Microsoft Excel 14.

0 Answer Report
Worksheet: [Book1]Q1a
Report Created: 2/23/2015 5:56:45 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 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 NonNegati

Objective Cell (Max)

Cell
Name
$B$10 Objective Function FT

Original Value Final Value

0
26640000

Variable Cells
Cell
Name
$B$3 Decision Variable FT
$C$3 Decision Variable CC

Original Value Final Value

Integer
0
3800 Contin
0
2400 Contin

Constraints
Cell
Name
$D$6 Labor hours LHS
$D$7 Doors LHS
$D$8 Demand LHS

Cell Value
Formula
Status
48000 $D$6<=$F$6 Binding
20000 $D$7<=$F$7 Binding
2400 $D$8<=$F$8 Not Binding

Slack
0
0
1100

ons are satisfied.

ic Scaling
1%, Assume NonNegative

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [Book1]Q1a
Report Created: 2/23/2015 5:56:45 PM

Variable Cells
Cell
Name
$B$3 Decision Variable FT
$C$3 Decision Variable CC

Final Reduced Objective Allowable

Value
Cost
Coefficient Increase
3800
0
3600
7200
2400
0
5400
900

Constraints
Cell
Name
$D$6 Labor hours LHS
$D$7 Doors LHS
$D$8 Demand LHS

Final Shadow Constraint Allowable

Value
Price
R.H. Side
Increase
48000
480
48000
8250
20000
180
20000
12000
2400
0
3500 1.000E+030

Allowable
Decrease
514.28571429
3600

Allowable
Decrease
18000
5500
1100

FT
Coefficient
Decision Variable
s.t
Labor hours
Doors
Demand
Objective Function

CC
3600
3800

6
4

5400
2400
LHS
sign
10.5
48000
2
20000
1
2400

3E+007 max profit

RHS
48000
20000
3500

Microsoft Excel 14.0 Answer Report

Worksheet: [Supply chain Analysis & Design Assignment.xlsx]Q1a (2)
Report Created: 2/24/2015 11:10:08 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.078 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 NonNegati

Objective Cell (Max)

Cell
Name
$B$10 Objective Function FT

Original Value Final Value

0
26640000

Variable Cells
Cell
Name
$B$3 Decision Variable FT
$C$3 Decision Variable CC

Original Value Final Value

Integer
0
3800 Contin
0
2400 Contin

Constraints
Cell
Name
$D$6 Labor hours LHS
$D$7 Doors LHS
$D$8 Demand LHS

Cell Value
Formula
Status
48000 $D$6<=$F$6 Binding
20000 $D$7<=$F$7 Binding
2400 $D$8<=$F$8 Not Binding

Slack
0
0
480

ons are satisfied.

ic Scaling
1%, Assume NonNegative

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [Supply chain Analysis & Design Assignment.xlsx]Q1a (2)
Report Created: 2/24/2015 11:10:09 PM

Variable Cells
Cell
Name
$B$3 Decision Variable FT
$C$3 Decision Variable CC

Final Reduced Objective Allowable

Value
Cost
Coefficient Increase
3800
0
3600
7200
2400
0
5400
900

Constraints
Cell
Name
$D$6 Labor hours LHS
$D$7 Doors LHS
$D$8 Demand LHS

Final Shadow Constraint Allowable

Value
Price
R.H. Side
Increase
48000
480
48000
3600
20000
180
20000
12000
2400
0
2880 1.000E+030

Allowable
Decrease
514.28571429
3600

Allowable
Decrease
18000
2400
480

FT
Coefficient
Decision Variable
s.t
Labor hours
Doors
Demand
Objective Function
Advertising
New Profit

CC
3600
3800

6
4

5400
2400
LHS
sign
10.5
48000
2
20000
1
2400

3E+007 max profit

500000
26140000

RHS
48000
20000
2880

Microsoft Excel 14.0 Answer Report

Worksheet: [Supply chain Analysis & Design Assignment.xlsx]Q3c
Report Created: 2/24/2015 11:13:51 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 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 NonNegati

