$J$33 Binding 0
$K$34 ChangeoverInd 0 $K$34>=$J$34 Binding 0
$K$35 ChangeoverInd 0 $K$35>=$J$35 Binding 0
$K$36 ChangeoverInd 0 $K$36>=$J$36 Binding 0
$K$37 ChangeoverInd 0 $K$37>=$J$37 Binding 0
$M$14 Production 0 $M$14<=$L$14 Binding 0
$M$15 Production 0 $M$15<=$L$15 Binding 0
$M$16 Production 0 $M$16<=$L$16 Binding 0
$M$17 Production 2 $M$17<=$L$17 Not Binding 78
$M$18 Production 48 $M$18<=$L$18 Not Binding 32
$M$19 Production 56 $M$19<=$L$19 Not Binding 24
$M$20 Production 58 $M$20<=$L$20 Not Binding 22
$M$21 Production 57 $M$21<=$L$21 Not Binding 23
$O$14 Inventory 105 $O$14>=$Q$14 Not Binding 74.6
$O$15 Inventory 67 $O$15>=$Q$15 Not Binding 43
$O$16 Inventory 37 $O$16>=$Q$16 Not Binding 37
$O$17 Inventory 39 $O$17>=$Q$17 Not Binding 0.6
$O$18 Inventory 39 $O$18>=$Q$18 Not Binding 0.6
$O$19 Inventory 47 $O$19>=$Q$19 Not Binding 0.6
$O$20 Inventory 47 $O$20>=$Q$20 Not Binding 1.4
$O$21 Inventory 47 $O$21>=$Q$21 Not Binding 0.6
$F$14:$F$21=Integer
$F$30:$G$37=Binary
$K$30:$K$37=Binary
$M$14:$M$21=Integer
 P Head (heavy) H Head (small)
Capacity 100 80
Production Cost 225 310

Week P Head
Production Demand Inventory
0 125
100 1 18 55 88
100 2 100 55 133
100 3 100 44 189
0 4 0 0 189
0 5 0 45 144
0 6 0 45 99
0 7 0 36 63
0 8 0 35 28
Production Cost 49050 35

Production P Head (Sp) H Head (Sh) Sum

0 1 0
1 1 0 1
2 1 0 1
3 1 0 1
4 0 1 1
5 0 1 1
6 0 1 1
7 0 1 1
8 0 1 1
 Changeover 500

H Head
Carrying cost Constraints Production Demand Inventory
44 143
74.25 44 0 0 38 105
112.22 35.2 0 0 38 67
159.47 0 0 0 30 37
159.47 36 80 2 0 39
121.50 36 80 48 48 39
83.53 28.8 80 56 48 47
53.16 28 80 58 58 47
23.63 28 80 57 57 47
787.22 Production Cost 68510 58

Spi-Spi-1 Shi-Shi-1 ChangeoverInd

0 0 0
0 0 0
0 0 0
-1 1 1
0 0 0
0 0 0
0 0 0
0 0 0

Cost 500

Total 119344.77
Carrying Cost Constraints
30.4
122.06 30.4
77.89 24
43.01 0
45.34 38.4
45.34 38.4
54.64 46.4
54.64 45.6
54.64 46.4
497.55