Microsoft Excel 16.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 24-09-2024 09:32:07
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.062 Seconds.
Iterations: 2 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
$C$17 Objective function A 132 122.625

Variable Cells
Cell Name Original Value Final Value Integer
$C$7 X1 11 9.125 Contin
$D$7 X2 0 4.375 Contin
$E$7 X3 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$13 X Used 100 $F$13<=$H$13 Binding 0
$F$14 Y Used 77 $F$14<=$H$14 Binding 0
$F$15 Z Used 35.75 $F$15<=$H$15 Not Binding 44.25
###
Worksheet: [Book1]Sheet1
Report Created: 24-09-2024 09:32:08

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$7 X1 9.125 0 12 3 5
$D$7 X2 4.375 0 3 2.142857143 0.6
$E$7 X3 0 -0.6875 1 0.6875 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$13 X Used 100 0.9375 100 10 32.18181818
$F$14 Y Used 77 0.375 77 19.66666667 7
$F$15 Z Used 35.75 0 80 1E+030 44.25
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 24-09-2024 09:32:08

Objective
Cell Name Value
$C$17 Objective function A 122.625

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$7 X1 9.125 0 13.125 9.125 122.625
$D$7 X2 4.375 0 109.5 4.375 122.625
$E$7 X3 0 0 122.625 0 122.625
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 24-09-2024 09:50:10
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.14 Seconds.
Iterations: 2 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
$C$17 Objective function A 122.625 122.625

Variable Cells
Cell Name Original Value Final Value Integer
$C$7 X1 9.125 9.125 Contin
$D$7 X2 4.375 4.375 Contin
$E$7 X3 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$13 X Used 100 $F$13<=$H$13 Binding 0
$F$14 Y Used 77 $F$14<=$H$14 Binding 0
$F$15 Z Used 35.75 $F$15<=$H$15 Not Binding 14.25
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 24-09-2024 09:50:11

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$7 X1 9.125 0 12 3 5
$D$7 X2 4.375 0 3 2.142857143 0.6
$E$7 X3 0 -0.6875 1 0.6875 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$13 X Used 100 0.9375 100 10 10.36363636
$F$14 Y Used 77 0.375 77 6.333333333 7
$F$15 Z Used 35.75 0 50 1E+030 14.25
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 24-09-2024 09:50:11

Objective
Cell Name Value
$C$17 Objective function A 122.625

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$7 X1 9.125 0 13.125 9.125 122.625
$D$7 X2 4.375 0 109.5 4.375 122.625
$E$7 X3 0 0 122.625 0 122.625
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 24-09-2024 09:51:55
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.094 Seconds.
Iterations: 2 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
$C$17 Objective function A 122.625 122.625

Variable Cells
Cell Name Original Value Final Value Integer
$C$7 X1 9.125 9.125 Contin
$D$7 X2 4.375 4.375 Contin
$E$7 X3 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$13 X Used 100 $F$13<=$H$13 Binding 0
$F$14 Y Used 77 $F$14<=$H$14 Binding 0
$F$15 Z Used 35.75 $F$15<=$H$15 Not Binding 114.25
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 24-09-2024 09:51:55

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$7 X1 9.125 0 12 3 5
$D$7 X2 4.375 0 3 2.142857143 0.6
$E$7 X3 0 -0.6875 1 0.6875 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$13 X Used 100 0.9375 100 10 48.66666667
$F$14 Y Used 77 0.375 77 50.77777778 7
$F$15 Z Used 35.75 0 150 1E+030 114.25
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 24-09-2024 09:51:55

Objective
Cell Name Value
$C$17 Objective function A 122.625

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$7 X1 9.125 0 13.125 9.125 122.625
$D$7 X2 4.375 0 109.5 4.375 122.625
$E$7 X3 0 0 122.625 0 122.625
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 24-09-2024 09:52:26
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.094 Seconds.
Iterations: 2 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
$C$17 Objective function A 122.625 122.625

Variable Cells
Cell Name Original Value Final Value Integer
$C$7 X1 9.125 9.125 Contin
$D$7 X2 4.375 4.375 Contin
$E$7 X3 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$13 X Used 100 $F$13<=$H$13 Binding 0
$F$14 Y Used 77 $F$14<=$H$14 Binding 0
$F$15 Z Used 35.75 $F$15<=$H$15 Not Binding 4.25
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 24-09-2024 09:52:26