Objective Cell (Max)

Cell
Name
$B$10 Objective Function FT

Original Value Final Value

0
30600000

Variable Cells
Cell
Name
$B$3 Decision Variable FT
$C$3 Decision Variable CC

Original Value Final Value

Integer
0
3250 Contin
0
3500 Contin

Constraints
Cell
Name
$D$6 Labor hours LHS
$D$7 Doors LHS
$D$8 Demand LHS

Cell Value
Formula
Status
56250 $D$6<=$F$6 Not Binding
20000 $D$7<=$F$7 Binding
3500 $D$8<=$F$8 Binding

Slack
3750
0
0

ons are satisfied.

ic Scaling
1%, Assume NonNegative

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [Supply chain Analysis & Design Assignment.xlsx]Q3c
Report Created: 2/24/2015 11:13:51 PM

Variable Cells
Cell
Name
$B$3 Decision Variable FT
$C$3 Decision Variable CC

Final Reduced Objective Allowable Allowable

Value
Cost
Coefficient Increase Decrease
3250
0
3600
7200
3600
3500
0
5400 1.000E+030
3600

Constraints
Cell
Name
$D$6 Labor hours LHS
$D$7 Doors LHS
$D$8 Demand LHS

Final Shadow Constraint Allowable Allowable

Value
Price
R.H. Side
Increase Decrease
56250
0
60000 1.000E+030
3750
20000
900
20000
2500
13000
3500
3600
3500
500
3500

FT
Coefficient
Decision Variable
s.t
Labor hours
Doors
Demand
Objective Function

CC
3600
3250

6
4

5400
3500
LHS
sign
10.5
56250
2
20000
1
3500

3E+007 max profit

RHS
60000
20000
3500

Shadow price
Allowable increase

480
8250

maximum amount

3960000

Microsoft Excel 14.0 Answer Report

Worksheet: [Supply chain Analysis & Design Assignment.xlsx]Q5e
Report Created: 2/25/2015 9:10:10 PM
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 NonNegati

Objective Cell (Max)

Cell
Name
$B$10 Objective Function FT

Original Value Final Value

0
32400000

Variable Cells
Cell
Name
$B$3 Decision Variable FT
$C$3 Decision Variable CC

Original Value Final Value

Integer
0
3000 Contin
0
4000 Contin

Constraints
Cell
Name
$D$6 Labor hours LHS
$D$7 Doors LHS
$D$8 Demand LHS

Cell Value
Formula
Status
60000 $D$6<=$F$6 Binding
20000 $D$7<=$F$7 Binding
4000 $D$8<=$F$8 Not Binding

Slack
0
0
200

ons are satisfied.

ic Scaling
1%, Assume NonNegative

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [Supply chain Analysis & Design Assignment.xlsx]Q5e
Report Created: 2/25/2015 9:10:10 PM

Variable Cells
Cell
Name
$B$3 Decision Variable FT
$C$3 Decision Variable CC

Final Reduced Objective Allowable

Value
Cost
Coefficient Increase
3000
0
3600
7200
4000
0
5400
900

Constraints
Cell
Name
$D$6 Labor hours LHS
$D$7 Doors LHS
$D$8 Demand LHS

Final Shadow Constraint Allowable

Value
Price
R.H. Side
Increase
60000
480
60000
1500
20000
180
20000
20000
4000
0
4200 1.000E+030

Allowable
Decrease
514.28571429
3600

Allowable
Decrease
30000
1000
200

FT
Coefficient
Decision Variable
s.t
Labor hours
Doors
Demand
Objective Function

CC
3600
3000

6
4

5400
4000
LHS
sign
10.5
60000
2
20000
1
4000

3E+007 max profit

RHS
60000
20000
4200

Question A Profit

26640000

Question E Profit
Advertising
Overtime
New Profit

32400000
500000
1600000
30300000

Microsoft Excel 14.0 Answer Report

Worksheet: [Supply chain Analysis & Design Assignment.xlsx]Q7g
Report Created: 2/24/2015 11:29:34 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 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 NonNegati

