Вы находитесь на странице: 1из 27

Microsoft Excel 15.

0 Answer Report
Worksheet: [Arvind Jute Mill Product Mix Problem.xls]Model-Ref
Report Created: 04/06/2013 20:19:34
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Solver Options

Objective Cell (Max)


Cell
Name
$J$13 Contribution (Profit / Ton) (Max.)

Variable Cells
Cell
$B$10:$I$10

Name

Constraints
Cell
Name
$J$16 Warp Spindle LHS
$J$17 Weft spindle LHS
$J$18 Hessian Loom LHS
$J$19 Sack Loom LHS
$J$20 Sales LHS

Original Value
Final Value
74939.8099018 74939.809902

Original Value

Final Value

Integer

Cell Value
130696
20466.930578
5062.5
3950.89482676
0

Formula
$J$16<=$L$16
$J$17<=$L$17
$J$18<=$L$18
$J$19<=$L$19
$J$20<=$L$20

Status
Binding
Not Binding
Binding
Not Binding
Binding

Slack
0
15783.06942
0
1561.605173
0

Microsoft Excel 15.0 Sensitivity Report


Worksheet: [Arvind Jute Mill Product Mix Problem.xls]Model-Ref
Report Created: 04/06/2013 20:19:35

Variable Cells
Cell
$B$10:$I$10

Name

Final
Value

Reduced
Cost

Objective
Coefficient

Allowable
Increase

Constraints
Cell
$J$16
$J$17
$J$18
$J$19
$J$20

Name
Warp Spindle LHS
Weft spindle LHS
Hessian Loom LHS
Sack Loom LHS
Sales LHS

Final
Shadow
Constraint Allowable
Value
Price
R.H. Side
Increase
130696 0.5129913391
130696 19212.86365
20466.93058
0
36250 1.0000E+030
5062.5 1.5592876732
5062.5 2997.828415
3950.894827
0
5512.5 1.0000E+030
0 74.557567682
0 240.6384164

Weft spindle LHS


20466.9306

Allowable
Decrease

Allowable
Decrease
48608.96012
15783.06942
1184.902298
1561.605173
0

36250
Extra Wf hrs Extra Wp hrs
15783.06942 19439.67

Microsoft Excel 15.0 Limits Report


Worksheet: [Arvind Jute Mill Product Mix Problem.xls]Model-Ref
Report Created: 04/06/2013 20:19:35

Objective
Cell
Name
$J$13 Contribution (Profit / Ton) (Max.)

Cell
$B$10:$I$10

Variable
Name

Value
74939.8099

Value

Lower
Limit

Objective
Result

Upper
Limit

Objective
Result

Eureka Welding Consumables Private Ltd.


Definition of decision variables:

P1 = Number of Hessian cloth to produce


P2 = Number of Hessian cloth to produce
P3 = Number of Hessian cloth to produce
Decision Variables:
Heassian / Sack Cloth to produce

P4=Number of Sack Cloth to produce


P5=Number of Sack Cloth to produce
P6=Number of Sack Cloth to produce

P7=Number of Sack Cloth to produce


P8=Number of Sack Cloth to produce

P1

P2

P3

P4

P5

P6

P7

P8

31.05828

32.38438

Contribution (Profit / Ton)

1560

1610

680

1060

980

590

770

770

(Max.)
74939.81

Constraints:
Warp Spindle
Weft spindle
Hessian Loom
Sack Loom
Sales

2590
0
168
0
0

2643
0
163
0

2982

1142
585
0
104
32.5

1111
795
0
122
5.5

1270
819
0
129
10.5

1428
850
0
111
6

1501
632
0
122
0

LHS
130696
20466.93
5062.5
3950.895
0

Objective Function:

0
263
0
0

1.3

Type
<=
<=
<=
<=
=

RHS
130696
36250
5062.5
5512.5
0

Units Difference
Hrs/Day
0
Hrs/Day 15783.07
Hrs/Day
0
Hrs/Day 1561.605
Ton/day

Microsoft Excel 15.0 Answer Report


Worksheet: [Arvind Jute Mill Product Mix Problem (Autosaved).xls]Extra Weft hrs +Weft Frames
Report Created: 04/06/2013 23:20:43
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.078 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
$M$8 Contribution (Profit / Ton) (Max.)

