Microsoft Excel 16.

0 Answer Report
Worksheet: [RED.xlsx]Sheet1
Report Created: 18-09-2019 13:22:34
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
$K$2 Contribution/ pound 0 0

Variable Cells
Cell Name Original Value Final Value Integer
$E$4 Variable that we input indicated in yellow AW 0 0 Contin
$F$4 Variable that we input indicated in yellow BW 0 0 Contin
$G$4 Variable that we input indicated in yellow AJ 0 0 Contin
$H$4 Variable that we input indicated in yellow BJ 0 0 Contin
$I$4 Variable that we input indicated in yellow AP 0 0 Contin
$J$4 Variable that we input indicated in yellow BP 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$K$10 Quality WT LHS 0 $K$10=$M$10 Binding 0
$K$11 Quality TJ LHS 0 $K$11=$M$11 Binding 0
$K$12 Quality TP LHS 0 $K$12=$M$12 Binding 0
$K$5 Supply A grade LHS 600000 $K$5<=$M$5 Binding 0
$K$6 Supply B grade LHS 2400000 $K$6<=$M$6 Binding 0
$K$7 Demand WT LHS 14400000 $K$7<=$M$7 Binding 0
$K$8 Demand TJ LHS 1000000 $K$8<=$M$8 Binding 0
$K$9 Demand TP LHS 2000000 $K$9<=$M$9 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [RED.xlsx]Sheet1
Report Created: 18-09-2019 13:22:34

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$E$4 Variable that we input indicated in yellow AW 0 0 0 0 1E+030
$F$4 Variable that we input indicated in yellow BW 0 0 0 0 1E+030
$G$4 Variable that we input indicated in yellow AJ 0 0 0 0 1E+030
$H$4 Variable that we input indicated in yellow BJ 0 0 0 0 1E+030
$I$4 Variable that we input indicated in yellow AP 0 0 0 1E+030 1E+030
$J$4 Variable that we input indicated in yellow BP 0 0 0 0 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$K$10 Quality WT LHS 0 0 0 1E+030 0
$K$11 Quality TJ LHS 0 0 0 1E+030 0
$K$12 Quality TP LHS 0 0 0 1E+030 0
$K$5 Supply A grade LHS 600000 0 600000 1E+030 0
$K$6 Supply B grade LHS 2400000 0 2400000 1E+030 0
$K$7 Demand WT LHS 14400000 0 14400000 1E+030 0
$K$8 Demand TJ LHS 1000000 0 1000000 1E+030 0
$K$9 Demand TP LHS 2000000 0 2000000 1E+030 0
Microsoft Excel 16.0 Limits Report
Worksheet: [RED.xlsx]Sheet1
Report Created: 18-09-2019 13:22:34

Objective
Cell Name Value
$K$2 Contribution/ pound 0

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$E$4 Variable that we input indicated in yellow AW 0 0 0 0 0
$F$4 Variable that we input indicated in yellow BW 0 0 0 0 0
$G$4 Variable that we input indicated in yellow AJ 0 0 0 0 0
$H$4 Variable that we input indicated in yellow BJ 0 0 0 0 0
$I$4 Variable that we input indicated in yellow AP 0 0 0 0 0
$J$4 Variable that we input indicated in yellow BP 0 0 0 #N/A #N/A
Microsoft Excel 16.0 Answer Report
Worksheet: [RED.xlsx]Sheet1
Report Created: 18-09-2019 19:14:24
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.015 Seconds.
Iterations: 6 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
$K$2 Contribution/ pound 0 676066.66667

