Microsoft Excel 16.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 10/23/2023 1:18:36 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 2 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 (Max)

Cell Name Original Value Final Value
$D$22 CONTRIBUTION MARGIN $0.00 $44,000.00

Variable Cells
Cell Name Original Value Final Value Integer
$B$17 QUANTITY PRODUCED DELUXE 0 50 Integer
$C$17 QUANTITY PRODUCED STANDARD 0 20 Integer

Constraints
Cell Name Cell Value Formula Status
$D$27 LABOUR HOUR RESULT 120 $D$27<=$F$27 Binding
$D$28 TOTAL QUANTITY RESULT 70 $D$28<=$F$28 Not Binding
$D$29 DELUXE QUANTITY RESULT 50 $D$29<=$F$29 Binding
$D$30 STANDARD QUANTITY RESULT 20 $D$30<=$F$30 Not Binding
$B$17:$C$17=Integer
Slack
0
10
0
50
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 10/23/2023 1:25:08 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 Seconds.
Iterations: 2 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$22 CONTRIBUTION MARGIN $44,000.00 $44,000.00

Variable Cells
Cell Name Original Value Final Value Integer
$B$17 QUANTITY PRODUCED DELUXE 50 50 Integer
$C$17 QUANTITY PRODUCED STANDARD 20 20 Integer

Constraints
Cell Name Cell Value Formula Status
$D$27 LABOUR HOUR RESULT 120 $D$27<=$F$27 Binding
$D$28 TOTAL QUANTITY RESULT 70 $D$28<=$F$28 Not Binding
$D$29 DELUXE QUANTITY RESULT 50 $D$29<=$F$29 Binding
$D$30 STANDARD QUANTITY RESULT 20 $D$30<=$F$30 Not Binding
$B$17:$C$17=Integer
Slack
0
10
0
50
Microsoft Excel 16.0 Answer Report
Worksheet: [TMH (1).xlsx]Sheet1
Report Created: 13/11/23 4:15:54 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.032 Seconds.
Iterations: 2 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$22 CONTRIBUTION MARGIN $44,000.00 $44,000.00

Variable Cells
Cell Name Original Value Final Value Integer
$B$17 QUANTITY PRODUCED DELUXE 50 50 Integer
$C$17 QUANTITY PRODUCED STANDARD 20 20 Integer

Constraints
Cell Name Cell Value Formula Status Slack
$D$27 LABOUR HOUR RESULT 120 $D$27<=$F$27 Binding 0
$D$28 TOTAL QUANTITY RESULT 70 $D$28<=$F$28 Not Binding 10
$D$29 DELUXE QUANTITY RESULT 50 $D$29<=$F$29 Binding 0
$D$30 STANDARD QUANTITY RESULT 20 $D$30<=$F$30 Not Binding 50
$B$17:$C$17=Integer
 contribution margin
total profit Z
delux quantity X
Standard quantity Y

800*X+200*Y=Z
2*X+1*Y<=120
1*X+1*Y<=80
1*X+0*Y<=50
0*X+1*Y<=70

1. INPUT SECTION - DECISION VARIABLES

DELUXE STANDARD
QUANTITY PRODUCED 50 20

2. OUPUT SECTION - OBJECTIVE

DELUXE STANDARD
CONTRIBUTION MARGIN $800.00 $200.00 $44,000.00

3. CALCULATION SECTION - CONSTAINTS

DELUXE STANDARD RESULT CONSTRAINTS CONDITIONS

LABOUR HOUR 2 1 120 <= 120
TOTAL QUANTITY 1 1 70 <= 80
DELUXE QUANTITY 1 50 <= 50
STANDARD QUANTITY 1 20 <= 70
Microsoft Excel 16.0 Answer Report
Worksheet: [TMH (1).xlsx]TEST
Report Created: 13/11/23 4:17:29 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.032 Seconds.
Iterations: 0 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 (Min)

Cell Name Original Value Final Value
$D$15 CONTRIBUTUIN MARIN TOTAL PROFIT 0 0

Variable Cells
Cell Name Original Value Final Value Integer
$B$9 QUANTITY PRODUCED DELUXE 0 0 Integer
$C$9 QUANTITY PRODUCED STANDARD 0 0 Integer

Constraints
Cell Name Cell Value Formula Status
$D$19 LABOR HOUR RESULTS 0 $D$19<=$F$19 Not Binding
$D$20 TOTAL QUANTITY RESULTS 0 $D$20<=$F$20 Not Binding
$D$21 DELUXE QUANTITY RESULTS 0 $D$21<=$F$21 Not Binding
$D$22 STANDARD QUANTITY RESULTS 0 $D$22<=$F$22 Not Binding
$B$9:$C$9=Integer
Slack
120
80
50
70
Microsoft Excel 16.0 Answer Report
Worksheet: [TMH (1).xlsx]TEST
Report Created: 13/11/23 4:20:03 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.031 Seconds.
Iterations: 2 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$15 CONTRIBUTUIN MARIN TOTAL PROFIT 0 44000

