Microsoft Excel 14.

0 Answer Report
Worksheet: [Book1.xlsx]Sheet1
Report Created: 15.10.2014 19:43:01
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0,015 Seconds.
Iterations: 9 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
$G$10 Fabrika 1 Toplam Kar 498 498

Variable Cells
Cell Name Original Value Final Value Integer
$B$14 Fabrika 1 Ülke 1 1000 1000 Contin
$C$14 Fabrika 1 Ülke 2 800 800 Contin
$D$14 Fabrika 1 Ülke 3 0 0 Contin
$E$14 Fabrika 1 Ülke 4 0 0 Contin
$B$15 Fabrika 2 Ülke 1 0 0 Contin
$C$15 Fabrika 2 Ülke 2 450 450 Contin
$D$15 Fabrika 2 Ülke 3 700 700 Contin
$E$15 Fabrika 2 Ülke 4 450 450 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$B$16 Gönderilen Ülke 1 1000 $B$16<=$B$18 Binding 0
$C$16 Gönderilen Ülke 2 1250 $C$16<=$C$18 Binding 0
$D$16 Gönderilen Ülke 3 700 $D$16<=$D$18 Binding 0
$E$16 Gönderilen Ülke 4 450 $E$16<=$E$18 Not Binding 450
$F$14 Fabrika 1 Üretilen 1800 $F$14=$H$14 Binding 0
$F$15 Fabrika 2 Üretilen 1600 $F$15=$H$15 Binding 0
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [Book1.xlsx]Sheet1
Report Created: 15.10.2014 19:43:01

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$14 Fabrika 1 Ülke 1 1000 0 0.2 1E+030 0.1
$C$14 Fabrika 1 Ülke 2 800 0 0.12 0.1 0.01
$D$14 Fabrika 1 Ülke 3 0 -0.08 0.09 0.08 1E+030
$E$14 Fabrika 1 Ülke 4 0 -0.01 0.09 0.01 1E+030
$B$15 Fabrika 2 Ülke 1 0 -0.14 0.05 0.14 1E+030
$C$15 Fabrika 2 Ülke 2 450 0 0.11 0.01 0.02
$D$15 Fabrika 2 Ülke 3 700 0 0.16 1E+030 0.07
$E$15 Fabrika 2 Ülke 4 450 0 0.09 0.02 0.01

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$16 Gönderilen Ülke 1 1000 0.1 1000 450 450
$C$16 Gönderilen Ülke 2 1250 0.02 1250 450 450
$D$16 Gönderilen Ülke 3 700 0.07 700 450 450
$E$16 Gönderilen Ülke 4 450 0 900 1E+030 450
$F$14 Fabrika 1 Üretilen 1800 0.1 1800 450 450
$F$15 Fabrika 2 Üretilen 1600 0.09 1600 450 450
Truva Pilsen Üretim-Dağıtım Zinciri

Ülke 1 Ülke 2 Ülke 3 Ülke 4 Üretim Maliyeti

Fabrika 1 0.14 0.16 0.26 0.18 0.46
Fabrika 2 0.25 0.13 0.15 0.14 0.5
Satış Fiyatı 0.8 0.74 0.81 0.73

Kar Değerleri (Şişe Başına)

Ülke 1 Ülke 2 Ülke 3 Ülke 4 Toplam Kar
Fabrika 1 0.2 0.12 0.09 0.09 498
Fabrika 2 0.05 0.11 0.16 0.09

Ülke 1 Ülke 2 Ülke 3 Ülke 4 Üretilen Kapasite

Fabrika 1 1000 800 0 0 1800 = 1800
Fabrika 2 0 450 700 450 1600 = 1600
Gönderilen 1000 1250 700 450
<= <= <= <=
Talep 1000 1250 700 900