Microsoft Excel 16.

0 Answer Report
Worksheet: [New Microsoft Excel Worksheet (2).xlsx]Sheet1
Report Created: 28/04/2021 3:12:51 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 Seconds.
Iterations: 21 Subproblems: 0
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
$D$19 Total Cost - 198500 198500

Variable Cells
Cell Name Original Value Final Value Integer
$K$5 Newcastle factory 0 0 Contin
$K$6 Birmingham factory 0 0 Contin
$K$7 London factory 0 0 Contin
$K$8 Exeter factory 40000 40000 Contin
$L$6 Birmingham - 50000 50000 Contin
$L$7 London - 55000 55000 Contin
$L$8 Exeter - 0 0 Contin
$K$10 C1 factory 50000 50000 Contin
$L$10 C1 - 0 0 Contin
$N$10 - depot 0 0 Contin
$M$11 - - 0 0 Contin
$N$11 - depot 10000 10000 Contin
$O$11 - - 0 0 Contin
$M$12 - - 0 0 Contin
$N$12 - depot 0 0 Contin
$O$12 - - 0 0 Contin
$M$13 - - 0 0 Contin
$N$13 - depot 35000 35000 Contin
$K$12 C3 - 0 0 Contin
$K$13 C4 - 0 0 Contin
$K$15 C6 - 20000 20000 Contin
$M$15 - - 0 0 Contin
$N$14 - depot 5000 5000 Contin
$O$14 - - 55000 55000 Contin
$P$14 - - 0 0 Contin
 $O$15 -- 0 0 Contin
$P$15 -- 0 0 Contin
$P$12 -- 40000 40000 Contin
$P$13 -- 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$K$16 - 110000 $K$16<=$B$16 Not Binding 40000
$L$16 - 105000 $L$16<=$C$16 Not Binding 95000
$M$16 - 0 $M$16<=$D$16 Not Binding 70000
$N$16 - 50000 $N$16<=$E$16 Binding 0
$O$16 - 55000 $O$16<=$F$16 Not Binding 45000
$P$16 - 40000 $P$16<=$G$16 Binding 0
$Q$10 - 50000 $Q$10=$H$10 Binding 0
$Q$11 - 10000 $Q$11=$H$11 Binding 0
$Q$12 - 40000 $Q$12=$H$12 Binding 0
$Q$13 - 35000 $Q$13=$H$13 Binding 0
$Q$14 - 60000 $Q$14=$H$14 Binding 0
$Q$15 - 20000 $Q$15=$H$15 Binding 0
$Q$5 - 0 $Q$5=$M$16 Binding 0
$Q$6 Birmingham 50000 $Q$6=$N$16 Binding 0
$Q$7 London 55000 $Q$7=$O$16 Binding 0
$Q$8 Exeter 40000 $Q$8=$P$16 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [New Microsoft Excel Worksheet (2).xlsx]Sheet1
Report Created: 28/04/2021 3:13:30 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$K$5 Newcastle factory 0 0.5 0.5 1E+030 0.5
$K$6 Birmingham factory 0 0.2 0.5 1E+030 0.2
$K$7 London factory 0 0.5 1 1E+030 0.5
$K$8 Exeter factory 40000 0 0.2 0 1E+030
$L$6 Birmingham - 50000 0 0.3 0.2 1E+030
$L$7 London - 55000 0 0.5 0.5 0.2
$L$8 Exeter - 0 0 0.2 1E+030 0
$K$10 C1 factory 50000 0 1 0.5 1E+030
$L$10 C1 - 0 1 2 1E+030 1
$N$10 - depot 0 0.5 1 1E+030 0.5
$M$11 -- 0 0.7 1.5 1E+030 0.7
$N$11 - depot 10000 0 0.5 0.7 1E+030
$O$11 -- 0 1 1.5 1E+030 1
$M$12 -- 0 0 0.5 0.2 1E+030
$N$12 - depot 0 0.3 0.5 1E+030 0.3
$O$12 -- 0 1.8 2 1E+030 1.8
$M$13 -- 0 0.2 1.5 1E+030 0.2
$N$13 - depot 35000 0 1 0.2 1E+030
$K$12 C3 - 0 0.8 1.5 1E+030 0.8
$K$13 C4 - 0 0.5 2 1E+030 0.5
$K$15 C6 - 20000 0 1 0.2 1E+030
$M$15 -- 0 0.2 1 1E+030 0.2
$N$14 - depot 5000 0 0.5 0.2 0.2
$O$14 -- 55000 0 0.5 0.5 0.2
$P$14 -- 0 0 0.5 0.2 0.3
$O$15 -- 0 1 1.5 1E+030 1
$P$15 -- 0 1 1.5 1E+030 1
$P$12 -- 40000 0 0.2 0.3 0.2
$P$13 -- 0 0.5 1.5 1E+030 0.5

