Microsoft Excel 14.

0 Answer Report
Worksheet: [case Problem 3.xlsx]Sheet4
Report Created: 24-12-2018 23:22:03
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.313 Seconds.
Iterations: 17 Subproblems: 32
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 0%, Assume NonNegative

Objective Cell (Min)

Cell Name Original Value Final Value
$K$18 TotalCost 119343.60625 119343.60625

Variable Cells
Cell Name Original Value Final Value Integer
$C$16 P-Head to produce 18.00 18.00 Contin
$D$16 H-Head to Produce 0.00 0.00 Contin
$E$16 Closing Inventory Of P-head 88.00 88.00 Contin
$F$16 Closing Inventory of H-Head 105.00 105.00 Contin
$G$16 Setup P-Head 1.00 1.00 Binary
$H$16 Changeover 0.00 0.00 Contin
$C$17 P-Head to produce 100.00 100.00 Contin
$D$17 H-Head to Produce 0.00 0.00 Contin
$E$17 Closing Inventory Of P-head 133.00 133.00 Contin
$F$17 Closing Inventory of H-Head 67.00 67.00 Contin
$G$17 Setup P-Head 1.00 1.00 Binary
$H$17 Changeover 0.00 0.00 Contin
$C$18 P-Head to produce 100.00 100.00 Contin
$D$18 H-Head to Produce 0.00 0.00 Contin
$E$18 Closing Inventory Of P-head 189.00 189.00 Contin
$F$18 Closing Inventory of H-Head 37.00 37.00 Contin
$G$18 Setup P-Head 1.00 1.00 Binary
$H$18 Changeover 0.00 0.00 Contin
$C$19 P-Head to produce 0.00 0.00 Contin
$D$19 H-Head to Produce 2.00 2.00 Contin
$E$19 Closing Inventory Of P-head 189.00 189.00 Contin
$F$19 Closing Inventory of H-Head 39.00 39.00 Contin
 $G$19 Setup P-Head 0.00 0.00 Binary
$H$19 Changeover 1.00 1.00 Contin
$C$20 P-Head to produce 0.00 0.00 Contin
$D$20 H-Head to Produce 48.00 48.00 Contin
$E$20 Closing Inventory Of P-head 144.00 144.00 Contin
$F$20 Closing Inventory of H-Head 39.00 39.00 Contin
$G$20 Setup P-Head 0.00 0.00 Binary
$H$20 Changeover 0.00 0.00 Contin
$C$21 P-Head to produce 0.00 0.00 Contin
$D$21 H-Head to Produce 56.00 56.00 Contin
$E$21 Closing Inventory Of P-head 99.00 99.00 Contin
$F$21 Closing Inventory of H-Head 47.00 47.00 Contin
$G$21 Setup P-Head 0.00 0.00 Binary
$H$21 Changeover 0.00 0.00 Contin
$C$22 P-Head to produce 0.00 0.00 Contin
$D$22 H-Head to Produce 57.00 57.00 Contin
$E$22 Closing Inventory Of P-head 63.00 63.00 Contin
$F$22 Closing Inventory of H-Head 46.00 46.00 Contin
$G$22 Setup P-Head 0.00 0.00 Binary
$H$22 Changeover 0.00 0.00 Contin
$C$23 P-Head to produce 0.00 0.00 Contin
$D$23 H-Head to Produce 58.00 58.00 Contin
$E$23 Closing Inventory Of P-head 28.00 28.00 Contin
$F$23 Closing Inventory of H-Head 47.00 47.00 Contin
$G$23 Setup P-Head 0.00 0.00 Binary
$H$23 Changeover 0.00 0.00 Contin