Objective Cell (Max)

Cell
Name
$B$10 Objective Function FT

Original Value Final Value

0
24150000

Variable Cells
Cell
Name
$B$3 Decision Variable FT
$C$3 Decision Variable CC

Original Value Final Value

Integer
0
1875 Contin
0
3500 Contin

Constraints
Cell
Name
$D$6 Labor hours LHS
$D$7 Doors LHS
$D$8 Demand LHS

Cell Value
Formula
Status
48000 $D$6<=$F$6 Binding
14500 $D$7<=$F$7 Not Binding
3500 $D$8<=$F$8 Binding

Slack
0
5500
0

ons are satisfied.

ic Scaling
1%, Assume NonNegative

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [Supply chain Analysis & Design Assignment.xlsx]Q7g
Report Created: 2/24/2015 11:29:34 PM

Variable Cells
Cell
Name
$B$3 Decision Variable FT
$C$3 Decision Variable CC

Final
Value
1875
3500

Reduced
Cost

Objective
Allowable
Coefficient
Increase
0
2800 285.71428571
0
5400 1.00000E+030

Constraints
Cell
Name
$D$6 Labor hours LHS
$D$7 Doors LHS
$D$8 Demand LHS

Final
Shadow
Constraint
Allowable
Value
Price
R.H. Side
Increase
48000 466.66666667
48000
8250
14500
0
20000 1.00000E+030
3500
500
3500 1071.4285714

Allowable
Decrease
2800
500

Allowable
Decrease
11250
5500
1100

FT
Coefficient
Decision Variable
s.t
Labor hours
Doors
Demand
Objective Function

CC
2800
1875

6
4

5400
3500
LHS
sign
10.5
48000
2
14500
1
3500

2E+007 max profit

RHS
48000
20000
3500

Microsoft Excel 14.0 Answer Report

Worksheet: [Supply chain Analysis & Design Assignment.xlsx]Q8h
Report Created: 2/24/2015 11:31:12 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 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 NonNegati

Objective Cell (Max)

Cell
Name
$B$10 Objective Function FT

Original Value Final Value

0
24300000

Variable Cells
Cell
Name
$B$3 Decision Variable FT
$C$3 Decision Variable CC

Original Value Final Value

Integer
0
1500 Contin
0
3500 Contin

Constraints
Cell
Name
$D$6 Labor hours LHS
$D$7 Doors LHS
$D$8 Demand LHS

Cell Value
Formula
Status
48000 $D$6<=$F$6 Binding
13000 $D$7<=$F$7 Not Binding
3500 $D$8<=$F$8 Binding

Slack
0
7000
0

ons are satisfied.

ic Scaling
1%, Assume NonNegative

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [Supply chain Analysis & Design Assignment.xlsx]Q8h
Report Created: 2/24/2015 11:31:13 PM

Variable Cells
Cell
Name
$B$3 Decision Variable FT
$C$3 Decision Variable CC

Final Reduced Objective

Allowable
Value
Cost
Coefficient
Increase
1500
0
3600 257.14285714
3500
0
5400 1.00000E+030

Constraints
Cell
Name
$D$6 Labor hours LHS
$D$7 Doors LHS
$D$8 Demand LHS

Final Shadow Constraint

Allowable
Value
Price
R.H. Side
Increase
48000
480
48000
13125
13000
0
20000 1.00000E+030
3500
360
3500 1071.4285714

Allowable
Decrease
3600
360

Allowable
Decrease
11250
7000
1944.4444444

FT
Coefficient
Decision Variable
s.t
Labor hours
Doors
Demand
Objective Function

CC
3600
1500

7.5
4

5400
3500
LHS
sign
10.5
48000
2
13000
1
3500

2E+007 max profit

RHS
48000
20000
3500

Microsoft Excel 14.0 Answer Report

Worksheet: [Supply chain Analysis & Design Assignment.xlsx]Q9i
Report Created: 2/24/2015 11:52:49 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 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 NonNegati