Original Value
Final Value
0 85673.73379009

Variable Cells
Cell
Name
$E$5 Heassian / Sack Cloth to produce P1
$F$5 Heassian / Sack Cloth to produce P2
$G$5 Heassian / Sack Cloth to produce P3
$H$5 Heassian / Sack Cloth to produce P4
$I$5
Heassian / Sack Cloth to produce P5
$J$5 Heassian / Sack Cloth to produce P6
$K$5 Heassian / Sack Cloth to produce P7
$L$5 Heassian / Sack Cloth to produce P8

Original Value
0
0
0
0
0
0
0
0

Constraints
Cell
Name
$M$11 Warp Spindle LHS
$M$12 Weft spindle LHS
$M$13 Hessian Loom LHS
$M$14 Sack Loom LHS
$M$15 Sales LHS

Cell Value
143510.274064
29182.1139158
5062.5
5314.02751367
55.8

Final Value
0
31.0582822086
0
0
10.1454545455
0
0
33.4121480256

Formula
$M$11<=$O$11
$M$12<=$O$12
$M$13<=$O$13
$M$14<=$O$14
$M$15<=$O$15

Integer
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin

Status
Binding
Not Binding
Binding
Not Binding
Binding

Weft Frames

me NonNegative

Slack
0
7067.886084
0
198.4724863
0

Microsoft Excel 15.0 Sensitivity Report


Worksheet: [Arvind Jute Mill Product Mix Problem (Autosaved).xls]Extra Weft hrs +Weft Frames
Report Created: 04/06/2013 23:20:43

Variable Cells
Cell
$E$5
$F$5
$G$5
$H$5
$I$5
$J$5
$K$5
$L$5

Name
Heassian / Sack Cloth to produce P1
Heassian / Sack Cloth to produce P2
Heassian / Sack Cloth to produce P3
Heassian / Sack Cloth to produce P4
Heassian / Sack Cloth to produce P5
Heassian / Sack Cloth to produce P6
Heassian / Sack Cloth to produce P7
Heassian / Sack Cloth to produce P8

Final
Value
0
31.05828221
0
0
10.14545455
0
0
33.41214803

Reduced
Objective
Cost
Coefficient
-30.60789739
1560
0
1610
-1356.757669
680
-1948.957059
1060
0
980
-844.3534613
590
-409.8970383
770
0
770

Allowable
Increase
30.60789739
1.0000E+030
1356.757669
1948.957059
1.0000E+030
844.3534613
409.8970383
144.343549

Constraints
Cell
$M$11
$M$12
$M$13
$M$14
$M$15

Name
Warp Spindle LHS
Weft spindle LHS
Hessian Loom LHS
Sack Loom LHS
Sales LHS

Final
Shadow
Constraint
Allowable
Value
Price
R.H. Side
Increase
143510.2741 0.5129913391 143510.2741 2441.862311
29182.11392
0
36250 1.0000E+030
5062.5 1.5592876732
5062.5 3092.968737
5314.027514
0
5512.5 1.0000E+030
55.8 74.557567682
55.8 34.43651978

Allowable
Decrease
1.0000E+030
29.69694807
1.0000E+030
1.0000E+030
329.8235023
1.0000E+030
1.0000E+030
770

Allowable
Decrease
50151.63419
7067.886084
150.5953677
198.4724863
55.8

Microsoft Excel 15.0 Limits Report


Worksheet: [Arvind Jute Mill Product Mix Problem (Autosaved).xls]Extra Weft hrs +Weft Frames
Report Created: 04/06/2013 23:20:44

Objective
Cell
Name
$M$8 Contribution (Profit / Ton) (Max.)

Cell
$E$5
$F$5
$G$5
$H$5
$I$5
$J$5
$K$5
$L$5

Variable
Name
Heassian / Sack Cloth to produce P1
Heassian / Sack Cloth to produce P2
Heassian / Sack Cloth to produce P3
Heassian / Sack Cloth to produce P4
Heassian / Sack Cloth to produce P5
Heassian / Sack Cloth to produce P6
Heassian / Sack Cloth to produce P7
Heassian / Sack Cloth to produce P8

Value
85673.73379

Value
0
31.05828221
0
0
10.14545455
0
0
33.41214803

Lower
Limit
0
0
0
0
0
0
0
0

Objective
Result
85673.73379
35669.89943
85673.73379
85673.73379
75731.18834
85673.73379
85673.73379
59946.37981

Upper
Limit
0
31.05828221
0
0
10.14545455
0
0
33.41214803

Objective
Result
85673.73379
85673.73379
85673.73379
85673.73379
85673.73379
85673.73379
85673.73379
85673.73379

Microsoft Excel 15.0 Answer Report


Worksheet: [Arvind Jute Mill Product Mix Problem (Autosaved).xls]Extra Weft hrs +Weft Frames
Report Created: 04/06/2013 23:28:10
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.078 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
$M$8 Contribution (Profit / Ton) (Max.)

