Microsoft Excel 16.

0 Answer Report
Worksheet: [Assignment.xlsx]Sheet1
Report Created: 13-Feb-18 3:52:30 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.062 Seconds.
Iterations: 14 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 Original Value Final Value
$B$18 1000x1+1900x2+2700x3+3400x4 x5 343965.153857 343965.153857

Variable Cells
Cell Name Original Value Final Value
$C$11 x1 Changing Values 35.8297035268 35.8297035268
$C$12 x2 Changing Values 98.5316846986 98.5316846986
$C$13 x3 Changing Values 44.7871294085 44.7871294085
$C$14 x4 Changing Values 0 0
$C$15 x5 Changing Values 244.48503583 244.48503583

Constraints
Cell Name Cell Value Formula
$B$22 Net Acerage(allowing 15% open space x5 0 $B$22<=$D$22
$B$23 No. of Demolished houses cant exceed 300 x5 244.48503583 $B$23<=$D$23
$B$24 No. of single Family units >= 20% of all units x5 35.8297035268 $B$24>=$D$24
$B$25 No. of double units >=10% of all units x5 98.5316846986 $B$25>=$D$25
$B$26 No. of triple and quadruple units >= 25% of all units x5 44.7871294085 $B$26>=$D$26
$B$27 All Cost (Total Cost) x5 15000 $B$27<=$D$27
$B$28 x1 Greater than 0 x5 35.8297035268 $B$28>=$D$28
$B$29 x2 Greater Than 0 x5 98.5316846986 $B$29>=$D$29
$B$30 x3 Greater Than 0 x5 44.7871294085 $B$30>=$D$30
$B$31 x4 Greater Than 0 x5 0 $B$31>=$D$31
$B$32 x5 Greater Than 0 x5 244.48503583 $B$32>=$D$32
 Integer
Contin
Contin
Contin
Contin
Contin

Status Slack
Binding 0
Not Binding 55.51496417
Binding 0
Not Binding 80.61683294
Binding 0
Binding 0
Not Binding 35.82970353
Not Binding 98.5316847
Not Binding 44.78712941
Binding 0
Not Binding 244.4850358
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Assignment.xlsx]Sheet1
Report Created: 13-Feb-18 3:52:30 PM

Variable Cells
Final Reduced
Cell Name Value Cost
$C$11 x1 Changing Values 35.82970353 0
$C$12 x2 Changing Values 98.5316847 0
$C$13 x3 Changing Values 44.78712941 0
$C$14 x4 Changing Values 0 -9.512435015
$C$15 x5 Changing Values 244.4850358 0

Constraints
Final Shadow
Cell Name Value Price
$B$22 Net Acerage(allowing 15% open space x5 0 215.82127301
$B$23 No. of Demolished houses cant exceed 300 x5 244.4850358 0
$B$24 No. of single Family units >= 20% of all units x5 35.82970353 -419.7976676
$B$25 No. of double units >=10% of all units x5 98.5316847 0
$B$26 No. of triple and quadruple units >= 25% of all units x5 44.78712941 -601.7591682
$B$27 All Cost (Total Cost) x5 15000 22.931010257
$B$28 x1 Greater than 0 x5 35.82970353 0
$B$29 x2 Greater Than 0 x5 98.5316847 0
$B$30 x3 Greater Than 0 x5 44.78712941 0
$B$31 x4 Greater Than 0 x5 0 0
$B$32 x5 Greater Than 0 x5 244.4850358 0
Objective Allowable Allowable
Coefficient Increase Decrease
1000 399.7992774 128.7072243
1900 1E+030 46.80262703
2700 736.1155036 8.707955496
3400 9.512435015 1E+030
0 47.40740741 282.0833333

Constraint Allowable Allowable

R.H. Side Increase Decrease
0 53.7037037 12.19444444
300 1E+030 55.51496417
0 90.84072198 34.12284223
0 80.61683294 1E+030
0 60.68089517 54.78686834
15000 3406.034483 15000
0 35.82970353 1E+030
0 98.5316847 1E+030
0 44.78712941 1E+030
0 1.278977E-13 1E+030
0 244.4850358 1E+030
Microsoft Excel 16.0 Limits Report
Worksheet: [Assignment.xlsx]Sheet1
Report Created: 13-Feb-18 3:52:31 PM

Objective
Cell Name Value
$B$18 1000x1+1900x2+2700x3+3400x4 x5 343965.1539

Variable Lower Objective Upper

Cell Name Value Limit Result Limit
$C$11 x1 Changing Values 35.82970353 35.82970353 343965.1539 35.82970353
$C$12 x2 Changing Values 98.5316847 8.957425882 173774.0621 98.5316847
$C$13 x3 Changing Values 44.78712941 44.78712941 343965.1539 44.78712941
$C$14 x4 Changing Values 0 0 343965.1539 0
$C$15 x5 Changing Values 244.4850358 244.4850358 343965.1539 244.4850358
 Objective
Result
343965.1539
343965.1539
343965.1539
343965.1539
343965.1539
Question Data

equation 1
equation 2
equation 3
equation 4
equation 5
equation 6
Maximizer/objective

