Product mix at Panchtantra corporation Definition Decision Variable X1 X2 Decision Variables Units Objective Function Constraint Yarn comsumption

for Lungis Yarn comsumption for Shirtings Max metres of lungis Max metres of shirtings Lungis production rate higher than Shirtings production Number of 60x40 lungis to be produced Number of 40x40 shirtings to be produced X1 11000 0.9 X2 17400 To be produced next month Total Profit 0.6 20340 LHS 440000 100 2400000 11000 1 17400 100 1740000 Type <= <= <= <= <=

40 60 1

produced be produced

produced next month

RHS Units 480,000 ####### 11000 22000 2070000

Leftover 40000 0 0 4600

Microsoft Excel 14.0 Answer Report Worksheet: [Group Project Product mix.xlsx]As is production (2) Report Created: 3/12/2012 10:23:04 AM Result: Solver found a solution. All Constraints and optimality conditions are satisfied. Solver Engine Engine: Simplex LP Solution Time: 0.047 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 $D$11 Objective Function Total Profit

Original Value Final Value 15660 15660

Variable Cells Cell $B$8 Units X1 $C$8 Units X2

Name

Original Value Final Value Integer 11000 11000 Contin 9600 9600 Contin

Constraints Cell Name Cell Value Formula Status Slack $D$14 Yarn comsumption for Lungis LHS 440000 $D$14<=$F$14 Not Binding 40000 $D$15 Yarn comsumption for Shirtings LHS 1620003.84 $D$15<=$F$15 Not Binding 779996.16 $D$16 Max metres of lungis LHS 11000 $D$16=$F$16 Binding 0 $D$17 Max metres of shirtings LHS 9600 $D$17<=$F$17 Not Binding 12399.9616 $D$18 Loom days LHS 3000 $D$18<=$F$18 Binding 0

NonNegative

Microsoft Excel 14.0 Sensitivity Report Worksheet: [Group Project Product mix.xlsx]As is production (2) Report Created: 3/12/2012 10:23:04 AM

Variable Cells Cell $B$8 Units X1 $C$8 Units X2 Constraints Final Shadow Constraint Allowable Cell Name Value Price R.H. Side Increase $D$14 Yarn comsumption for Lungis LHS 440000 0 480000 1E+30 $D$15 Yarn comsumption for Shirtings LHS 1620003.84 0 2400000 1E+30 $D$16 Max metres of lungis LHS 11000 -0.54000576 11000 1000 $D$17 Max metres of shirtings LHS 9600.0384 0 22000 1E+30 $D$18 Loom days LHS 3000 7.2000288 3000 649.9942 Name Final Value 11000 9600.0384 Reduced Cost Objective Allowable Coefficient Increase 0 0.9 1E+30 0 0.6 1E+30

Allowable Decrease 1E+30 0.6

Allowable Decrease 40000 779996.16 4333.288889 12399.9616 800

Product mix at Panchtantra corporation Definition Decision Variable X1 X2 Decision Variables Units Number of 60x40 lungis to be produced Number of 40x40 shirtings to be produced X1 11000 9900 0.9 X2 9600 To be produced next month 5760 Total Profit 0.6 15660

Objective Function Constraint Yarn comsumption for Lungis Yarn comsumption for Shirtings Max metres of lungis Max metres of shirtings Loom days

LHS 440000 100 1620004 11000 1 9600 0.2 0.083333 3000 40 60 1

Restricting the shirts to 800 loom days, the lungis have utilize 2200 loom days For lungis 5m per loom days, the max 11000 m can be produced. Which require 2200 loom days In 800 loom days we can produce 800*12 = 9600m

oration

s to be produced ngs to be produced

To be produced next month

Total Profit

Type <= <= = <= <=

RHS Units 480,000 2,400,000 11000 22000 3000

Leftover 40000 779996 0 12400 0

0 loom days

Microsoft Excel 14.0 Answer Report Worksheet: [Group Project Product mix.xlsx]Shirtings high prod (2) Report Created: 3/12/2012 10:23:33 AM Result: Solver found a solution. All Constraints and optimality conditions are satisfied. Solver Engine Engine: Simplex LP Solution Time: 0.047 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 $D$11 Objective Function Total Profit

Original Value Final Value 18000 18000

Variable Cells Cell $B$8 Units X1 $C$8 Units X2

Name

Original Value Final Value Integer 6667 6667 Contin 20000 20000 Contin

Constraints Cell Name Cell Value Formula Status $D$14 Yarn comsumption for Lungis LHS 266668 $D$14<=$F$14 Not Binding $D$15 Yarn comsumption for Shirtings LHS 2400000 $D$15<=$F$15 Binding $D$16 Max metres of lungis LHS 6667 $D$16<=$F$16 Not Binding $D$17 Max metres of shirtings LHS 20000 $D$17<=$F$17 Not Binding $D$18 Shirt production rate higher LHS 13333 $D$18>=$F$18 Not Binding $D$19 Loom days LHS 3000 $D$19<=$F$19 Binding

s are satisfied.

