Microsoft Excel 14.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 4/15/2019 1:52:56 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.015 Seconds.
Iterations: 4 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
$G$8 TOTAL PROFIT <= 0 220000

Variable Cells
Cell Name Original Value Final Value Integer
$B$8 UNITS MOBILE 0 200 Contin
$C$8 UNITS LAPTOP 0 40 Contin
$D$8 UNITS TV 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$3 PROFIT PER UNIT RESOURCES USED 600 $F$3<=$H$3 Not Binding 100
$F$4 LABOUR RESOURCES USED 4000 $F$4<=$H$4 Binding 0
$F$5 MATERIAL RESOURCES USED 60000 $F$5<=$H$5 Binding 0
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 4/15/2019 1:52:56 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$8 UNITS MOBILE 200 0 800 100 100
$C$8 UNITS LAPTOP 40 0 1500 500 166.6666667
$D$8 UNITS TV 0 -100 1000 100 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$3 PROFIT PER UNIT RESOURCES USED 600 0 700 1E+030 100
$F$4 LABOUR RESOURCES USED 4000 40 4000 500 1000
$F$5 MATERIAL RESOURCES USED 60000 1 60000 10000 6666.666667
Microsoft Excel 14.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 4/15/2019 1:52:56 PM

Objective
Cell Name Value
$G$8 TOTAL PROFIT <= 220000

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$B$8 UNITS MOBILE 200 0 60000 200 220000
$C$8 UNITS LAPTOP 40 0 160000 40 220000
$D$8 UNITS TV 0 0 220000 2.273737E-14 220000
 PRODUCT MIX
PRODUCT MOBILE LAPTOP TV RESOURCES USED MAXIMUM AVAILABILITY
PROFIT PER UNIT 800 1500 1000 600 <= 700
LABOUR 2 5 3 4000 <= 4000
MATERIAL 15 25 20 60000 <= 60000
OVERHEADS EXPENSES 200 500 300

UNITS 200 40 0 TOTAL PROFIT 220000

MAXIMUM AVAILABILITY