Microsoft Excel 14.0 Answer Report Worksheet: [DA-1 (Panctantra Corp).

xlsx]Sheet2 Report Created: 24-10-2010 01:54:41 Result: Solver found a solution. All Constraints and optimality conditions are satisfied. Solver Engine Engine: Simplex LP Solution Time: 0.016 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 $H$19 Contribution

Original Value 1.5

Final Value 17100

Variable Cells Cell Name $F$23 Net Profit Lungi $G$23 Net Profit Shirts

Original Value 1 1

Final Value Integer 8333.333333 Contin 16000 Contin

Constraints Cell Name $H$20 Prod Rate $H$21 Consumption-40 $H$22 Consumption-60 $H$24 Wages $F$23 Net Profit Lungi $G$23 Net Profit Shirts

Cell Value 3000.00 2100.00 333.33 61500 8333.333333 16000

Formula $H$20<=$I$20 $H$21<=$I$21 $H$22<=$I$22 $H$24>=$I$24 $F$23<=11000 $G$23<=22000

Status Binding Not Binding Not Binding Binding Not Binding Not Binding

Slack 0 300 146.6666667 0 2666.666667 6000

Lungi Selling Price Prod Rate Consumption-40 Consumption-60 Variable Wages Yarn Cost Contribution Net Profit 10.9 0.2 0.06 0.04 4.5 5.5 0.9 1 0.9

Q2 Shirts 6.6 0.083 0.1 0 1.5 4.5 0.6 1 0.6 17.5 0.28 0.16 0.04 6

1.5

Lungi Contribution Prod Rate Consumption-40 Consumption-60 Net Profit Wages 0.9 0.2 0.06 0.04 1 4.5

Shirts 0.6 0.083 0.1 0 1 1.5 1.5 0.28 0.16 0.04 6

3000 2400 480 61500

Lungi Selling Price Prod Rate Consumption-40 Consumption-60 Variable Wages Yarn Cost Contribution Net Profit

Q2 Shirts 10.9 6.6 0.2 0.083 0.06 0.1 0.04 0 4.5 1.5 5.5 4.5 0.9 0.6 1 1

17.5 0.28 0.16 0.04 6

2.5

3000 2400 480 1.5 61500

3000 2400 480 5.80833

Microsoft Excel 14.0 Answer Report Worksheet: [DA-1 (Panctantra Corp).xlsx]Sheet3 Report Created: 24-10-2010 02:03:38 Result: Solver found a solution. All Constraints and optimality conditions are satisfied. Solver Engine Engine: Simplex LP Solution Time: 0.015 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 $F$4 Contribution

Original Value 1.5

Final Value 14820

Variable Cells Cell Name $D$8 Net Profit Lungi $E$8 Net Profit Shirts

Original Value 1 1

Final Value Integer 1800 Contin 22000 Contin

Constraints Cell Name $F$11 $F$5 Prod Rate $F$6 Consumption-40 $F$7 Consumption-60 $D$8 Net Profit Lungi $D$8 Net Profit Lungi $E$8 Net Profit Shirts $E$8 Net Profit Shirts

Cell Value 150000 2193.33 2308.00 72.00 1800 1800 22000 22000

Formula $F$11<=$G$11 $F$5<=$G$5 $F$6<=$G$6 $F$7<=$G$7 $D$8<=11000 $D$8>=0 $E$8<=22000 $E$8>=0

Status Binding Not Binding Not Binding Not Binding Not Binding Not Binding Binding Not Binding

Slack 0 806.6666667 92 408 9200 1800 0 22000

Lungi Contribution Prod Rate Consumption-40 Consumption-60 Net Profit Wages Yarn Cost

Shirts 14820 2193.33 2308.00 72.00 3000 2400 480 14820

0.9 0.6 360 1833.333 0.06 0.1 0.04 0 1800 22000 4.5 1.5 5.5 4.5 18000 132000

150000

150000

Lungi Contribution Prod Rate Consumption-40 Consumption-60 Net Profit Wages

Shirts 0.9 0.2 0.06 0.04 1 4.5 0.6 0.083 0.1 0 1 1.5 1.5 0.28 0.16 0.04 6 3000 2400 480 1.5 61500

Microsoft Excel 14.0 Answer Report Worksheet: [DA-1 (Panctantra Corp).xlsx]Sheet4 Report Created: 24-10-2010 10:18:03 Result: Solver found a solution. All Constraints and optimality conditions are satisfied. Solver Engine Engine: Simplex LP Solution Time: 0.016 Seconds. Iterations: 3 Subproblems: 0 Solver Options Max Time Unlimited, Iterations Unlimited, Precision 0.000001 Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max) Cell Name $E$13 Units (Mts) Constraints

Original Value 12

Final Value 18000

Variable Cells Cell Name $B$13 Units (Mts) Lungis $C$13 Units (Mts) Shirts

Original Value 10 5

Final Value Integer 6666.666667 Contin 20000 Contin

Constraints Cell Name $D$10 Production Rate $D$11 40's Yarn $D$12 60's Yarn $B$13 Units (Mts) Lungis $B$13 Units (Mts) Lungis $C$13 Units (Mts) Shirts $C$13 Units (Mts) Shirts

Cell Value 3000.000 2400 266.6666667 6666.666667 6666.666667 20000 20000

Formula $D$10<=$E$10 $D$11<=$E$11 $D$12<=$E$12 $B$13<=11000 $B$13>=0 $C$13<=22000 $C$13>=0

Status Binding Binding Not Binding Not Binding Not Binding Not Binding Not Binding

Slack 0 0 213.3333333 4333.333333 6666.666667 2000 20000

Microsoft Excel 14.0 Sensitivity Report Worksheet: [DA-1 (Panctantra Corp).xlsx]Sheet4 Report Created: 24-10-2010 10:18:36

Variable Cells Cell Name $B$13 Units (Mts) Lungis $C$13 Units (Mts) Shirts Constraints Cell Name $D$10 Production Rate $D$11 40's Yarn $D$12 60's Yarn Final Shadow Constraint Allowable Allowable Value Price R.H. Side Increase Decrease 3000 3.6 3000 650 500 2400 3 2400 150 780 266.6666667 0 480 1E+30 213.3333333 Final Reduced Objective Allowable Value Cost Coefficient Increase 6666.666667 0 0.9 0.54 20000 0 0.6 0.9 Allowable Decrease 0.54 0.225

Inputs 60's Yarn 40's Yarn

Outputs Lungis Shirts Lungis Shirts 0.6 0.083 3000.000 0.1 2400 0 266.6667 20000 Constraints 3000 2400 480 18000 1 2 3 4 5 6

Contribution Production Rate 40's Yarn 60's Yarn Units (Mts)

0.9 0.2 0.06 0.04 6666.667

s Const 0.06 0.1 2400 0.04 480 0.2 0.083333 3000