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$7 X1 9.125 0 12 3 5
$D$7 X2 4.375 0 3 2.142857143 0.6
$E$7 X3 0 -0.6875 1 0.6875 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$13 X Used 100 0.9375 100 10 3.090909091
$F$14 Y Used 77 0.375 77 1.888888889 7
$F$15 Z Used 35.75 0 40 1E+030 4.25
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 24-09-2024 09:52:27

Objective
Cell Name Value
$C$17 Objective function A 122.625

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$7 X1 9.125 0 13.125 9.125 122.625
$D$7 X2 4.375 0 109.5 4.375 122.625
$E$7 X3 0 0 122.625 0 122.625
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 24-09-2024 09:53:17
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.094 Seconds.
Iterations: 2 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
$C$17 Objective function A 122.625 122.333333333

Variable Cells
Cell Name Original Value Final Value Integer
$C$7 X1 9.125 9.22222222222 Contin
$D$7 X2 4.375 3.88888888889 Contin
$E$7 X3 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$13 X Used 100 $F$13<=$H$13 Binding 0
$F$14 Y Used 76.222222222 $F$14<=$H$14 Not Binding 0.777777778
$F$15 Z Used 34 $F$15<=$H$15 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 24-09-2024 09:53:18

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease UL LL
$C$7 X1 9.222222222 0 12 3 6 15 6
$D$7 X2 3.888888889 0 3 21 0.6 24 2.4
$E$7 X3 0 -0.333333333 1 0.333333333 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$13 X Used 100 1.1666666667 100 1.272727273 83
$F$14 Y Used 76.22222222 0 77 1E+030 0.777777778
$F$15 Z Used 34 0.1666666667 34 1.75 14
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 24-09-2024 09:53:18

Objective
Cell Name Value
$C$17 Objective function A 122.3333333

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$7 X1 9.222222222 0 11.66666667 9.222222222 122.3333333
$D$7 X2 3.888888889 0 110.6666667 3.888888889 122.3333333
$E$7 X3 0 0 122.3333333 0 122.3333333
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 25-09-2024 13:12:54
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.093 Seconds.
Iterations: 2 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
$C$17 Objective function A 0 140.875

Variable Cells
Cell Name Original Value Final Value Integer
$C$7 X1 0 9.125 Contin
$D$7 X2 0 4.375 Contin
$E$7 X3 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$13 X Used 100 $F$13<=$H$13 Binding 0
$F$14 Y Used 77 $F$14<=$H$14 Binding 0
$F$15 Z Used 35.75 $F$15<=$H$15 Not Binding 44.25
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 25-09-2024 13:12:55

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$7 X1 9.125 0 14 1 7
$D$7 X2 4.375 0 3 3 0.2
$E$7 X3 0 -0.5625 1 0.5625 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$13 X Used 100 1.3125 100 10 32.18181818
$F$14 Y Used 77 0.125 77 19.66666667 7
$F$15 Z Used 35.75 0 80 1E+030 44.25
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 25-09-2024 13:12:55

Objective
Cell Name Value
$C$17 Objective function A 140.875

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$7 X1 9.125 0 13.125 9.125 140.875
$D$7 X2 4.375 0 127.75 4.375 140.875
$E$7 X3 0 0 140.875 0 140.875
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 25-09-2024 13:20:45
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.063 Seconds.
Iterations: 2 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
$C$17 Objective function A 152.6875 152.6875

Variable Cells
Cell Name Original Value Final Value Integer
$C$7 X1 10.8125 10.8125 Contin
$D$7 X2 0.4375 0.4375 Contin
$E$7 X3 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$13 X Used 109 $F$13<=$H$13 Binding 0
$F$14 Y Used 77 $F$14<=$H$14 Binding 0
$F$15 Z Used 23.375 $F$15<=$H$15 Not Binding 56.625
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 25-09-2024 13:20:46

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$7 X1 10.8125 0 14 1 7
$D$7 X2 0.4375 0 3 3 0.2
$E$7 X3 0 -0.5625 1 0.5625 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$13 X Used 109 1.3125 109 1 41.18181818
$F$14 Y Used 77 0.125 77 25.16666667 0.7
$F$15 Z Used 23.375 0 80 1E+030 56.625
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 25-09-2024 13:20:46

