Microsoft Excel 16.

0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 27-10-2021 11:59:15

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$A$2 Cost 350 0 3500 9000 1000
$B$2 Trucks 125 0 5000 2000 3600

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$A$5 Constraints 12000 112.5 12000 2400 4000
$A$6 Constraints 10000 50 10000 3000 3000
$A$7 Constraints 22000 0 14000 8000 1E+030
$A$8 Constraints 350 0 500 1E+030 150
$A$9 Constraints 125 0 200 1E+030 75
Cars Trucks Van OBJ
350 125 1850000 Obj func 112500 1962500

Constraint RHS
12000 12000 Fabrication
10000 10000 Assembly
22000 14000 Man hour
200 500 Max Cars
100 200 Max Trucks
Cost Trucks Van OBJ
112.5 50 1850000

Constraints RHS
3500 3500 Fabrication
5000 5000 Assembly
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 27-10-2021 12:46:30

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$A$2 Cost 320 0 3500 9000 3500
$B$2 Trucks 200 0 5000 1E+030 3600

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$A$5 Constraints 14400 0 14500 1E+030 100
$A$6 Constraints 10000 140 10000 125 5777.7777778
$A$7 Constraints 24400 0 14000 10400 1E+030
$A$8 Constraints 320 0 500 1E+030 180
$A$9 Constraints 200 3600 200 3.125 200
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 27-10-2021 12:49:17

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$A$2 Cost 390 0 3500 1E+030 1000
$B$2 Trucks 0 -2000 5000 2000 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$A$5 Constraints 7800 175 7800 200 1577.7777778
$A$6 Constraints 9750 0 10000 1E+030 250
$A$7 Constraints 17550 0 14000 3550 1E+030
$A$8 Constraints 390 0 500 1E+030 110
$A$9 Constraints 0 0 200 1E+030 200
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [DS 2 - Lec 11.xlsx]Sheet1
Report Created: 01-12-2021 23:51:26

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$A$2 Cost 337.5 0 3500 9000 1000
$B$2 Trucks 156.25 0 5000 2000 3600

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$A$5 Constraints 13000 112.5 13000 1400 5000
$A$6 Constraints 10000 50 10000 3250 1750
$A$7 Constraints 23000 0 14000 9000 1E+030
$A$8 Constraints 337.5 0 500 1E+030 162.5
$A$9 Constraints 156.25 0 200 1E+030 43.75
Microsoft Excel 16.0 Answer Report
Worksheet: [DS 2 - Lec 11.xlsx]Sheet1
Report Created: 01-12-2021 23:51:26
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 Seconds.
Iterations: 4 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
$D$2 OBJ 1850000 1962500

Variable Cells
Cell Name Original Value Final Value Integer
$A$2 Cost 350 337.5 Contin
$B$2 Trucks 125 156.25 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$A$5 Constraints 13000 $A$5<=$B$5 Binding 0
$A$6 Constraints 10000 $A$6<=$B$6 Binding 0
$A$7 Constraints 23000 $A$7>=$B$7 Not Binding 9000
$A$8 Constraints 337.5 $A$8<=$B$8 Not Binding 162.5
$A$9 Constraints 156.25 $A$9<=$B$9 Not Binding 43.75
NonNegative
Microsoft Excel 16.0 Limits Report
Worksheet: [DS 2 - Lec 11.xlsx]Sheet1
Report Created: 01-12-2021 23:51:26

Objective
Cell Name Value
$D$2 OBJ 1962500

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$A$2 Cost 337.5 137.5 1262500 337.5 1962500
$B$2 Trucks 156.25 0 1181250 156.25 1962500