Microsoft Excel 16.

0 Answer Report
Worksheet: [MertonTruck_Sensitivity.xlsx]Merton LP
Report Created: 10-11-2021 20:36:33
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.063 Seconds.
Iterations: 3 Subproblems: 0
Solver Options
Max Time 100 sec, Iterations 100, Precision 0.000001
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 5%, Solve Without Integer Constraints, Assume

Objective Cell (Max)

Cell Name Original Value Final Value
$E$4 Objective Function 0 11000000

Variable Cells
Cell Name Original Value Final Value Integer
$C$3 Values of Decision Variables x 0 2000 Contin
$D$3 Values of Decision Variables y 0 1000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$E$5 Engine Assembly 4000 $E$5<=$F$5 Binding 0
$E$6 Metal Stamping 6000 $E$6<=$F$6 Binding 0
$E$7 101 Assembly 4000 $E$7<=$F$7 Not Binding 1000
$E$8 102 Assembly 3000 $E$8<=$F$8 Not Binding 1500
nteger Constraints, Assume NonNegative
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [MertonTruck_Sensitivity.xlsx]Merton LP
Report Created: 10-11-2021 20:36:34

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$3 Values of Decision Variables x 2000 0 3000 2000 500
$D$3 Values of Decision Variables y 1000 0 5000 1000 2000

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$5 Engine Assembly 4000 2000 4000 500 500
$E$6 Metal Stamping 6000 500 6000 500 1000
$E$7 101 Assembly 4000 0 5000 1E+030 1000
$E$8 102 Assembly 3000 0 4500 1E+030 1500
Microsoft Excel 16.0 Limits Report
Worksheet: [MertonTruck_Sensitivity.xlsx]Merton LP
Report Created: 10-11-2021 20:36:34

Objective
Cell Name Value
$E$4 Objective Function 11000000

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$3 Values of Decision Variables x 2000 0 5000000 2000 11000000
$D$3 Values of Decision Variables y 1000 0 6000000 1000 11000000
 x
Values of Decision Variables 2000
Objective Function 3000
Engine Assembly 1
Metal Stamping 2
101 Assembly 2
102 Assembly 0
 y
1000
5000 11000000
2 4000 4000
2 6000 6000
0 4000 5000
3 3000 4500