Profit/unit Nos of Production Total Profit

A 4

Model B 2

C 3

1 9

Labour Constraint Material Constraint

7 4

3 4

6 5

16 13

<= <=

150 200

Profit/unit Nos of Production Total Profit

A 4

Model B 2

C 3

0 100

50

Labour Constraint Material Constraint

7 4

3 4

6 5

150 200

<= <=

150 200

Microsoft Excel 12.0 Answer Report Worksheet: [01d Spread Sheet Solution.xls]ProdMix (2) Report Created: 9/18/2012 8:28:24 PM

Target Cell (Max) Cell $D$8

Name Total Profit A

Original Value 100

Final Value 100

Adjustable Cells Cell $D$6 $E$6 $F$6

Name Original Value Nos of Production A 3.88E-15 Nos of Production B 50 Nos of Production C 0

Final Value 0 50 0

Constraints Cell $H$12 $H$14 Name Labour Constraint Material Constraint Cell Value 150 200 Formula $H$12<=$J$12 $H$14<=$J$14 Status Slack 0 0

Binding Binding

Microsoft Excel 12.0 Sensitivity Report Worksheet: [01d Spread Sheet Solution.xls]ProdMix (2) Report Created: 9/18/2012 8:29:24 PM

Adjustable Cells Cell $D$6 $E$6 $F$6 Constraints Cell $H$12 $H$14 Name Labour Constraint Material Constraint Final Shadow Constraint Allowable Allowable Value Price R.H. Side Increase Decrease 150 0.5 150 200 0 200 0.125 200 0 114.286 Final Reduced Objective Allowable Allowable Name Value Cost Coefficient Increase Decrease Nos of Production A 0 0 4 0.667 1.111 Nos of Production B 50 0 2 2 0.286 Nos of Production C 0 -0.625 3 0.625 1E+30

X Selling Price/ton 180 180 250 270 300 320 Prod. Cost/ton 20 25 30 40 50 60 Production (tons) 100 220 310 320 300 310

1 2 3 4 5 6

Obz Function: Profit Initial Inventory (I0) Final Inventory Constraint Demand Constraint1 Inventory Constraint1 Demand Constraint2 Inventory Constraint2 Demand Constraint3 Inventory Constraint3 Demand Constraint4 Inventory Constraint4 Demand Constraint5 Inventory Constraint5 Demand Constraint6 Inventory Constraint6 Capacity Constraint1 Capacity Constraint2 Capacity Constraint3 Capacity Constraint4 Capacity Constraint5 Capacity Constraint6

347410 500 300

LHS 600 5 225 6 316 7 327 8 308 9 319 300 100 220 310 320 300 310

>= = >= = >= = >= = >= = >= = <= <= <= <= <= <=

RHS 1100 -500 1500 -1275 1800 -1484 1600 -1273 2300 -1992 2500 -2181 1500 2000 2200 3000 2700 2500

P Production Capacity (tons) 1500 2000 2200 3000 2700 2500

D Demand (tons) 1100 1500 1800 1600 2300 2500

I Inventory (tons) 5 6 7 8 9 10 Profit 16000 34100 68200 73600 75000 80600 347500 Inventory cost 10 12 14 16 18 20 90

X Selling Price/ton Prod. Cost/ton Production (tons) 180 20 1500 180 25 600 250 30 1800 270 40 1600 300 50 2600 320 60 2500

1 2 3 4 5 6

Obz Function: Profit Initial Inventory (I0) Final Inventory Constraint Demand Constraint1 Inventory Constraint1 Demand Constraint2 Inventory Constraint2 Demand Constraint3 Inventory Constraint3 Demand Constraint4 Inventory Constraint4 Demand Constraint5 Inventory Constraint5 Demand Constraint6 Inventory Constraint6 Capacity Constraint1 Capacity Constraint2 Capacity Constraint3 Capacity Constraint4 Capacity Constraint5 Capacity Constraint6

2394600 500 300

LHS 2000 900 1500 0 1800 0 1600 0 2600 300 2800 300 1500 600 1800 1600 2600 2500

>= = >= = >= = >= = >= = >= = <= <= <= <= <= <=

RHS 1100 900 1500 0 1800 0 1600 0 2300 300 2500 300 1500 2000 2200 3000 2700 2500

P Production Capacity (tons) 1500 2000 2200 3000 2700 2500

D Demand (tons) 1100 1500 1800 1600 2300 2500

I Inventory (tons) 900 0 0 0 300 0 Profit 240000 93000 396000 368000 650000 650000 2397000 Inventory cost 1800 0 0 0 600 0 2400

Microsoft Excel 14.0 Answer Report Worksheet: [01d LP Spread Sheet Solution.xls]MP_Scheduling (2) Report Created: 03-10-2012 18:43:25 Result: Solver found a solution. All Constraints and optimality conditions are satisfied. Solver Engine Engine: Simplex LP Solution Time: 0.015 Seconds. Iterations: 21 Subproblems: 0 Solver Options Max Time 100 sec, Iterations 100, Precision 0.000001 Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 5%, Solve Without Integer Constraints, Assume NonNegative