Original Value
Final Value
85673.7337901 85674.24678143

Variable Cells
Cell
Name
$E$5 Heassian / Sack Cloth to produce P1
$F$5 Heassian / Sack Cloth to produce P2
$G$5 Heassian / Sack Cloth to produce P3
$H$5 Heassian / Sack Cloth to produce P4
$I$5
Heassian / Sack Cloth to produce P5
$J$5 Heassian / Sack Cloth to produce P6
$K$5 Heassian / Sack Cloth to produce P7
$L$5 Heassian / Sack Cloth to produce P8

Original Value
0
31.0582822086
0
0
10.1454545455
0
0
33.4121480256

Constraints
Cell
Name
$M$11 Warp Spindle LHS
$M$12 Weft spindle LHS
$M$13 Hessian Loom LHS
$M$14 Sack Loom LHS
$M$15 Sales LHS

Cell Value
143511.274064
29182.5349685
5062.5
5314.10879282
55.8

Final Value
0
31.0582822086
0
0
10.1454545455
0
0
33.4128142481

Formula
$M$11<=$O$11
$M$12<=$O$12
$M$13<=$O$13
$M$14<=$O$14
$M$15<=$O$15

Integer
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin

Status
Binding
Not Binding
Binding
Not Binding
Binding

Weft Frames

me NonNegative

Slack
0
7067.465032
0
198.3912072
0

Microsoft Excel 15.0 Sensitivity Report


Worksheet: [Arvind Jute Mill Product Mix Problem (Autosaved).xls]Extra Weft hrs +Weft Frames
Report Created: 04/06/2013 23:28:11

Variable Cells
Cell
$E$5
$F$5
$G$5
$H$5
$I$5
$J$5
$K$5
$L$5

Name
Heassian / Sack Cloth to produce P1
Heassian / Sack Cloth to produce P2
Heassian / Sack Cloth to produce P3
Heassian / Sack Cloth to produce P4
Heassian / Sack Cloth to produce P5
Heassian / Sack Cloth to produce P6
Heassian / Sack Cloth to produce P7
Heassian / Sack Cloth to produce P8

Final
Value
0
31.05828221
0
0
10.14545455
0
0
33.41281425

Reduced
Objective
Cost
Coefficient
-30.60789739
1560
0
1610
-1356.757669
680
-1948.957059
1060
0
980
-844.3534613
590
-409.8970383
770
0
770

Allowable
Increase
30.60789739
1.0000E+030
1356.757669
1948.957059
1.0000E+030
844.3534613
409.8970383
144.343549

Constraints
Cell
$M$11
$M$12
$M$13
$M$14
$M$15

Name
Warp Spindle LHS
Weft spindle LHS
Hessian Loom LHS
Sack Loom LHS
Sales LHS

Final
Shadow
Constraint
Allowable
Value
Price
R.H. Side
Increase
143511.2741 0.5129913391 143511.2741 2440.862311
29182.53497
0
36250 1.0000E+030
5062.5 1.5592876732
5062.5 3093.03041
5314.108793
0
5512.5 1.0000E+030
55.8 74.557567682
55.8 34.42241721

Allowable
Decrease
1.0000E+030
29.69694807
1.0000E+030
1.0000E+030
329.8235023
1.0000E+030
1.0000E+030
770

Allowable
Decrease
50152.63419
7067.465032
150.5336953
198.3912072
55.8

Microsoft Excel 15.0 Limits Report


Worksheet: [Arvind Jute Mill Product Mix Problem (Autosaved).xls]Extra Weft hrs +Weft Frames
Report Created: 04/06/2013 23:28:11

Objective
Cell
Name
$M$8 Contribution (Profit / Ton) (Max.)