Objective
Cell Name Value
$C$17 Objective function A 152.6875

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$7 X1 10.8125 0 1.3125 10.8125 152.6875
$D$7 X2 0.4375 0 151.375 0.4375 152.6875
$E$7 X3 0 0 152.6875 0 152.6875
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 25-09-2024 13:21:38
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.063 Seconds.
Iterations: 2 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
$C$17 Objective function A 131.0625 131.0625

Variable Cells
Cell Name Original Value Final Value Integer
$C$7 X1 10.8125 10.8125 Contin
$D$7 X2 0.4375 0.4375 Contin
$E$7 X3 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$13 X Used 109 $F$13<=$H$13 Binding 0
$F$14 Y Used 77 $F$14<=$H$14 Binding 0
$F$15 Z Used 23.375 $F$15<=$H$15 Not Binding 56.625
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 25-09-2024 13:21:39

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$7 X1 10.8125 0 12 3 5
$D$7 X2 0.4375 0 3 2.142857143 0.6
$E$7 X3 0 -0.6875 1 0.6875 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$13 X Used 109 0.9375 109 1 41.18181818
$F$14 Y Used 77 0.375 77 25.16666667 0.7
$F$15 Z Used 23.375 0 80 1E+030 56.625
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 25-09-2024 13:21:39

Objective
Cell Name Value
$C$17 Objective function A 131.0625

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$7 X1 10.8125 0 1.3125 10.8125 131.0625
$D$7 X2 0.4375 0 129.75 0.4375 131.0625
$E$7 X3 0 0 131.0625 0 131.0625
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 25-09-2024 13:29:35
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.094 Seconds.
Iterations: 2 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
$C$17 Objective function A 153.125 153.125

Variable Cells
Cell Name Original Value Final Value Integer
$C$7 X1 10.8125 10.8125 Contin
$D$7 X2 0.4375 0.4375 Contin
$E$7 X3 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$13 X Used 109 $F$13<=$H$13 Binding 0
$F$14 Y Used 77 $F$14<=$H$14 Binding 0
$F$15 Z Used 23.375 $F$15<=$H$15 Not Binding 56.625
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 25-09-2024 13:29:35

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$7 X1 10.8125 0 14 6 4.666666667
$D$7 X2 0.4375 0 4 2 1.2
$E$7 X3 0 -1.375 1 1.375 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$13 X Used 109 0.875 109 1 41.18181818
$F$14 Y Used 77 0.75 77 25.16666667 0.7
$F$15 Z Used 23.375 0 80 1E+030 56.625
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 25-09-2024 13:29:36

Objective
Cell Name Value
$C$17 Objective function A 153.125

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$7 X1 10.8125 0 1.75 10.8125 153.125
$D$7 X2 0.4375 0 151.375 0.4375 153.125
$E$7 X3 0 0 153.125 0 153.125
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 25-09-2024 13:31:02
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.079 Seconds.
Iterations: 2 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
$C$17 Objective function A 153.125 145.25

Variable Cells
Cell Name Original Value Final Value Integer
$C$7 X1 10.8125 9.125 Contin
$D$7 X2 0.4375 4.375 Contin
$E$7 X3 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$13 X Used 100 $F$13<=$H$13 Binding 0
$F$14 Y Used 77 $F$14<=$H$14 Binding 0
$F$15 Z Used 35.75 $F$15<=$H$15 Not Binding 44.25
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 25-09-2024 13:31:03

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$7 X1 9.125 0 14 6 4.666666667
$D$7 X2 4.375 0 4 2 1.2
$E$7 X3 0 -1.375 1 1.375 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$13 X Used 100 0.875 100 10 32.18181818
$F$14 Y Used 77 0.75 77 19.66666667 7
$F$15 Z Used 35.75 0 80 1E+030 44.25
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 25-09-2024 13:31:04

Objective
Cell Name Value
$C$17 Objective function A 145.25

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$7 X1 9.125 0 17.5 9.125 145.25
$D$7 X2 4.375 0 127.75 4.375 145.25
$E$7 X3 0 0 145.25 0 145.25
Decision variable X1 X2 X3
9.125 4.375 0
Unit profit 14 4 1

Products
Resources A B C Used Avaliable
X 10 2 1 100 LE 100
Y 7 3 2 77 LE 77
Z 2 4 1 35.75 LE 80