1%, Assume NonNegative

Slack 213331.5556 0 4333.288889 2000.026667 13333 0

Microsoft Excel 14.0 Sensitivity Report Worksheet: [Group Project Product mix.xlsx]Shirtings high prod (2) Report Created: 3/12/2012 10:23:33 AM

Variable Cells Cell $B$8 Units X1 $C$8 Units X2 Constraints Final Shadow Constraint Allowable Cell Name Value Price R.H. Side Increase $D$14 Yarn comsumption for Lungis LHS 266668.4444 0 480000 1E+30 $D$15 Yarn comsumption for Shirtings LHS 2400000 0.003000016 2400000 150002.2 $D$16 Max metres of lungis LHS 6666.711111 0 11000 1E+30 $D$17 Max metres of shirtings LHS 19999.97333 0 22000 1E+30 $D$18 Shirt production rate higher LHS 13333.26222 0 0 13333.26222 $D$19 Loom days LHS 3000 3.5999952 3000 649.9942 Name Final Value 6666.711111 19999.97333 Reduced Cost Objective Coefficient 0 0.9 0 0.6 Allowable Increase 0.54000576 0.9

Allowable Decrease 0.54 0.2250015

Allowable Decrease 213331.5556 705880.3599 4333.288889 2000.026667 1E+30 500.0073333

Product mix at Panchtantra corporation Definition Decision Variable X1 X2 Decision Variables Units Profit per product Objective Function Constraint Yarn comsumption for Lungis Yarn comsumption for Shirtings Max metres of lungis Max metres of shirtings Shirt production rate higher Loom days Number of 60x40 lungis to be produced Number of 40x40 shirtings to be produced X1 6667 6000 0.9 X2 20000 To be produced next month 12000 Total Profit 0.6 18000 LHS 266668 2400000 6667 20000 13333 3000

40 60 1

100

1 -1 1 0.2 0.083333

Here lungis and shirt can be produced together. But shirts should be more than lungis

s to be produced ngs to be produced

To be produced next month

Type <= <= <= <= >= <=

RHS Units 480000 2400000 11000 22000 0 3000

Microsoft Excel 14.0 Answer Report Worksheet: [Group Project Product mix.xlsx]Wages suggestion (2) Report Created: 3/12/2012 10:24:37 AM Result: Solver found a solution. All Constraints and optimality conditions are satisfied. Solver Engine Engine: Simplex LP Solution Time: 0.047 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 $D$11 Objective Function Total Profit

Original Value Final Value 17100 17100

Variable Cells Cell $B$8 Units X1 $C$8 Units X2

Name

Original Value Final Value Integer 8333 8333 Contin 16000 16000 Contin

Constraints Cell Name Cell Value Formula Status $D$14 Yarn comsumption for Lungis LHS 333334 $D$14<=$F$14Not Binding $D$15 Yarn comsumption for Shirtings LHS 2100004 $D$15<=$F$15Not Binding $D$16 Max metres of lungis LHS 8333 $D$16<=$F$16Not Binding $D$17 Max metres of shirtings LHS 16000 $D$17<=$F$17Not Binding $D$18 Wages clause LHS 0 $D$18>=$F$18Binding $D$19 Loom days LHS 3000 $D$19<=$F$19Binding $D$20 Shirt production rate higher LHS 7667 $D$20>=$F$20Not Binding

are satisfied.

1%, Assume NonNegative

Slack 146666.0741 299996.2667 2666.651852 5999.971556 0 0 7667

Microsoft Excel 14.0 Sensitivity Report Worksheet: [Group Project Product mix.xlsx]Wages suggestion (2) Report Created: 3/12/2012 10:24:38 AM

Variable Cells Cell $B$8 Units X1 $C$8 Units X2 Constraints Cell $D$14 $D$15 $D$16 $D$17 $D$18 $D$19 $D$20 Final Shadow Constraint Name Value Price R.H. Side Yarn comsumption for Lungis LHS 333333.9259 0 480000 Yarn comsumption for Shirtings LHS 2100003.733 0 2400000 Max metres of lungis LHS 8333.348148 0 11000 Max metres of shirtings LHS 16000.02844 0 22000 Wages clause LHS -2.91038E-11 -0.010000084 0 Loom days LHS 3000 5.700010133 3000 Shirt production rate higher LHS 7666.680296 0 0 Name Final Value 8333.348148 16000.02844 Reduced Cost Objective Coefficient 0 0.9 0 0.6