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$K$16 - 110000 0 150000 1E+030 40000
$L$16 - 105000 0 200000 1E+030 95000
$M$16 - 0 0 70000 1E+030 70000
$N$16 - 50000 -0.2 50000 55000 5000
$O$16 - 55000 0 100000 1E+030 45000
$P$16 - 40000 -0.3 40000 40000 0
$Q$10 - 50000 1 50000 40000 50000
$Q$11 - 10000 1 10000 5000 10000
$Q$12 - 40000 0.7 40000 0 40000
$Q$13 - 35000 1.5 35000 5000 35000
$Q$14 - 60000 1 60000 45000 55000
$Q$15 - 20000 1 20000 40000 20000
$Q$5 - 0 0.2 0 0 40000
$Q$6 Birmingham 50000 0.3 0 95000 50000
$Q$7 London 55000 0.5 0 95000 55000
$Q$8 Exeter 40000 0.2 0 40000 40000
Microsoft Excel 16.0 Limits Report
Worksheet: [New Microsoft Excel Worksheet (2).xlsx]Sheet1
Report Created: 28/04/2021 3:13:43 PM

Objective
Cell Name Value
$D$19 Total Cost - 198500

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$K$5 Newcastle factory 0 0 198500 40000 218500
$K$6 Birmingham factory 0 0 198500 0 198500
$K$7 London factory 0 0 198500 0 198500
$K$8 Exeter factory 40000 40000 198500 40000 198500
$L$6 Birmingham - 50000 50000 198500 50000 198500
$L$7 London - 55000 55000 198500 55000 198500
$L$8 Exeter - 0 0 198500 0 198500
$K$10 C1 factory 50000 50000 198500 50000 198500
$L$10 C1 - 0 0 198500 0 198500
$N$10 - depot 0 0 198500 0 198500
$M$11 -- 0 0 198500 0 198500
$N$11 - depot 10000 10000 198500 10000 198500
$O$11 -- 0 0 198500 0 198500
$M$12 -- 0 0 198500 0 198500
$N$12 - depot 0 0 198500 0 198500
$O$12 -- 0 0 198500 0 198500
$M$13 -- 0 0 198500 0 198500
$N$13 - depot 35000 35000 198500 35000 198500
$K$12 C3 - 0 0 198500 0 198500
$K$13 C4 - 0 0 198500 0 198500
$K$15 C6 - 20000 20000 198500 20000 198500
$M$15 -- 0 0 198500 0 198500
$N$14 - depot 5000 5000 198500 5000 198500
$O$14 -- 55000 55000 198500 55000 198500
$P$14 -- 0 0 198500 0 198500
$O$15 -- 0 0 198500 0 198500
$P$15 -- 0 0 198500 0 198500
$P$12 -- 40000 40000 198500 40000 198500
$P$13 -- 0 0 198500 0 198500
Supplier Parameter Table
Liverpool Brighton Newcastle Birmingham London Exeter Sum Row
Supplied to factory factory depot depot depot depot
Depots
Newcastle 0.5 -
Birmingham 0.5 0.3
London 1 0.5
Exeter 0.2 0.2
Customers
C1 1 2- 1- - 50000
C2 - - 1.5 0.5 1.5 - 10000
C3 1.5 - 0.5 0.5 2 0.2 40000
C4 2- 1.5 1- 1.5 35000
C5 - - - 0.5 0.5 0.5 60000
C6 1- 1- 1.5 1.5 20000
Sum Column 150000 200000 70000 50000 100000 40000

Total Cost 198500

Supplier Optimal Distribution Plan
Liverpool Brighton Newcastle Birmingham London Exeter
Supplied to factory factory depot depot depot depot
Depots
Newcastle 0-
Birmingham 0 50000
London 0 55000
Exeter 40000 0
Customers
C1 50000 0- 0- -
C2 - - 0 10000 0-
C3 0- 0 0 0 40000
C4 0- 0 35000 - 0
C5 - - - 5000 55000 0
C6 20000 - 0- 0 0
Sum Column 110000 105000 0 50000 55000 40000
Sum Row

0
50000
55000
40000
0
50000
10000
40000
35000
60000
20000