Objective function 145.25

0.000001
1
2
0.01
0.0001
#NAME?
100
0
0.075
30
1
 1
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]EX 2
Report Created: 25-09-2024 14:16:19
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.125 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
$E$26 Objective function TRANISTORS 0 52500

Variable Cells
Cell Name Original Value Final Value Integer
$E$7 X1 0 300 Contin
$F$7 X2 0 0 Contin
$G$7 X3 0 200 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$H$13 Used 500 $H$13<=$J$13 Binding 0
$H$14 Used 300 $H$14>=$J$14 Not Binding 150
$H$15 Used 100 $H$15=$J$15 Binding 0
$H$16 Used 300 $H$16<=$J$16 Not Binding 200
$H$17 Used 0 $H$17<=$J$17 Not Binding 500
$H$18 Used 200 $H$18<=$J$18 Not Binding 300
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]EX 2
Report Created: 25-09-2024 14:16:20

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$E$7 X1 300 0 75 1E+030 225
$F$7 X2 0 -25 125 25 1E+030
$G$7 X3 200 0 150 1E+030 25

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$13 Used 500 112.5 500 400 300
$H$14 Used 300 0 150 150 1E+030
$H$15 Used 100 -37.5 100 400 300
$H$16 Used 300 0 500 1E+030 200
$H$17 Used 0 0 500 1E+030 500
$H$18 Used 200 0 500 1E+030 300
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]EX 2
Report Created: 25-09-2024 14:16:20

Objective
Cell Name Value
$E$26 Objective function TRANISTORS 52500

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$E$7 X1 300 300 52500 300 52500
$F$7 X2 0 0 52500 0 52500
$G$7 X3 200 200 52500 200 52500
Decision vX1 X2 X3
300 0 200
Unit profit 75 125 150

Products
ResourcesTRANISTTAPE RECORD STEREO Used Avaliable
1 1 1 500 L 500
1 1 0 300 G 150
1 -1 -1 100 EQ 100
1 0 0 300 L 500
0 1 0 0L 500
0 0 1 200 L 500

Objective 52500
Microsoft Excel 16.0 Answer Report
Worksheet: [MS.xlsx]12
Report Created: 26-09-2024 13:09:06
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.125 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$22 objective function A 5850 5850

Variable Cells
Cell Name Original Value Final Value Integer
$D$6 X1 0 0 Contin
$E$6 X2 70 70 Contin
$F$6 X3 30 30 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$G$12 Used 100 $G$12<=$I$12 Binding 0
$G$13 Used 270 $G$13<=$I$13 Not Binding 30
$G$14 Used 270 $G$14>=$I$14 Not Binding 20
$G$15 Used 60 $G$15>=$I$15 Binding 0
onNegative
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [MS.xlsx]12
Report Created: 26-09-2024 13:09:07

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$6 X1 0 -7.5 50 7.5 1E+030
$E$6 X2 70 0 60 1E+030 5
$F$6 X3 30 0 55 5 15

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$G$12 Used 100 60 100 10 6.666666667
$G$13 Used 270 0 300 1E+030 30
$G$14 Used 270 0 250 20 1E+030
$G$15 Used 60 -2.5 60 40 60
Microsoft Excel 16.0 Limits Report
Worksheet: [MS.xlsx]12
Report Created: 26-09-2024 13:09:08

Objective
Cell Name Value
$D$22 objective function A 5850

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$D$6 X1 0 0 5850 0 5850
$E$6 X2 70 63.33333333 5450 70 5850
$F$6 X3 30 30 5850 30 5850
Microsoft Excel 16.0 Answer Report
Worksheet: [MS.xlsx]13
Report Created: 26-09-2024 13:17:56
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.078 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
$D$22 objective function A 4450 4750

Variable Cells
Cell Name Original Value Final Value Integer
$D$6 X1 0 0 Contin
$E$6 X2 70 50 Contin
$F$6 X3 30 50 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$G$12 Used 100 $G$12<=$I$12 Binding 0
$G$13 Used 250 $G$13<=$I$13 Not Binding 50
$G$14 Used 250 $G$14>=$I$14 Binding 0
$G$15 Used 100 $G$15>=$I$15 Not Binding 40
onNegative
Microsoft Excel 16.0 Answer Report
Worksheet: [MS.xlsx]13
Report Created: 26-09-2024 13:18:54
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.094 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$22 objective function A 5250 5550