Objective Cell (Max) Cell Name Original Value $F$12 Obz Function: Profit Selling Price/ton 2394600

Final Value 2394600

Variable Cells Cell Name $H$4 Production (tons) $H$5 Production (tons) $H$6 Production (tons) $H$7 Production (tons) $H$8 Production (tons) $H$9 Production (tons) $K$4 Inventory (tons) $K$5 Inventory (tons) $K$6 Inventory (tons) $K$7 Inventory (tons) $K$8 Inventory (tons) $K$9 Inventory (tons)

Original Value 1500 600 1800 1600 2600 2500 900 0 0 0 300 0

Final Value 1500 600 1800 1600 2600 2500 900 0 0 0 300 0

Integer Contin Contin Contin Contin Contin Contin Contin Contin Contin Contin Contin Contin

Constraints Cell Name $F$19 Demand Constraint1 LHS $F$20 Inventory Constraint1 LHS $F$37 Capacity Constraint6 LHS $F$36 Capacity Constraint5 LHS $F$35 Capacity Constraint4 LHS $F$34 Capacity Constraint3 LHS $F$33 Capacity Constraint2 LHS $F$32 Capacity Constraint1 LHS $F$23 Demand Constraint3 LHS $F$21 Demand Constraint2 LHS $F$24 Inventory Constraint3 LHS $F$25 Demand Constraint4 LHS $F$26 Inventory Constraint4 LHS $F$27 Demand Constraint5 LHS $F$28 Inventory Constraint5 LHS $F$29 Demand Constraint6 LHS $F$22 Inventory Constraint2 LHS $F$30 Inventory Constraint6 LHS

Cell Value 2000 900 2500 2600 1600 1800 600 1500 1800 1500 0 1600 0 2600 300 2800 0 300

Formula $F$19>=$H$19 $F$20=$H$20 $F$37<=$H$37 $F$36<=$H$36 $F$35<=$H$35 $F$34<=$H$34 $F$33<=$H$33 $F$32<=$H$32 $F$23>=$H$23 $F$21>=$H$21 $F$24=$H$24 $F$25>=$H$25 $F$26=$H$26 $F$27>=$H$27 $F$28=$H$28 $F$29>=$H$29 $F$22=$H$22 $F$30=$H$30

Status Slack Not Binding 900 Binding 0 Binding 0 Not Binding 100 Not Binding 1400 Not Binding 400 Not Binding 1400 Binding 0 Binding 0 Binding 0 Binding 0 Binding 0 Binding 0 Not Binding 300 Binding 0 Not Binding 300 Binding 0 Binding 0

straints, Assume NonNegative

Microsoft Excel 14.0 Sensitivity Report Worksheet: [01d LP Spread Sheet Solution.xls]MP_Scheduling (2) Report Created: 03-10-2012 18:44:25

Variable Cells Cell $H$4 $H$5 $H$6 $H$7 $H$8 $H$9 $K$4 $K$5 $K$6 $K$7 $K$8 $K$9 Name Production (tons) Production (tons) Production (tons) Production (tons) Production (tons) Production (tons) Inventory (tons) Inventory (tons) Inventory (tons) Inventory (tons) Inventory (tons) Inventory (tons) Final Reduced Objective Allowable Allowable Value Cost Coefficient Increase Decrease 1500 0 160 1E+30 3 600 0 155 3 1E+30 1800 0 220 12 67 1600 0 230 22 12 2600 0 250 12 22 2500 0 260 1E+30 12 900 0 -2 1E+30 3 0 0 -2 67 1E+30 0 0 -2 12 1E+30 0 0 -2 22 1E+30 300 0 -2 12 1E+30 0 -2 -2 2 1E+30

Constraints Cell $F$24 $F$25 $F$22 $F$21 $F$33 $F$32 $F$23 $F$26 $F$27 $F$28 $F$29 $F$30 $F$19 $F$36 $F$35 $F$34 $F$20 $F$37 Name Inventory Constraint3 LHS Demand Constraint4 LHS Inventory Constraint2 LHS Demand Constraint2 LHS Capacity Constraint2 LHS Capacity Constraint1 LHS Demand Constraint3 LHS Inventory Constraint4 LHS Demand Constraint5 LHS Inventory Constraint5 LHS Demand Constraint6 LHS Inventory Constraint6 LHS Demand Constraint1 LHS Capacity Constraint5 LHS Capacity Constraint4 LHS Capacity Constraint3 LHS Inventory Constraint1 LHS Capacity Constraint6 LHS Final Shadow Constraint Allowable Allowable Value Price R.H. Side Increase Decrease 0 -232 0 1600 0 1600 -22 1600 1400 0 0 -222 0 1800 0 1500 -67 1500 1400 0 600 0 2000 1E+30 1400 1500 3 1500 600 900 1800 -12 1800 400 0 0 -252 0 2600 0 2600 0 2300 300 1E+30 300 -250 0 300 100 2800 0 2500 300 1E+30 300 -248 0 300 100 2000 0 1100 900 1E+30 2600 0 2700 1E+30 100 1600 0 3000 1E+30 1400 1800 0 2200 1E+30 400 900 -157 0 600 900 2500 12 2500 300 100