Вы находитесь на странице: 1из 11

Microsoft Excel 15.

0 Answer Report
Worksheet: [Merton Truck.xlsx]Sheet1
Report Created: 24-10-2019 12:15:21
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 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
$D$2 Obj 10500000 11000000

Variable Cells
Cell Name Original Value Final Value Integer
$B$1 No of Units 1000 2000 Contin
$C$1 No of Units 1500 1000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$D$3 C1 4000 $D$3<=$F$3 Binding 0
$D$4 C2 6000 $D$4<=$F$4 Binding 0
$D$5 C3 4000 $D$5<=$F$5 Not Binding 1000
$D$6 C4 3000 $D$6<=$F$6 Not Binding 1500
Microsoft Excel 15.0 Limits Report
Worksheet: [Merton Truck.xlsx]Sheet1
Report Created: 24-10-2019 12:15:21

Objective
Cell Name Value
$D$2 Obj 11000000

Variable Lower Objective Upper Objective


Cell Name Value Limit Result Limit Result
$B$1 No of Units 2000 0 5000000 2000 11000000
$C$1 No of Units 1000 0 6000000 1000 11000000
No of Units 1500 1500
Obj 3000 5000 3400000
Q4 1 2 4500 <= 4500
C2 2 2 6000 <= 6000
C3 2 0 3000 <= 5000
C4 0 3 4500 <= 4500

Contribution 3400000
Labor cost saved 600000
Increase in FC 750000
Increase in direct
labor 900000
Net contribution 2350000 1000000
Net change in profit -50000

3400000
2400000
3000000

2000
#units 2250 750
Obj 3000 5000 Net Profit 1900000
C1 1 2 3750 <= 4000
C2 2 2 6000 <= 6000
C3 2 0 4500 <= 5000
C4 0 3 2250 <= 4500
C5 1 -3 0 >= 0
#units 2000 1000
Obj 3000 5000 Net profit 2400000
C1 1 2 4000 <= 4000
C2 2 2 6000 <= 6000
C3 2 0 4000 <= 5000
C4 0 3 3000 <= 4500
C5 1 0 2000 >= 0
C6 0 1 1000 >= 0
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Merton Truck.xlsx]Q3
Report Created: 28-10-2019 23:54:08

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$1 2000 0 3000 1000 333.3333333
$C$1 1000 0 5000 1E+030 3000
$D$1 0 0 2000 250 500

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$3 C1 4000 0 4000 1E+030 0
$E$4 C2 6000 1000 6000 0 0
$E$5 C3 4000 500 4000 0 0
$E$6 C4 3000 1000 3000 0 3000
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Merton Truck.xlsx]Q3
Report Created: 29-10-2019 08:45:03

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$1 2000 0 3000 1000 333.3333333
$C$1 1000 0 5000 1E+030 3000
$D$1 0 0 2000 250 500

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$3 C1 4000 0 4000 1E+030 0
$E$4 C2 6000 1000 6000 0 0
$E$5 C3 4000 500 4000 0 0
$E$6 C4 3000 1000 3000 0 3000
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Merton Truck.xlsx]Q3
Report Created: 29-10-2019 08:49:06

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$1 2000 0 3000 1000 333.3333333
$C$1 1000 0 5000 1E+030 3000
$D$1 0 0 2000 250 500

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$3 C1 4000 0 4000 1E+030 0
$E$4 C2 6000 1000 6000 0 0
$E$5 C3 4000 500 4000 0 0
$E$6 C4 3000 1000 3000 0 3000
$E$7 C5 2000 0 0 2000 1E+030
$E$8 C6 1000 0 0 1000 1E+030
$E$9 C7 0 0 0 0 1E+030
2000 1000 0
Obj 3000 5000 2000 11000000
C1 1 2 0.8 4000 <= 4000
C2 2 2 1.5 6000 <= 6000
C3 2 0 1 4000 <= 4000
C4 0 3 0 3000 <= 3000
C5 1 0 0 2000 >= 0
C6 0 1 0 1000 >= 0
C7 0 0 1 0 >= 0
1333.333