Microsoft Excel 16.

0 Answer Report
Worksheet: [Book1]Cost Minimization
Report Created: 12-07-2024 10:19:15
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Solver Options

Objective Cell (Min)

Cell Name Original Value Final Value
$B$19 Total Variable Cost Bangalore 773770 773770

Variable Cells
Cell Name Original Value Final Value Integer
$B$11:$G$15

Constraints
Cell Name Cell Value Formula Status Slack
$B$16:$G$16 = $B$7:$G$7

$H$11:$H$15 <= $H$2:$H$6

$B$11:$G$15 >= 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Cost Minimization
Report Created: 12-07-2024 10:19:15

Variable Cells
Final Reduced
Cell Name Value Gradient
$B$11:$G$15

Constraints
Final Lagrange
Cell Name Value Multiplier
$B$16:$G$16 = $B$7:$G$7

$H$11:$H$15 <= $H$2:$H$6

 Transportation cost per unit
Plant Bangalore Chennai Delhi Mumbai
Ahmedabad 910 953 775 740
Baddi 1036 1083 622 853
Hubali 727 788 977 755
Nagpur 790 785 808 742
Vishakhapatnam 838 782 1003 892
Demand 165 135 280 200

Decision Variables
Plant Bangalore Chennai Delhi Mumbai
Ahmedabad 0 0 0 200
Baddi 0 0 280 0
Hubali 165 0 0 0
Nagpur 0 0 0 0
Vishakhapatnam 0 135 0 0
Demand Met 165 135 280 200
Prices 1030 950 1000 975
Objective Function
Total Variable Cos 773770
Fixed Cost 228000
Revenue 1017450
Gross Profit 789450
Net Profit 15680
Lucknow Kolkata Supply Capacity Fixed Facility CostUnit variable production cost
864 936 350 78000 675
741 830 400 42000 525
1022 976 450 36000 650
773 860 300 38000 625
978 878 400 34000 675
125 155 228000

Lucknow Kolkata Actual Supply

0 0 200
120 0 400
0 0 165
5 155 160
0 0 135
125 155
900 850
riable production cost
Plant Bangalore Chennai Delhi Mumbai Lucknow Kolkata Supply Capacity
Ahmedabad 910 953 775 740 864 936 350
Baddi 1036 1083 622 853 741 830 400
Hubali 727 788 977 755 1022 976 450
Nagpur 790 785 808 742 773 860 300
Vishakhapatnam 838 782 1003 892 978 878 400
Demand 165 135 280 200 125 155

Decision Variables
Plant Bangalore Chennai Delhi Mumbai Lucknow Kolkata Actual Supply
Ahmedabad 0 0 0 200 0 0 200
Baddi 0 0 280 0 120 0 400
Hubali 165 0 0 0 0 0 165
Nagpur 0 0 0 0 5 155 160
Vishakhapatnam 0 135 0 0 0 0 135
Demand Met 165 135 280 200 125 155
Prices 1030 950 1000 975 900 850
Objective Function
Total Variable C 773770
Fixed Cost 228000
Revenue 1017450
Gross Profit 243680
Net Profit 15680
Fixed Facility Cost
78000
42000
36000
38000
34000
228000
 Transportation cost per unit
Plant Bangalore Chennai Delhi Mumbai Lucknow Kolkata Supply Ca
Ahmedabad 910 953 775 740 864 936 350
Baddi 1036 1083 622 853 741 830 400
Hubali 727 788 977 755 1022 976 450
Nagpur 790 785 808 742 773 860 300
Vishakhapatnam 838 782 1003 892 978 878 400
Demand 165 135 280 200 125 155
new demand 248 203 420 300 188 233
Decision Variables
Plant Bangalore Chennai Delhi Mumbai Lucknow Kolkata
Ahmedabad 0 0 0 0 0 0 0
Baddi 0 0 0 0 0 0 0
Hubali 0 0 0 0 0 0 0
Nagpur 0 0 0 0 0 0 0
Vishakhapatnam 0 0 0 0 0 0 0
Demand Met 0 0 0 0 0 0
Prices 1030 950 1000 975 900 850
Objective Function
Total Variable 0
Fixed Cost 0
Revenue 0
Gross Profit
Net Profit 0
Fixed Facility Cost Binary Cost Unit variable production cost
78000 0 675
42000 0 525
36000 0 650
38000 0 625
34000 0 675
228000 0

Sum Actual Supply

0 0
0 0
0 0
0 0
0 0
 x1 x2
profit 60 50
qty. produced
Earned Profit