Variable Cells
Cell Name Original Value Final Value Integer
$E$4 Variable that we input indicated in yellow AW 0 525000 Contin
$F$4 Variable that we input indicated in yellow BW 0 175000 Contin
$G$4 Variable that we input indicated in yellow AJ 0 75000 Contin
$H$4 Variable that we input indicated in yellow BJ 0 225000 Contin
$I$4 Variable that we input indicated in yellow AP 0 0 Contin
$J$4 Variable that we input indicated in yellow BP 0 2000000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$K$10 Quality WT LHS 0 $K$10=$M$10 Binding 0
$K$11 Quality TJ LHS 0 $K$11=$M$11 Binding 0
$K$12 Quality TP LHS 0 $K$12=$M$12 Binding 0
$K$5 Supply A grade LHS 600000 $K$5<=$M$5 Binding 0
$K$6 Supply B grade LHS 2400000 $K$6<=$M$6 Binding 0
$K$7 Demand WT LHS 700000 $K$7<=$M$7 Not Binding 13700000
$K$8 Demand TJ LHS 300000 $K$8<=$M$8 Not Binding 700000
$K$9 Demand TP LHS 2000000 $K$9<=$M$9 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [RED.xlsx]Sheet1
Report Created: 18-09-2019 19:14:25

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$E$4 Variable that we input indicated in yellow AW 525000 0 0.246666667 0.463111111
$F$4 Variable that we input indicated in yellow BW 175000 0 0.246666667 1.389333333
$G$4 Variable that we input indicated in yellow AJ 75000 0 0.198 0.128888889
$H$4 Variable that we input indicated in yellow BJ 225000 0 0.198 0.042962963
$I$4 Variable that we input indicated in yellow AP 0 0 0.222 1E+030
$J$4 Variable that we input indicated in yellow BP 2000000 0 0.222 1E+030

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$K$10 Quality WT LHS 0 -0.024333333 0 466666.6667
$K$11 Quality TJ LHS 0 -0.024333333 0 1400000
$K$12 Quality TP LHS 0 -0.097333333 0 350000
$K$5 Supply A grade LHS 600000 0.271 600000 600000
$K$6 Supply B grade LHS 2400000 0.1736666667 2400000 466666.6667
$K$7 Demand WT LHS 700000 0 14400000 1E+030
$K$8 Demand TJ LHS 300000 0 1000000 1E+030
$K$9 Demand TP LHS 2000000 0.0483333333 2000000 200000
 Allowable
Decrease
0.128888889
0.386666667
0.463111111
0.15437037
1E+030
0.048333333

Allowable
Decrease
600000
200000
0
466666.6667
200000
13700000
700000
466666.6667
Microsoft Excel 16.0 Limits Report
Worksheet: [RED.xlsx]Sheet1
Report Created: 18-09-2019 19:14:25

Objective
Cell Name Value
$K$2 Contribution/ pound 676066.6667

Variable Lower Objective Upper

Cell Name Value Limit Result Limit
$E$4 Variable that we input indicated in yellow AW 525000 525000 676066.6667 525000
$F$4 Variable that we input indicated in yellow BW 175000 175000 676066.6667 175000
$G$4 Variable that we input indicated in yellow AJ 75000 75000 676066.6667 75000
$H$4 Variable that we input indicated in yellow BJ 225000 225000 676066.6667 225000
$I$4 Variable that we input indicated in yellow AP 0 0 676066.6667 0
$J$4 Variable that we input indicated in yellow BP 2000000 0 232066.6667 2000000
 Objective
Result
676066.6667
676066.6667
676066.6667
676066.6667
676066.6667
676066.6667
 Contribution/ pound 0.246667 0.246667 0.198 0.198 0.222
AW BW AJ BJ AP
Variable that
we input
indicated in
yellow 525000 175000 75000 225000 0
Supply A grade 1 1 1
Supply B grade 1 1
Demand WT 1 1
Demand TJ 1 1
Demand TP 1
Quality WT 1 -3
Quality TJ 3 -1
Quality TP 1
 0.222 676066.7
BP

2000000 LHS RHS

600000 <= 600000
1 2400000 <= 2400000
700000 <= 14400000
300000 <= 1000000
1 2000000 <= 2000000
0= 0
0= 0
0= 0