Вы находитесь на странице: 1из 11

# Microsoft Excel 15.

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