Microsoft Excel 16.

0 Sensitivity Report
Worksheet: [Questions.xlsx]Mossaic_Tiles_Limited_108_nonIn
Report Created: 22-07-2017 00:29:53

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$D$4 Large_Single Number of batch 56.70103093 0 190 2
$D$5 Small_Pattern Number of batch 154.6391753 0 240 168.1481481

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$D$11 Mold Usage 55.67010309 0 60 1E+030
$D$13 Kiln Usage 105 10.30927835 105 11
$D$15 Gaze Usage 40 1170.103093 40 1.577464789
$D$17 Clay Usage 4952.57732 0 6000 1E+030
 Allowable
Decrease
78.27586207
2.5

Allowable
Decrease
4.329896907
8.4
3.793103448
1047.42268
Type Of Tile Number of batch Profit from each Molding Kiln Glazing

Large_Single 56.7010309278 190 0.3 0.27 0.16

Small_Pattern 154.6391752577 240 0.25 0.58 0.2

Objective Fucntion 47886.597938144

Constraint
Usage Available
Mold 55.6701030928 60

Kiln 105 105

Gaze 40 40

Clay 4952.5773195876 6000

Clay

32.8
20
Type Of Tile Number of batch Profit from each Molding Kiln Glazing

Large_Single 57 190 0.3 0.27 0.16

Small_Pattern 154 240 0.25 0.58 0.2

Objective Fucntion 47790

Constraint
Usage Available
Mold 55.6 60

Kiln 104.71 105

Gaze 39.92 40

Clay 4949.6 6000

Clay

32.8
20
Cost Per game Per Booth 1000

Type of Item Number of slices

Cheese Pizza 24
Hot Dogs 1
Barbecue Sandwiches 1

Optimal Function 19.4175

Constraint Usage

Space 617

Cash 19.35

Item

she can
expect to sell at least as
many slices of pizza as
hot dogs and
barbecue sandwiches
combined Pizza
24

she will probably sell at

least twice as many hot
dogs as barbecue
sandwiches Hot Dog
2
 Per game
Cost of Oven for 6 game home season 600 100

Space used Per Item Cost Price Selling Price Profit

24 0.75 1.5 0.75

16 0.45 1.5 1.05
25 0.9 2.25 1.35

Available

55296

1500

Hot Dog + Sandwich

2

Sandwich
1
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Questions.xlsx]Q 59
Report Created: 22-07-2017 02:21:01

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$F$6 Pecan Pies Quantity 0 -1.171581487 5 1.171581487
$F$7 Cookies Quantity 11538.46154 0 0.25 1E+030
$F$8 1 pound bag- shelled Pecan Quantity 1579.226396 0 7 7.111047756
$F$9 5 pound bag - unshelled Pecan Quantity 306.3081297 0 16 17.13685719

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$F$17 Weight Usage 5000 1.5454545455 5000 156343.4132
$F$19 Oven Usage Usage 120 10.952273774 120 1025.353689
$F$21 Family Usage Usage 300 32.66194883 300 506.4192308
 Allowable
Decrease
1E+030
0.052975859
4.72250238
15.3

Allowable
Decrease
3032.450484
120
261.0935
 Pounds
Unshelled Pecan 5000

Items Quantity SP
Pecan Pies 0 5
Cookies 11538.46 0.25
1 pound bag- shelled Pecan 1579.226 7
5 pound bag - unshelled Pecan 306.3081 16

Objective Function 18840.13

Constraint
Usage Available

Weight 5000 5000

Oven Usage 120 120

Family Usage 300 300

Weight(Pound) Baking (Hours) Shelling Usage
0.25 0.23 0.1
0.031 0.0104 0.0027
1 0 0.167
10 0 0.0167

Cookies are a packet of dozen 961.538461538

Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Questions.xlsx]Q 59_correct
Report Created: 22-07-2017 14:31:12

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$C$6 Pecon Pies No of Items 49.96944444 0 5 1E+030
$C$7 Cookies (1 paket of 12) No of Items 0 -61 3 61
$C$8 1 pound Shelled pecan No of Items 4975.015278 0 7 3
$C$9 5 pound bag of unshelled No of Items 0 -54 16 54

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$C$18 Oven usage (Hours) 11.57633102 0 120 1E+030
$C$20 Family Members Time usage (Hours) 300 0.25 300 2838.728788
$C$23 Usage (POund) 5000 7 5000 1E+030
Allowable
Decrease
1.5
1E+030
5.4
1E+030

Allowable
Decrease
108.423669
299.8166667
4975.015278
Total Weight (pound) 5000

Items No of Items Selling Price

Pecon Pies 49.9694444444 5
Cookies (1 paket of 12) 0 3
1 pound Shelled pecan 4975.0152777778 7
5 pound bag of unshelled 0 16

Objective Func 35074.9541666667

Constraint
usage (Hours) Available (Hours)

Oven 11.5763310185 120

Family Members Time 300 300

Weight Usage (POund) Available (Pound)