Variable Cells
Cell Name Original Value Final Value Integer
$D$6 X1 0 0 Contin
$E$6 X2 50 70 Contin
$F$6 X3 50 30 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$G$12 Used 100 $G$12<=$I$12 Binding 0
$G$13 Used 270 $G$13<=$I$13 Not Binding 30
$G$14 Used 270 $G$14>=$I$14 Not Binding 20
$G$15 Used 60 $G$15>=$I$15 Binding 0
onNegative
Microsoft Excel 16.0 Answer Report
Worksheet: [MS.xlsx]13
Report Created: 26-09-2024 13:19:25
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.11 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$22 objective function A 5790 5790

Variable Cells
Cell Name Original Value Final Value Integer
$D$6 X1 0 0 Contin
$E$6 X2 70 70 Contin
$F$6 X3 30 30 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$G$12 Used 100 $G$12<=$I$12 Binding 0
$G$13 Used 270 $G$13<=$I$13 Not Binding 30
$G$14 Used 270 $G$14>=$I$14 Not Binding 20
$G$15 Used 60 $G$15>=$I$15 Binding 0
onNegative
Microsoft Excel 16.0 Answer Report
Worksheet: [MS.xlsx]13
Report Created: 26-09-2024 13:27:44
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.094 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$22 objective function A 5850 5850

Variable Cells
Cell Name Original Value Final Value Integer
$D$6 X1 0 0 Contin
$E$6 X2 70 70 Contin
$F$6 X3 30 30 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$G$12 Used 100 $G$12<=$I$12 Binding 0
$G$13 Used 270 $G$13<=$I$13 Not Binding 30
$G$14 Used 270 $G$14>=$I$14 Not Binding 20
$G$15 Used 60 $G$15>=$I$15 Binding 0
onNegative
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [MS.xlsx]13
Report Created: 26-09-2024 13:27:45

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$6 X1 0 -7.5 50 7.5 1E+030
$E$6 X2 70 0 60 1E+030 5
$F$6 X3 30 0 55 5 15

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$G$12 Used 100 60 100 10 6.666666667
$G$13 Used 270 0 300 1E+030 30
$G$14 Used 270 0 250 20 1E+030
$G$15 Used 60 -2.5 60 40 60
Microsoft Excel 16.0 Limits Report
Worksheet: [MS.xlsx]13
Report Created: 26-09-2024 13:27:45

Objective
Cell Name Value
$D$22 objective function A 5850

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$D$6 X1 0 0 5850 0 5850
$E$6 X2 70 63.33333333 5450 70 5850
$F$6 X3 30 30 5850 30 5850
Decision vX1 X2 X3
0 78 22
Unit profit 50 60 55

Products
ResourcesA B C Used Avaliable
1 1 1 100 LE 100
2 3 2 278 LE 300
2 3 2 278 GE 250
1 0 2 44 GE 44

objective f 5890
Microsoft Excel 16.0 Answer Report
Worksheet: [MS.xlsx]Sheet2
Report Created: 06-10-2024 15:40:03
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.156 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
$C$11 objective fun 0 5850

Variable Cells
Cell Name Original Value Final Value Integer
$B$5 x1 0 0 Contin
$B$6 x2 0 70 Contin
$B$7 x3 0 30 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$B$15 constraints 100 $B$15<=$D$15 Binding 0
$B$16 constraints 270 $B$16<=$D$16 Not Binding 30
$B$17 constraints 270 $B$17>=$D$17 Not Binding 20
$B$18 constraints 60 $B$18>=$D$18 Binding 0
$B$19 constraints 0 $B$19>=$D$19 Binding 0
$B$20 constraints 70 $B$20>=$D$20 Not Binding 70
$B$21 constraints 30 $B$21>=$D$21 Not Binding 30
variables
x1 0
x2 70
x3 30

objective f 5850

constraints

100 LE 100
270 LE 300
270 GE 250
60 GE 60
0 GE 0
70 GE 0
30 GE 0
Decision vX1 X2
2 3
Unit profit 6 5

Products
ResourcesA B C Used Avaliable
1 1 5 5
3 2 12 12

objective f 27