Objective Cell (Max)

Cell
Name
$B$10 Objective Function FT

Original Value Final Value

0
25650000

Variable Cells
Cell
Name
$B$3 Decision Variable FT
$C$3 Decision Variable CC

Original Value Final Value

Integer
0
1875 Contin
0
3500 Contin

Constraints
Cell
Name
$D$6 Labor hours LHS
$D$7 Doors LHS
$D$8 Demand LHS

Cell Value
Formula
Status
48000 $D$6<=$F$6 Binding
14500 $D$7<=$F$7 Not Binding
3500 $D$8=$F$8 Binding

Slack
0
5500
0

ons are satisfied.

ic Scaling
1%, Assume NonNegative

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [Supply chain Analysis & Design Assignment.xlsx]Q9i
Report Created: 2/24/2015 11:52:49 PM

Variable Cells
Cell
Name
$B$3 Decision Variable FT
$C$3 Decision Variable CC

Final Reduced Objective

Allowable
Value
Cost
Coefficient
Increase
1875
0
3600 1.00000E+030
3500
0
5400 1.00000E+030

Constraints
Cell
Name
$D$6 Labor hours LHS
$D$7 Doors LHS
$D$8 Demand LHS

Final Shadow Constraint

Allowable
Value
Price
R.H. Side
Increase
48000
600
48000
8250
14500
0
20000 1.00000E+030
3500
-900
3500 1071.4285714

Allowable
Decrease
3600
1.000E+030

Allowable
Decrease
11250
5500
1100

FT
Coefficient
Decision Variable
s.t
Labor hours
Doors
Demand
Objective Function
Question A Profit
Difference

CC
3600
1875

6
4

5400
3500
LHS
sign
10.5
48000
2
14500
1
3500 =

25650000 max profit

26640000
990000

RHS
48000
20000
3500

Microsoft Excel 14.0 Answer Report

Worksheet: [Supply chain Analysis & Design Assignment.xlsx]Q10j
Report Created: 2/25/2015 9:11:04 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 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 NonNegati

Objective Cell (Max)

Cell
Name
$B$10 Objective Function FT

Original Value Final Value

0
28616000

Variable Cells
Cell
Name
$B$3 Decision Variable FT
$C$3 Decision Variable CC

Original Value Final Value

Integer
0
2120 Contin
0
4200 Contin

Constraints
Cell
Name
$D$6 Labor hours LHS
$D$7 Doors LHS
$D$8 Demand LHS

Cell Value
Formula
Status
60000 $D$6<=$F$6 Binding
16880 $D$7<=$F$7 Not Binding
4200 $D$8<=$F$8 Binding

Slack
0
3120
0

ons are satisfied.

ic Scaling
1%, Assume NonNegative

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [Supply chain Analysis & Design Assignment.xlsx]Q10j
Report Created: 2/25/2015 9:11:05 PM

Variable Cells
Cell
Name
$B$3 Decision Variable FT
$C$3 Decision Variable CC

Final
Value
2120
4200

Reduced
Cost

Objective
Allowable
Coefficient
Increase
0
2800 1057.1428571
0
5400 1.00000E+030

Constraints
Cell
Name
$D$6 Labor hours LHS
$D$7 Doors LHS
$D$8 Demand LHS

Final
Shadow
Constraint
Allowable
Value
Price
R.H. Side
Increase
60000 373.33333333
60000
5850
16880
0
20000 1.00000E+030
4200
1480
4200 1514.2857143

Allowable
Decrease
2800
1480

Allowable
Decrease
15900
3120
866.66666667

FT
Coefficient
Decision Variable
s.t
Labor hours
Doors
Demand
Objective Function
Advertising
Overtime
New Profit

CC
2800
2120

7.5
4

5400
4200
LHS
sign
10.5
60000
2
16880
1
4200

3E+007 max profit

500000
1600000
26516000

RHS
60000
20000
4200