Allowable Increase 0.54000576 1E+30

Allowable Decrease 2.052 0.2250015

Allowable Increase 1E+30 1E+30 1E+30 1E+30 121764.8491 428.5653333 7666.680296

Allowable Decrease 146666.0741 299996.2667 2666.651852 5999.971556 89998.6 3000 1E+30

Product mix at Panchtantra corporation Definition Decision Variable X1 X2 Decision Variables Units Profit per product Objective Function Constraint Yarn comsumption for Lungis Yarn comsumption for Shirtings Max metres of lungis Max metres of shirtings Wages clause Loom days Shirt production rate higher Number of 60x40 lungis to be produced Number of 40x40 shirtings to be produced X1 8333 7500 0.9 X2 16000 To be produced next month 9600 Total Profit 0.6 17100 LHS 333334 2100004 8333 16000 0 3000 7667

40 60 1

100

1 24 -12.5 0.2 0.083333 -1 1

By increasing the waiges from 1.5 to 1.71 for the shirts, and not chnaging the waiges for lungins as it is alr Average wage should be given 20.5. After getting shirts

s to be produced ngs to be produced

To be produced next month

Type <= <= <= <= >= <= >=

RHS Units 480000 2400000 11000 22000 0 3000 0

24

aiges for lungins as it is already at the higher side

Microsoft Excel 14.0 Answer Report Worksheet: [Group Project Product mix.xlsx]Chgd production plan (2) Report Created: 3/12/2012 10:25:00 AM 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 $D$11 Objective Function Total Profit

Original Value Final Value 14820 14820

Variable Cells Cell $B$8 Units X1 $C$8 Units X2

Name

Original Value Final Value Integer 1800 1800 Contin 22000 22000 Contin

Constraints Cell Name Cell Value Formula Status Slack $D$14 Yarn comsumption for Lungis LHS 72000 $D$14<=$F$14Not Binding 408000 $D$15 Yarn comsumption for Shirtings LHS 2308000 $D$15<=$F$15Not Binding 92000 $D$16 Max metres of lungis LHS 1800 $D$16<=$F$16Not Binding 9200 $D$17 Max metres of shirtings LHS 22000 $D$17<=$F$17Binding 0 $D$18 Shirt production rate higher LHS 20200 $D$18>=$F$18Not Binding 20200 $D$19 Maximum cost for wage & Yarn LHS 150000 $D$19<=$F$19Binding 0 $D$20 Loom days LHS 2193.326 $D$20<=$F$20Not Binding 806.674

me NonNegative

Microsoft Excel 14.0 Sensitivity Report Worksheet: [Group Project Product mix.xlsx]Chgd production plan (2) Report Created: 3/12/2012 10:25:00 AM

Variable Cells Cell $B$8 Units X1 $C$8 Units X2 Constraints Cell $D$14 $D$15 $D$16 $D$17 $D$18 $D$19 $D$20 Final Shadow Constraint Allowable Name Value Price R.H. Side Increase Yarn comsumption for Lungis LHS 72000 0 480000 1E+30 Yarn comsumption for Shirtings LHS 2308000 0 2400000 1E+30 Max metres of lungis LHS 1800 0 11000 1E+30 Max metres of shirtings LHS 22000 0.06 22000 1437.5 Shirt production rate higher LHS 20200 0 0 20200 Maximum cost for wage & Yarn LHS 150000 0.09 150000 15333.33333 Loom days LHS 2193.326 0 3000 1E+30 Name Final Reduced Objective Value Cost Coefficient 1800 0 0.9 22000 0 0.6 Allowable Increase 0.1 1E+30

Allowable Decrease 0.9 0.06

Allowable Decrease 408000 92000 9200 12625 1E+30 18000 806.674

Product mix at Panchtantra corporation Definition Decision Variable X1 X2 Decision Variables Units Profit per product Objective Function Constraint Yarn comsumption for Lungis Yarn comsumption for Shirtings Max metres of lungis Max metres of shirtings Shirt production rate higher Maximum cost for wage & Yarn Loom days Assuming the initial production plan Number of 60x40 lungis to be produced Number of 40x40 shirtings to be produced X1 1800 1620 0.9 X2 22000 To be produced next month 13200 Total Profit 0.6 14820 LHS 40 60 1 100 72000 2308000 1800 22000 20200 150000 2193.326

1 -1 1 10 6 0.2 0.083333

s to be produced ngs to be produced

To be produced next month

Type <= <= <= <= >= <= <=

RHS Units 480000 2400000 11000 22000 0 150000 3000