Microsoft Excel 16.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 4/17/2022 4:37:22 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.094 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
$B$5 Total profit nokia 0 25600

Variable Cells
Cell Name
$B$2 Number to order nokia
$C$2 Number to order sumsung
$D$2 Number to order LG
Original Value Final Value Integer
0 94 Contin
0 54 Contin
0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$E$7 Space /storage utilization 10.1 $E$7<=$F$7 Binding 0
$E$8 budget utilization 93000 $E$8<=$F$8 Binding 0
$B$2 Number to order nokia 94 $B$2>=0 Not Binding 94
$C$2 Number to order sumsung 54 $C$2>=0 Not Binding 54
$D$2 Number to order LG 0 $D$2>=0 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 4/17/2022 4:37:22 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$2 Number to order nokia 94 0 100 50 12.5
$C$2 Number to order sumsung 54 0 300 66.666666667 100
$D$2 Number to order LG 0 -20 50 20 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$7 Space /storage utilization 10.1 1000 10.1 5.4 2.35
$E$8 budget utilization 93000 0.1666666667 93000 28200 32400
decision variable nokia sumsung LG
Number to order 94 54 0
Unit Profit 100 300 50
Objective function
Total profit 25600
Constraints utilization
Space /storage 0.05 0.1 0.05 10.1
budget 300 1200 120 93000
Available
10.1
93000