Cell
$E$5
$F$5
$G$5
$H$5
$I$5
$J$5
$K$5
$L$5

Variable
Name
Heassian / Sack Cloth to produce P1
Heassian / Sack Cloth to produce P2
Heassian / Sack Cloth to produce P3
Heassian / Sack Cloth to produce P4
Heassian / Sack Cloth to produce P5
Heassian / Sack Cloth to produce P6
Heassian / Sack Cloth to produce P7
Heassian / Sack Cloth to produce P8

Value
85674.24678

Value
0
31.05828221
0
0
10.14545455
0
0
33.41281425

Lower
Limit
0
0
0
0
0
0
0
0

Objective
Result
85674.24678
35670.41243
85674.24678
85674.24678
75731.70133
85674.24678
85674.24678
59946.37981

Upper
Limit
0
31.05828221
0
0
10.14545455
0
0
33.41281425

Objective
Result
85674.24678
85674.24678
85674.24678
85674.24678
85674.24678
85674.24678
85674.24678
85674.24678

Microsoft Excel 15.0 Answer Report


Worksheet: [Arvind Jute Mill Product Mix Problem (Autosaved) (Autosaved).xls]Extra Weft hrs +Weft Frames
Report Created: 05/06/2013 00:01:06
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 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
$M$33 Contribution (Profit / Ton) (Max.)

Original Value
Final Value
74939.8099018 80370.28873408

Variable Cells
Cell
Name
$E$30 Heassian / Sack Cloth to produce P1
$F$30 Heassian / Sack Cloth to produce P2
$G$30 Heassian / Sack Cloth to produce P3
$H$30 Heassian / Sack Cloth to produce P4
$I$30 Heassian / Sack Cloth to produce P5
$J$30 Heassian / Sack Cloth to produce P6
$K$30 Heassian / Sack Cloth to produce P7
$L$30 Heassian / Sack Cloth to produce P8

Original Value
0
31.0582822086
0
0
0
0
0
32.3843838259

Constraints
Cell
Name
$M$36 Warp Spindle LHS
$M$37 Weft spindle LHS
$M$38 Hessian Loom LHS
$M$39 Sack Loom LHS
$M$40 Sales LHS

Cell Value
133172
24829.1564153
5062.5
4473.74141389
55.8

Final Value
0
31.0582822086
0
0
10.1454545455
0
0
26.5245570438

Formula
$M$36<=$O$36
$M$37<=$O$37
$M$38<=$O$38
$M$39<=$O$39
$M$40<=$O$40

Integer
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin

Status
Binding
Not Binding
Binding
Not Binding
Binding

ra Weft hrs +Weft Frames

me NonNegative

Slack
0
11420.84358
0
1038.758586
0

Microsoft Excel 15.0 Sensitivity Report


Worksheet: [Arvind Jute Mill Product Mix Problem (Autosaved) (Autosaved).xls]Extra Weft hrs +Weft Frames
Report Created: 05/06/2013 00:01:06

Variable Cells
Cell
$E$30
$F$30
$G$30
$H$30
$I$30
$J$30
$K$30
$L$30

Name
Heassian / Sack Cloth to produce P1
Heassian / Sack Cloth to produce P2
Heassian / Sack Cloth to produce P3
Heassian / Sack Cloth to produce P4
Heassian / Sack Cloth to produce P5
Heassian / Sack Cloth to produce P6
Heassian / Sack Cloth to produce P7
Heassian / Sack Cloth to produce P8

Final
Value
0
31.05828221
0
0
10.14545455
0
0
26.52455704

Reduced
Objective
Cost
Coefficient
-30.60789739
1560
0
1610
-1356.757669
680
-1948.957059
1060
0
980
-844.3534613
590
-409.8970383
770
0
770

Allowable
Increase
30.60789739
1.0000E+030
1356.757669
1948.957059
1.0000E+030
844.3534613
409.8970383
144.343549

Constraints
Cell
$M$36
$M$37
$M$38
$M$39
$M$40

Name
Warp Spindle LHS
Weft spindle LHS
Hessian Loom LHS
Sack Loom LHS
Sales LHS

Final
Shadow
Constraint Allowable
Value
Price
R.H. Side
Increase
133172 0.5129913391
133172 12780.13638
24829.15642
0
36250 1.0000E+030
5062.5 1.5592876732
5062.5 2455.383163
4473.741414
0
5512.5 1.0000E+030
55.8 74.557567682
55.8 180.2326925

s +Weft Frames

Allowable
Decrease
1.0000E+030
29.69694807
1.0000E+030
1.0000E+030
329.8235023
1.0000E+030
1.0000E+030
770

Allowable
Decrease
39813.36012
11420.84358
788.1809418
1038.758586
55.8

Microsoft Excel 15.0 Limits Report


Worksheet: [Arvind Jute Mill Product Mix Problem (Autosaved) (Autosaved).xls]Extra Weft hrs +Weft Frames
Report Created: 05/06/2013 00:01:07

Objective
Cell
Name
$M$33 Contribution (Profit / Ton) (Max.)

