Microsoft Excel 16.

0 Answer Report
Worksheet: [New Microsoft Excel Worksheet (2).xlsx]Sheet1
Report Created: 03-08-2016 08:45:26 AM
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
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegati

Objective Cell (Max)

Cell
Name
$D$3 Max Z

Original Value
0

Final Value
740

Variable Cells
Cell
Name
$D$5 X
$D$6 Y

Original Value
0
0

Final Value

Constraints
Cell
Name
$D$10 space
$D$8 assembly
$D$9 inspection

Cell Value

Integer
9 Contin
4 Contin

Formula
Status
39 $D$10<=$F$10 Binding
44 $D$8<=$F$8
Not Binding
22 $D$9<=$F$9
Binding

Slack
0
56
0

ns are satisfied.

%, Assume NonNegative

Max Z
X
Y
assembly
inspection
space

740
9
4
76
22
39

100
22
39

Microsoft Excel 16.0 Answer Report

Worksheet: [New Microsoft Excel Worksheet (2).xlsx]Sheet8
Report Created: 03-08-2016 09:12:37 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.031 Seconds.
Iterations: 7 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
$C$3 Max

Original Value
Final Value
0 60161.0652921

Variable Cells
Cell
$C$5 X1
$C$6 x2
$C$7 x3
$C$8 x4

Original Value
Final Value
Integer
0 168.041237113 Contin
0
30 Contin
0 84.0206185567 Contin
0 332.096219931 Contin

Name

Constraints
Cell
Name
$C$10 budget
$C$11 sofa prod cost
$C$12
$C$13
$C$14
$C$15
$C$16
$C$17
$C$18
$C$19

Cell Value
Formula
168041.237113 $C$10<=$E$10
0 $C$11>=$E$11
0 $C$12>=$E$12
800 $C$13<=$E$13
1064.26116838 $C$14<=$E$14
30 $C$15>=$E$15
168.041237113 $C$16<=$E$16
30 $C$17<=$E$17
84.0206185567 $C$18<=$E$18
332.096219931 $C$19<=$E$19

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

Slack
11958.762887
0
0
0
135.73883162
0
31.958762887
120
15.979381443
67.903780069

s are satisfied.

Assume NonNegative

Microsoft Excel 16.0 Answer Report

Worksheet: [New Microsoft Excel Worksheet (2).xlsx]Sheet8
Report Created: 03-08-2016 09:13:11 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.015 Seconds.
Iterations: 1 Subproblems: 2
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
$C$3

Variable Cells
Cell
$C$5
$C$6
$C$7
$C$8

Name

Original Value
60161.0652921

Final Value
60146

Name

Original Value
168.041237113
30
84.0206185567
332.096219931

Final Value
Integer
168 Integer
30 Integer
84 Integer
332 Integer

Max

X1
x2
x3
x4

Constraints
Cell
$C$10
$C$11
$C$12
$C$13
$C$14
$C$15
$C$16
$C$17
$C$18
$C$19
$C$5:$C$8=Integer

Name
budget
sofa prod cost

Cell Value
Formula
168000 $C$10<=$E$10
0 $C$11>=$E$11
0 $C$12>=$E$12
799.8 $C$13<=$E$13
1064 $C$14<=$E$14
30 $C$15>=$E$15
168 $C$16<=$E$16
30 $C$17<=$E$17
84 $C$18<=$E$18
332 $C$19<=$E$19

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

ns are satisfied.

, Assume NonNegative

Slack
12000
0
0
0.2
136
0
32
120
16
68

Max
X1
x2
x3
x4
budget
sofa prod c

60146
168
30
84
332
168000 <=
0 >=
0 >=
799.8 <=
1064 <=
30 >=
168 <=
30 <=
84 <=
332 <=

180000
0
0
800
1200
30
200
150
100
400

Microsoft Excel 16.0 Answer Report

Worksheet: [New Microsoft Excel Worksheet (2).xlsx]Sheet11
Report Created: 03-08-2016 09:25:39 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 6 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
$F$2 Max Z

Original Value
0

Final Value
2297000

Variable Cells
Cell
$F$4 x1
$F$5 x2
$F$6 x3
$F$7 x4

Original Value
0
0
0
0

Final Value
Integer
35 Contin
18 Contin
30 Contin
18 Contin

Name

Constraints
Cell
Name
$F$15 min tv ads
$F$16
$F$9 budget
$F$10 max exp const
$F$11 max exp const
$F$12 max exp const
$F$13 max exp const
$F$14 max radio ads

Cell Value
Formula
23.4 $F$15>=$H$15
54000 $F$16<=$H$16
87250 $F$9<=$H$9
35 $F$10<=$H$10
18 $F$11<=$H$11
30 $F$12<=$H$12
18 $F$13<=$H$13
-5.4 $F$14<=$H$14

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

Slack
23.4
0
2750
0
7
0
0
5.4

nditions are satisfied.

omatic Scaling
nce 1%, Assume NonNegative

Max Z
x1
x2
x3
x4
budget
max exp co
max exp co
max exp co
max exp co
max radio
min tv ads

2297000
35
18
30
18
87250 <=
35 <=
18 <=
30 <=
18 <=
-5.4 <=
23.4 >=
54000 <=

90000
35
25
30
18
0
0
54000