Variable Names
single Family home
double Family Home
triple family home
quadruple family home
old houses to be demolished

Objective Function
1000x1+1900x2+2700x3+3400x4

Constriants
Acreage used for New const.<=Net Available acreage 0.18x1+0.28x2+.4x3+.5x4
Net Acerage(allowing 15% open space
No. of Demolished houses cant exceed 300
No. of single Family units >= 20% of all units
No. of double units >=10% of all units
No. of triple and quadruple units >= 25% of all units
All Cost (Total Cost)
x1 Greater than 0
x2 Greater Than 0
x3 Greater Than 0
x4 Greater Than 0
x5 Greater Than 0
 The Variables sign
x1 x2 x3 x4 x5
0.18 0.28 0.4 0.5 0.2125 <=
0 0 0 0 1 <=
-0.8 0.2 0.2 0.2 0 <=
0.1 -0.9 0.1 0.1 0 <=
0.25 0.25 -0.75 -0.75 0 <=
50 70 130 160 2 <=
1000 1900 2700 3400 0

Decision Variables Changing Values Rounded Off Values

x1 35.8297035268 36
x2 98.5316846986 99
x3 44.7871294085 45
x4 0 0
x5 244.4850358297 245

343965.153856962

51.9530701138
0 <= 0
244.4850358297 <= 300
35.8297035268 >= 35.8297035268
98.5316846986 >= 17.9148517634
44.7871294085 >= 44.7871294085
15000 <= 15000
35.8297035268 >= 0
98.5316846986 >= 0
44.7871294085 >= 0
0 >= 0
244.4850358297 >= 0
constraints Notes
The variables
0 Acreage
300
0
0
0
15000
Maximize the profit or z
 x1 x2 x3 x4 x5 Maximize z
x1 0 1.470038 0 0 5 5.082343
x2 0 0 0.526392 0 3
x3 3.5 1.798088 0 0 0.077868
x4 100 25.24407 20.12078 0 0
x5 0 0 2.622115 0.465168 0

5
-1.49E-08 = 0 3
1.65E-07 = 0 3.5
0= 0 100
1.54E-08 = 0 2.8
0
Maximize z
Microsoft Excel 16.0 Answer Report
Worksheet: [Assignment.xlsx]Investment
Report Created: 20-Feb-18 9:50:42 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.063 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%

Objective Cell (Max)

Cell Name Original Value Final Value
$B$12 Maximise Z(Total Interest -Bad Debt) x5 0 0.99648

Variable Cells
Cell Name Original Value Final Value
$C$2 x1 changing Values 0 0
$C$3 x2 changing Values 0 -1.7763568E-15
$C$4 x3 changing Values 0 7.2
$C$5 x4 changing Values 0 0
$C$6 x5 changing Values 0 4.8

Constraints
Cell Name Cell Value Formula
$B$15 Total funds not to exceed 12$MIL(x1+x2+x3+x4+x5) LHS 12 $B$15<=$D$15
$B$16 farm &commer loans atleast 40% of all LHS 0 $B$16<=$D$16
$B$17 home loans 50% of peronal, car, home LHS -3.6 $B$17<=$D$17
$B$18 bad debts should not cross 4% LHS 0.312 $B$18<=$D$18
$B$19 x1 LHS 0 $B$19>=$D$19
$B$20 x2 LHS -1.7763568E-15 $B$20>=$D$20
$B$21 x3 LHS 7.2 $B$21>=$D$21
$B$22 x4 LHS 0 $B$22>=$D$22
$B$23 x5 LHS 4.8 $B$23>=$D$23
 Integer
Contin
Contin
Contin
Contin
Contin

Status Slack
Binding 0
Binding 0
Not Binding 3.6
Not Binding 4.488
Binding 0
Binding 0
Not Binding 7.2
Binding 0
Not Binding 4.8
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Assignment.xlsx]Investment
Report Created: 20-Feb-18 9:50:43 AM

Variable Cells
Final Reduced Objective
Cell Name Value Cost Coefficient
$C$2 x1 changing Values 0 0 0.026
$C$3 x2 changing Values -1.776357E-15 0 0.0509
$C$4 x3 changing Values 7.2 0 0.0864
$C$5 x4 changing Values 0 0 0.06875
$C$6 x5 changing Values 4.8 0 0.078

