Microsoft Excel 16.

0 Answer Report
Worksheet: [prac5.xlsx]Sheet2
Report Created: 1/17/2021 4:09:01 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.093 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
$G$15 Profit per unit Used 25000.00 25000.00

Variable Cells
Cell Name Original Value Final Value Integer
$C$5 Number to build LCD TVs 200 200 Contin
$D$5 Number to build Stereos 200 200 Contin
$E$5 Number to build speakers 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$G$9 Chassis Used 400 $G$9<=$H$9 Not Binding 50
$G$10 LCD Screams Used 200 $G$10<=$H$10 Not Binding 50
$G$11 Speakers Used 800 $G$11<=$H$11 Binding 0
$G$12 Power supply Used 400 $G$12<=$H$12 Not Binding 50
$G$13 Electronics Used 600 $G$13<=$H$13 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [prac5.xlsx]Sheet2
Report Created: 1/17/2021 4:09:01 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$5 Number to build LCD TVs 200 0 75 25 5
$D$5 Number to build Stereos 200 0 50 25 12.5
$E$5 Number to build speakers 0 -2.5 35 2.5 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$G$9 Chassis Used 400 0 450 1E+030 50
$G$10 LCD Screams Used 200 0 250 1E+030 50
$G$11 Speakers Used 800 12.5 800 100 100
$G$12 Power supply Used 400 0 450 1E+030 50
$G$13 Electronics Used 600 25 600 50 200
Microsoft Excel 16.0 Limits Report
Worksheet: [prac5.xlsx]Sheet2
Report Created: 1/17/2021 4:09:01 PM

Objective
Cell Name Value
$G$15 Profit per unit Used 25000.00

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$5 Number to build LCD TVs 200 0 10000 200 25000
$D$5 Number to build Stereos 200 0 15000 200 25000
$E$5 Number to build speakers 0 0 25000 0 25000
 practice 5

Production decisions
LCD TVs Stereos speakers
Number to build 200 200 0

part requirements by product part inventory levels

part Name Lcd tvs stereos speakers Used Available
Chassis 1 1 0 400 450
LCD Screams 1 0 0 200 250
Speakers 2 2 1 800 800
Power supply 1 1 0 400 450
Electronics 2 1 1 600 600

Profit per unit $75.00 $50.00 $35.00 25000.00