Variable Cells
Cell Name Original Value Final Value Integer
$B$9 QUANTITY PRODUCED DELUXE 0 50 Integer
$C$9 QUANTITY PRODUCED STANDARD 0 20 Integer

Constraints
Cell Name Cell Value Formula Status
$D$19 LABOR HOUR RESULTS 120 $D$19<=$F$19 Binding
$D$20 TOTAL QUANTITY RESULTS 70 $D$20<=$F$20 Not Binding
$D$21 DELUXE QUANTITY RESULTS 50 $D$21<=$F$21 Binding
$D$22 STANDARD QUANTITY RESULTS 20 $D$22<=$F$22 Not Binding
$B$9:$C$9=Integer
Slack
0
10
0
50
TOTAL PROFIT Z
THE DELUXE QUANTITY X
THE STANDARD QUANTITY Y

1. INPUT SECTION - DECISION VARIABLES

DELUXE STANDARD
QUANTITY PRODUCED 50 20

2. OUTPUT SECTION - OBJECTIVES

DELUXE STANDARD TOTAL PROFIT

CONTRIBUTUIN MARIN $800.00 $200.00 44000

2. CALCULATION SECTION - CONSTRAINTS

DELUXE STANDARD RESULTS CONSTAINTS CONDITIONS
LABOR HOUR 2 1 120 <= 120
TOTAL QUANTITY 1 1 70 <= 80
DELUXE QUANTITY 1 50 <= 50
STANDARD QUANTITY 1 20 <= 70
Microsoft Excel 16.0 Answer Report
Worksheet: [TMH.xlsx]Sheet4
Report Created: 10/23/2023 1:52:30 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.031 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
$E$15 PROFITS $117.00 $8,400.00

Variable Cells
Cell Name Original Value Final Value Integer
$B$10 PRODUCT QUANTITY CHAIRS 1 0 Integer
$C$10 PRODUCT QUANTITY DESKS 2 275 Integer
$D$10 PRODUCT QUANTITY TABLES 3 100 Integer

Constraints
Cell Name Cell Value Formula Status
$E$20 FALBRICATION RESULT 1850 $E$20<=$G$20 Binding
$E$21 ASEMBLY RESULT 2075 $E$21<=$G$21 Not Binding
$E$22 SHIPPING RESULT 950 $E$22<=$G$22 Not Binding
$E$23 CHAIRS RESULT 0 $E$23<=$G$23 Not Binding
$E$24 DESKS RESULT 275 $E$24<=$G$24 Not Binding
$E$25 TABLES RESULT 100 $E$25<=$G$25 Binding
$B$10:$D$10=Integer
Slack
0
325
550
360
25
0
TOTAL PROFIT A
CHAIR X
DESK Y
TABLE Z

1. INPUT SECTION - DECISION VARIABLES

CHAIRS DESKS TABLES

PRODUCT QUANTITY 0 275 100

2. OUT PUT - OBJECTIVES

CHAIRS DESKS TABLES

PROFITS $15.00 $24.00 $18.00 $8,400.00

3. CONSTRAINTS

CHAIRS DESKS TABLES RESULT CONSTRAINTS

FALBRICATION 4 6 2 1850 <=
ASEMBLY 3 5 7 2075 <=
SHIPPING 3 2 4 950 <=
CHAIRS 1 0 <=
DESKS 1 275 <=
TABLES 1 100 <=
CONDITIONS
1,850
2,400
1,500
360
300
100
Microsoft Excel 16.0 Answer Report
Worksheet: [TMH (1).xlsx]TEST
Report Created: 13/11/23 4:07:53 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.032 Seconds.
Iterations: 0 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 (Min)

Cell Name Original Value Final Value
$D$15 CONTRIBUTUIN MARIN TOTAL PROFIT 0 0

Variable Cells
Cell Name Original Value Final Value Integer
$B$9 QUANTITY PRODUCED DELUXE 0 0 Integer
$C$9 QUANTITY PRODUCED STANDARD 0 0 Integer

Constraints
Cell Name Cell Value Formula Status
$D$19 LABOR HOUR RESULTS 0 $D$19<=$F$19 Not Binding
$D$20 TOTAL QUANTITY RESULTS 0 $D$20<=$F$20 Not Binding
$D$21 DELUXE QUANTITY RESULTS 0 $D$21<=$F$21 Not Binding
$D$22 STANDARD QUANTITY RESULTS 0 $D$22<=$F$22 Not Binding
$B$9:$C$9=Integer
Slack
120
80
50
70