Professional Documents
Culture Documents
Cell Name Original Value Final Value
Cell Name Original Value Final Value
0 Answer Report
Worksheet: [BA.xlsx]Sheet1
Report Created: 10-11-2022 09:36:09 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.046 Seconds.
Iterations: 3 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative
Variable Cells
Cell Name Original Value Final Value Integer
$C$13 M101 0 2000 Contin
$D$13 M102 0 1000 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$F$21 Engine Assembly LHS 4000 $F$21<=$H$21 Binding 0
$F$22 Metal Stamping LHS 6000 $F$22<=$H$22 Binding 0
$F$23 M101 Assembly LHS 4000 $F$23<=$H$23 Not Binding 1000
$F$24 M102 Assembly LHS 3000 $F$24<=$H$24 Not Binding 1500
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [BA.xlsx]Sheet1
Report Created: 10-11-2022 09:36:09 AM
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$13 M101 2000 0 3000 2000 500
$D$13 M102 1000 0 5000 1000 2000
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$21 Engine Assembly LHS 4000 2000 4000 500 500
$F$22 Metal Stamping LHS 6000 500 6000 500 1000
$F$23 M101 Assembly LHS 4000 0 5000 1E+030 1000
$F$24 M102 Assembly LHS 3000 0 4500 1E+030 1500
1000 1500
Used Available Leftover
1 2 4000 4000 0
2 2 5000 6000 1000
2 0 2000 5000 3000
0 3 4500 4500 0
Decision Variable
M101 M102 M103
2000 1000 0