Constraints
Final Shadow Constraint
Cell Name Value Price R.H. Side
$B$15 Total funds not to exceed 12$MIL(x1+x2+x3+x4+x5) LHS 12 0.08304 12
$B$16 farm &commer loans atleast 40% of all LHS 0 0.0084 0
$B$17 home loans 50% of peronal, car, home LHS -3.6 0 0
$B$18 bad debts should not cross 4% LHS 0.312 0 0
$B$19 x1 LHS 0 -0.0604 0
$B$20 x2 LHS -1.776357E-15 -0.0355 0
$B$21 x3 LHS 7.2 0 0
$B$22 x4 LHS 0 -0.00925 0
$B$23 x5 LHS 4.8 0 0
Allowable Allowable
Increase Decrease
0.0604 1E+030
0.0355 1E+030
1E+030 0.0084
0.00925 1E+030
0.0084 0.00925

Allowable Allowable
Increase Decrease
1E+030 12
4.8 7.2
1E+030 3.6
1E+030 4.488
3.6 1E+030
3.6 1E+030
7.2 1E+030
4.8 1E+030
4.8 1E+030
Microsoft Excel 16.0 Limits Report
Worksheet: [Assignment.xlsx]Investment
Report Created: 20-Feb-18 9:50:43 AM

Objective
Cell Name Value
$B$12 Maximise Z(Total Interest -Bad Debt) x5 0.99648

Variable Lower Objective Upper

Cell Name Value Limit Result Limit
$C$2 x1 changing Values 0 0 0.99648 0
$C$3 x2 changing Values -1.776357E-15 0 0.99648 0
$C$4 x3 changing Values 7.2 0 0.3744 7.2
$C$5 x4 changing Values 0 0 0.99648 0
$C$6 x5 changing Values 4.8 4.8 0.99648 4.8
Objective
Result
0.99648
0.99648
0.99648
0.99648
0.99648
Variable Names Decision Variables changing Values
personal loan x1 0
car loan x2 0
home loan x3 7.2
farm loan x4 0
commercial Loan x5 4.8

Objective Function
Total Interest(.126x1+.1209x2+.1164x3+.11875x4+.098x5 1.30848
Bad Debt (.1x1+.07x2+.03x3+0.05x4+0.02*x5 0.312
Maximise Z(Total Interest -Bad Debt) 0.99648

Constraints LHS Sign

Total funds not to exceed 12$MIL(x1+x2+x3+x4+x5) 12 <=
farm &commer loans atleast 40% of all 0 <=
home loans 50% of peronal, car, home -3.6 <=
bad debts should not cross 4% 0.312 <=
x1 0 >=
x2 0 >=
x3 7.2 >=
x4 0 >=
x5 4.8 >=
RHS
12
0
0
4.8
0
0
0
0
0
Microsoft Excel 16.0 Answer Report
Worksheet: [Assignment.xlsx]Production Model
Report Created: 20-Feb-18 2:12:38 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.078 Seconds.
Iterations: 16 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 Original Value Final Value
$B$16 Maximise Z Net reciepts (Total Profit -Total Debt) s4 0 64625

Variable Cells
Cell Name Original Value Final Value
$C$2 x1 changing Values 0 800
$C$3 x2 changing Values 0 750
$C$4 x3 changing Values 0 387.5
$C$5 x4 changing Values 0 500
$C$8 s1 changing Values 0 0
$C$9 s2 changing Values 0 0
$C$10 s3 changing Values 0 212.5
$C$11 s4 changing Values 0 5.6843419E-14

Constraints
Cell Name Cell Value Formula
$B$19 cutting LHS 636.875 $B$19<=$D$19
$B$20 Insulating LHS 628.75 $B$20<=$D$20
$B$21 sewing LHS 1000 $B$21<=$D$21
$B$22 Packaging LHS 296.25 $B$22<=$D$22
$B$23 x1 LHS 800 $B$23>=$D$23
$B$24 x2 LHS 750 $B$24>=$D$24
$B$25 x3 LHS 387.5 $B$25>=$D$25
$B$26 x4 LHS 500 $B$26>=$D$26
$B$27 s1 LHS 0 $B$27>=$D$27
$B$28 s2 LHS 0 $B$28>=$D$28
$B$29 s3 LHS 212.5 $B$29>=$D$29
$B$30 s4 LHS 5.6843419E-14 $B$30>=$D$30
$B$31 x1+s1 LHS 800 $B$31=$D$31
$B$32 x2+s2 LHS 750 $B$32=$D$32
$B$33 x3+s3 LHS 600 $B$33=$D$33
$B$34 x4+s4 LHS 500 $B$34=$D$34
NonNegative