Cell
$E$30
$F$30
$G$30
$H$30
$I$30
$J$30
$K$30
$L$30

Variable
Name
Heassian / Sack Cloth to produce P1
Heassian / Sack Cloth to produce P2
Heassian / Sack Cloth to produce P3
Heassian / Sack Cloth to produce P4
Heassian / Sack Cloth to produce P5
Heassian / Sack Cloth to produce P6
Heassian / Sack Cloth to produce P7
Heassian / Sack Cloth to produce P8

Value
80370.28873

Value
0
31.05828221
0
0
10.14545455
0
0
26.52455704

Lower
Limit
0
0
0
0
0
0
0
0

Objective
Result
80370.28873
30366.45438
80370.28873
80370.28873
70427.74328
80370.28873
80370.28873
59946.37981

Upper
Limit
0
31.05828221
0
0
10.14545455
0
0
26.52455704

s +Weft Frames

Objective
Result
80370.28873
80370.28873
80370.28873
80370.28873
80370.28873
80370.28873
80370.28873
80370.28873

Conclusion

B]
A]

A]

Decision Variables:
Heassian / Sack Cloth to produce
Objective Function:
Contribution (Profit / Ton)
Constraints:
Warp Spindle
Weft spindle
Hessian Loom
Sack Loom
Sales

Weft Frames converted to Warp frames


New Weft Spindle hrs for 4 frames
New Warp Spindle hrs for 4 frames

4
2010
2475.674

Slack in weft hrs/ton (Unutilised)

20466.93
36250
15783.07 This is added to Warp spindle after conversion

B]

Decision Variables:
Heassian / Sack Cloth to produce
Objective Function:
Contribution (Profit / Ton)
Constraints:
Warp Spindle
Weft spindle
Hessian Loom
Sack Loom
Sales

Profitability increased from Rs 74939 /ton to Rs 803674/ton by converting the 4 weft frame to warp spindle =2476 hrs
Profitability increased from Rs 74939 /ton to Rs 85674/ton by utilising the extra weft spindle (slack)
P1

P2

P3

P4

P5

P6

P7

P8

31.05828

10.14545

33.41281

1560

1610

680

1060

980

590

770

770

(Max.)
85674.25

2590
0
168
0
0

2643
0
163
0

2982

1142
585
0
104
32.5

1111
795
0
122
5.5

1270
819
0
129
10.5

1428
850
0
111
6

1501
632
0
122
0

LHS
143511.3
29182.53
5062.5
5314.109
55.8

0
263
0
0

Converted to
Warp spindle hrs

1.3

Type
<=
<=
<=
<=
=

12814.27 This is now added to RHS of Warp Spindle 143510.3


Original Warp Spindle=130696

P1

P2

P3

P4

P5

P6

P7

P8

31.05828

10.14545

26.52456

1560

1610

680

1060

980

590

770

770

(Max.)
80370.29

2590
0
168
0
0

2643
0
163
0

2982

1142
585
0
104
32.5

1111
795
0
122
5.5

1270
819
0
129
10.5

1428
850
0
111
6

1501
632
0
122
0

LHS
133172
24829.16
5062.5
4473.741
55.8

0
263
0
0

1.3

Type
<=
<=
<=
<=
=

spindle =2476 hrs

Difference
RHS
143511.3
36250
5062.5
5512.5
55.8

RHS
133172
36250
5062.5
5512.5
55.8

Units
Hrs/Day
Hrs/Day
Hrs/Day
Hrs/Day
Ton/day

0
7067.465
0
198.3912
0

Units Difference
Hrs/Day
0
Hrs/Day 11420.84
Hrs/Day
0
Hrs/Day 1038.759
Ton/day

Вам также может понравиться