9975.0152777778 5000
Weight (Taken in Ushelled) pound Weight Taken in ounce
0.5
0.75
2
5
A shelled pecan is half the
weight of an unshelled pecan
Month Loan Monthly
July 1 1
August 0 1
September 0 1
October 0 1
November 0 1
December 0 1

Optimized function (Minimizing) 0.41

Constarints Loan Amount Total Needed

July 2 40000

August 1 30001

Sep 1 40001

Oct 1 -19999

Nov 1 -49999

Dec 2 -79999
Total Amount Required L R
40000 60000 20000
30000 60,000 30,000
40000 80,000 40,000
-20000 30,000 50,000
-50000 30,000 80,000
-80000 20,000 100,000
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Questions.xlsx]Ch4_48
Report Created: 22-07-2017 16:25:31

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$5 Production Per Month 2000 -1 0 1 1E+030
$D$5 Overtime Per Mnth 600 -1 0 1 1E+030
$C$6 Production Per Month 2000 -1 0 1 1E+030
$D$6 Overtime Per Mnth 600 -1 0 1 1E+030
$C$7 Production Per Month 2000 -1 0 1 1E+030
$D$7 Overtime Per Mnth 600 -1 0 1 1E+030
$C$8 Production Per Month 2000 -1 0 1 1E+030
$D$8 Overtime Per Mnth 600 -1 0 1 1E+030
$C$9 Production Per Month 2000 -1 0 1 1E+030
$D$9 Overtime Per Mnth 300 0 1 1E+030 1

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$9 Inventory 0 1 0 300 300
Month Production Per Month Overtime Per Mnth Inventory Sales
1 2000 600 1400 1200
2 2000 600 1900 2100
3 2000 600 2100 2400
4 2000 600 1700 3000
5 2000 300 0 4000

Objective Fucntion 154700

Constraints

Month Total Product Total Unit Sale

1 4000 1200
2 4500 2100
3 4700 2400
4 4300 3000
5 2300 4000

Production Normal Overtime Inventr

2000 600
Production During Regular Working Hours Production During Overtime Working Hours Inventory
10 15 2
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Questions.xlsx]ch4_49
Report Created: 22-07-2017 17:41:04

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$J$4 x1a 0 -20 130 20 1E+030
$J$5 x1b 2 0 150 1E+030 20
$J$6 x1c 0 -60 90 60 1E+030
$J$7 x2a 0 -25 275 25 1E+030
$J$8 x2b 2 0 300 1E+030 25
$J$9 x2c 0 -200 100 200 1E+030
$J$10 x3a 0 -45 180 45 1E+030
$J$11 x3b 2 0 225 1E+030 45
$J$12 x3c 0 -85 140 85 1E+030
$J$13 x4a 2 0 200 1E+030 40
$J$14 x4b 0 -80 120 80 1E+030
$J$15 x4c 0 -40 160 40 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$24 eMP1 Total 2 150 2 1E+030 2
$D$25 emp2 Total 2 300 2 1E+030 1
$D$25 emp2 Total 2 0 1 1 1E+030
$D$25 emp2 Total 2 0 1 1 1E+030
$D$26 emp3 Total 2 225 2 1E+030 1
$D$26 emp3 Total 2 0 1 1 1E+030
$D$27 emp4 Total 2 200 2 1E+030 1
$D$27 emp4 Total 2 0 1 1 1E+030
 a b c
Emp Lamps Good Linen
1 130 150 90
2 275 300 100
3 180 225 140
4 200 120 160

Objective Function 2505

Constraints

No Employee to 2 store Total 1

Min Assignment 1 Max Assignment 2

eMP1 4
emp2 3
emp3 3
emp4 4
No of Emp
x1a 1
x1b 2
x1c 1
x2a 1
x2b 1
x2c 1
x3a 1
x3b 2
x3c 0
x4a 2
x4b 1
x4c 1
 input

Available Route a b c d e f
a 0 7 6 0 0 0
output b 0 0 0 0 0 0
c 0 0 0 0 0 0
d 0 0 0 0 0 0
e 0 0 0 0 0 0
f 0 0 0 0 0 0

Capacity Route a b c d e f
a 0 7 6 0 0 0
b 0 0 10 5 2 0
c 0 0 0 3 0 9
d 0 0 0 0 4 0
e 0 0 0 0 0 3
f 0 0 0 0 0 0
Objective Function 13

Contraints
Start End

7 0B
6 0c
0 0d
0 0e
Microsoft Excel 16.0 Answer Report
Worksheet: [Questions.xlsx]Sheet2
Report Created: 23-07-2017 21:01:10
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.203 Seconds.
Iterations: 8 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
$L$11 Objective Function 2 12