Integer
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin

Status Slack
Not Binding 363.125
Not Binding 371.25
Binding 0
Not Binding 703.75
Not Binding 800
Not Binding 750
Not Binding 387.5
Not Binding 500
Binding 0
Binding 0
Not Binding 212.5
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Assignment.xlsx]Production Model
Report Created: 20-Feb-18 2:12:39 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$2 x1 changing Values 800 0 30 1E+030 11.25
$C$3 x2 changing Values 750 0 40 1E+030 22.5
$C$4 x3 changing Values 387.5 0 20 2.727272727 30
$C$5 x4 changing Values 500 0 10 1E+030 1.5
$C$8 s1 changing Values 0 0 -15 11.25 1E+030
$C$9 s2 changing Values 0 0 -20 22.5 1E+030
$C$10 s3 changing Values 212.5 0 -10 30 2.727272727
$C$11 s4 changing Values 5.684342E-14 0 -8 1.5 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$19 cutting LHS 636.875 0 1000 1E+030 363.125
$B$20 Insulating LHS 628.75 0 1000 1E+030 371.25
$B$21 sewing LHS 1000 75 1000 85 155
$B$22 Packaging LHS 296.25 0 1000 1E+030 703.75
$B$23 x1 LHS 800 0 0 800 1E+030
$B$24 x2 LHS 750 0 0 750 1E+030
$B$25 x3 LHS 387.5 0 0 387.5 1E+030
$B$26 x4 LHS 500 0 0 500 1E+030
$B$27 s1 LHS 0 -11.25 0 188.8888889 0
$B$28 s2 LHS 0 -22.5 0 170 0
$B$29 s3 LHS 212.5 0 0 212.5 1E+030
$B$30 s4 LHS 5.684342E-14 -1.5 0 386.3636364 5.684342E-14
$B$31 x1+s1 LHS 800 -3.75 800 344.4444444 188.8888889
$B$32 x2+s2 LHS 750 2.5 750 310 170
$B$33 x3+s3 LHS 600 -10 600 1E+030 212.5
$B$34 x4+s4 LHS 500 -6.5 500 704.5454545 386.3636364
Microsoft Excel 16.0 Limits Report
Worksheet: [Assignment.xlsx]Production Model
Report Created: 20-Feb-18 2:12:39 PM

Objective
Cell Name Value
$B$16 Maximise Z Net reciepts (Total Profit -Total Debt) s4 64625

Variable Lower Objective

Cell Name Value Limit Result
$C$2 x1 changing Values 800 800 64625
$C$3 x2 changing Values 750 750 64625
$C$4 x3 changing Values 387.5 387.5 64625
$C$5 x4 changing Values 500 500 64625
$C$8 s1 changing Values 0 0 64625
$C$9 s2 changing Values 0 0 64625
$C$10 s3 changing Values 212.5 212.5 64625
$C$11 s4 changing Values 5.684342E-14 5.684342E-14 64625
 Upper Objective
Limit Result
800 64625
750 64625
387.5 64625
500 64625
0 64625
0 64625
212.5 64625
5.684342E-14 64625
Variable Names Decision Variables
parka jackets x1
goose jackets x2
pair of pants x3
pair of gloves x4

Variable Names Decision Variables

Shortage of units s1
Shortage of units s2
Shortage of units s3
Shortage of units s4

Objective Function
Total Profit 66750
Total Penalty 2125
Maximise Z Net reciepts (Total Profit -Total Debt) 64625

Constraints LHS
cutting 636.875
Insulating 628.75
sewing 1000
Packaging 296.25
x1 800
x2 750
x3 387.5
x4 500
s1 0
s2 0
s3 212.5
s4 5.6843418860808E-14
x1+s1 800
x2+s2 750
x3+s3 600
x4+s4 500
changing Values
800
750
387.5
500

changing Values
0
0
212.5
5.6843418861E-14

Sign RHS
<= 1000
<= 1000
<= 1000
<= 1000
>= 0
>= 0
>= 0
>= 0
>= 0
>= 0
>= 0
>= 0
= 800
= 750
= 600
= 500
Variable Names Decision Variables changing Values
Units Produced month1 x1 100
Units Produced month2 x2 440
Units Produced month3 x3 190
Units Produced month4 x4 470
Units Produced month5 x5 0
Units Produced month6 x6 0
Variable Names Decision Variables changing Values
Inventory of units1 i1 0
Inventory of units2 i2 0
Inventory of units3 i3 0
Inventory of units4 i4 330
Inventory of units5 i5 110
Inventory of units6 i6 0

Objective Function
Total Production cost 57810
Total inventory cost 3520
Maximise Z (Total Profit -Total Debt) 61330

Constraints LHS Sign

Month 1 100 =
Month 2 440 =
Month 3 190 =
Month 4 140 =
Month 5 220 =
Month 6 110 =
x1 100 >=
x2 440 >=
x3 190 >=
x4 470 >=
x5 0 >=
x6 0 >=
i1 0 >=
i2 0 >=
i3 0 >=
i4 330 >=
i5 110 >=
i6 0 >=
i0 0=
RHS
100
250
190
140
220
110
0
0
0
0
0
0
0
0
0
0
0
0
0
0