Variable Cells
Cell Name Original Value Final Value Integer
$D$5 aa 0 0 Integer
$E$5 ab 1 6 Integer
$F$5 ac 1 6 Integer
$G$5 ad 0 0 Integer
$H$5 ae 0 0 Integer
$I$5 af 0 0 Integer
$D$6 ba 0 0 Integer
$E$6 bb 0 0 Integer
$F$6 bc 1 3 Integer
$G$6 bd 1 1 Integer
$H$6 be 1 2 Integer
$I$6 bf 0 0 Integer
$D$7 ca 0 0 Integer
$E$7 cb 0 0 Integer
$F$7 cc 0 0 Integer
$G$7 cd 1 0 Integer
$H$7 ce 0 0 Integer
$I$7 cf 1 9 Integer
$D$8 da 0 0 Integer
$E$8 db 0 0 Integer
$F$8 dc 0 0 Integer
$G$8 dd 0 0 Integer
$H$8 de 1 1 Integer
$I$8 df 0 0 Integer
$D$9 ea 0 0 Integer
 $E$9 eb 0 0 Integer
$F$9 ec 0 0 Integer
$G$9 ed 0 0 Integer
$H$9 ee 0 0 Integer
$I$9 ef 1 3 Integer
$D$10 fa 0 0 Integer
$E$10 fb 0 0 Integer
$F$10 fc 0 0 Integer
$G$10 fd 0 0 Integer
$H$10 fe 0 0 Integer
$I$10 ff 0 0 Integer

Constraints
Cell Name Cell Value Formula Status Slack
$L$16 b Start 6 $L$16=$M$16 Binding 0
$L$17 c Start 9 $L$17=$M$17 Binding 0
$L$18 d Start 1 $L$18=$M$18 Binding 0
$L$19 e Start 3 $L$19=$M$19 Binding 0
$D$5 aa 0 $D$5>=0 Binding 0
$E$5 ab 6 $E$5>=0 Not Binding 6
$F$5 ac 6 $F$5>=0 Not Binding 6
$G$5 ad 0 $G$5>=0 Binding 0
$H$5 ae 0 $H$5>=0 Binding 0
$I$5 af 0 $I$5>=0 Binding 0
$D$6 ba 0 $D$6>=0 Binding 0
$E$6 bb 0 $E$6>=0 Binding 0
$F$6 bc 3 $F$6>=0 Not Binding 3
$G$6 bd 1 $G$6>=0 Not Binding 1
$H$6 be 2 $H$6>=0 Not Binding 2
$I$6 bf 0 $I$6>=0 Binding 0
$D$7 ca 0 $D$7>=0 Binding 0
$E$7 cb 0 $E$7>=0 Binding 0
$F$7 cc 0 $F$7>=0 Binding 0
$G$7 cd 0 $G$7>=0 Binding 0
$H$7 ce 0 $H$7>=0 Binding 0
$I$7 cf 9 $I$7>=0 Not Binding 9
$D$8 da 0 $D$8>=0 Binding 0
$E$8 db 0 $E$8>=0 Binding 0
$F$8 dc 0 $F$8>=0 Binding 0
$G$8 dd 0 $G$8>=0 Binding 0
$H$8 de 1 $H$8>=0 Not Binding 1
$I$8 df 0 $I$8>=0 Binding 0
$D$9 ea 0 $D$9>=0 Binding 0
$E$9 eb 0 $E$9>=0 Binding 0
$F$9 ec 0 $F$9>=0 Binding 0
$G$9 ed 0 $G$9>=0 Binding 0
$H$9 ee 0 $H$9>=0 Binding 0
$I$9 ef 3 $I$9>=0 Not Binding 3
$D$10 fa 0 $D$10>=0 Binding 0
$E$10 fb 0 $E$10>=0 Binding 0
$F$10 fc 0 $F$10>=0 Binding 0
$G$10 fd 0 $G$10>=0 Binding 0
$H$10 fe 0 $H$10>=0 Binding 0
$I$10 ff 0 $I$10>=0 Binding 0
$E$5 ab 6 $E$5<=$E$15 Not Binding 1
$F$5 ac 6 $F$5<=$F$15 Binding 0
$F$6 bc 3 $F$6<=$F$16 Not Binding 7
$G$6 bd 1 $G$6<=$G$16 Not Binding 4
$G$7 cd 0 $G$7<=$G$17 Not Binding 3
$H$6 be 2 $H$6<=$H$16 Binding 0
$H$8 de 1 $H$8<=$H$18 Not Binding 3
$I$7 cf 9 $I$7<=$I$17 Binding 0
$I$9 ef 3 $I$9<=$I$19 Binding 0
$D$5:$I$10=Integer
 input

Available a b c d e f
a 0 6 6 0 0 0
output b 0 0 3 1 2 0
c 0 0 0 0 0 9
d 0 0 0 0 1 0
e 0 0 0 0 0 3
f 0 0 0 0 0 0

Capacity Ra b c d e f
a 0 7 6 0 0 0
b 0 0 10 5 2 0
c 0 0 0 3 0 9
d 0 0 0 0 4 0
e 0 0 0 0 0 3
f 0 0 0 0 0 0
Objective 12

Contraints
Start End

6 6B
9 9c
1 1d
3 3e
Coal Producer Tons Cost/Ton Million BTUs/Ton