Constraints
Cell Name Cell Value Formula Status
$H$16 Changeover 0.00 $H$16>=$H$28 Binding
$H$17 Changeover 0.00 $H$17>=$H$29 Binding
$H$18 Changeover 0.00 $H$18>=$H$30 Binding
$H$19 Changeover 1.00 $H$19>=$H$31 Not Binding
$H$20 Changeover 0.00 $H$20>=$H$32 Binding
$H$21 Changeover 0.00 $H$21>=$H$33 Binding
$H$22 Changeover 0.00 $H$22>=$H$34 Binding
$H$23 Changeover 0.00 $H$23>=$H$35 Binding
$H$16 Changeover 0.00 $H$16>=$G$28 Binding
$H$17 Changeover 0.00 $H$17>=$G$29 Binding
$H$18 Changeover 0.00 $H$18>=$G$30 Binding
$H$19 Changeover 1.00 $H$19>=$G$31 Binding
$H$20 Changeover 0.00 $H$20>=$G$32 Binding
$H$21 Changeover 0.00 $H$21>=$G$33 Binding
$H$22 Changeover 0.00 $H$22>=$G$34 Binding
$H$23 Changeover 0.00 $H$23>=$G$35 Binding
$F$16 Closing Inventory of H-Head 105.00 $F$16=$F$28 Binding
$F$17 Closing Inventory of H-Head 67.00 $F$17=$F$29 Binding
$F$18 Closing Inventory of H-Head 37.00 $F$18=$F$30 Binding
$F$19 Closing Inventory of H-Head 39.00 $F$19=$F$31 Binding
$F$20 Closing Inventory of H-Head 39.00 $F$20=$F$32 Binding
$F$21 Closing Inventory of H-Head 47.00 $F$21=$F$33 Binding
$F$22 Closing Inventory of H-Head 46.00 $F$22=$F$34 Binding
$F$23 Closing Inventory of H-Head 47.00 $F$23=$F$35 Binding
$E$16 Closing Inventory Of P-head 88.00 $E$16=$E$28 Binding
$E$17 Closing Inventory Of P-head 133.00 $E$17=$E$29 Binding
$E$18 Closing Inventory Of P-head 189.00 $E$18=$E$30 Binding
$E$19 Closing Inventory Of P-head 189.00 $E$19=$E$31 Binding
$E$20 Closing Inventory Of P-head 144.00 $E$20=$E$32 Binding
$E$21 Closing Inventory Of P-head 99.00 $E$21=$E$33 Binding
$E$22 Closing Inventory Of P-head 63.00 $E$22=$E$34 Binding
$E$23 Closing Inventory Of P-head 28.00 $E$23=$E$35 Binding
$D$16 H-Head to Produce 0.00 $D$16<=$D$28 Binding
$D$17 H-Head to Produce 0.00 $D$17<=$D$29 Binding
$D$18 H-Head to Produce 0.00 $D$18<=$D$30 Binding
$D$19 H-Head to Produce 2.00 $D$19<=$D$31 Not Binding
$D$20 H-Head to Produce 48.00 $D$20<=$D$32 Not Binding
$D$21 H-Head to Produce 56.00 $D$21<=$D$33 Not Binding
$D$22 H-Head to Produce 57.00 $D$22<=$D$34 Not Binding
$D$23 H-Head to Produce 58.00 $D$23<=$D$35 Not Binding
$C$16 P-Head to produce 18.00 $C$16<=$C$28 Not Binding
$C$17 P-Head to produce 100.00 $C$17<=$C$29 Binding
$C$18 P-Head to produce 100.00 $C$18<=$C$30 Binding
$C$19 P-Head to produce 0.00 $C$19<=$C$31 Binding
$C$20 P-Head to produce 0.00 $C$20<=$C$32 Binding
$C$21 P-Head to produce 0.00 $C$21<=$C$33 Binding
$C$22 P-Head to produce 0.00 $C$22<=$C$34 Binding
$C$23 P-Head to produce 0.00 $C$23<=$C$35 Binding
$F$16 Closing Inventory of H-Head 105.00 $F$16>=$F$3 Not Binding
$F$17 Closing Inventory of H-Head 67.00 $F$17>=$F$4 Not Binding
$F$18 Closing Inventory of H-Head 37.00 $F$18>=$F$5 Not Binding
$F$19 Closing Inventory of H-Head 39.00 $F$19>=$F$6 Binding
$F$20 Closing Inventory of H-Head 39.00 $F$20>=$F$7 Binding
$F$21 Closing Inventory of H-Head 47.00 $F$21>=$F$8 Binding
$F$22 Closing Inventory of H-Head 46.00 $F$22>=$F$9 Binding
$F$23 Closing Inventory of H-Head 47.00 $F$23>=$F$10 Binding
$E$16 Closing Inventory Of P-head 88.00 $E$16>=$E$3 Not Binding
$E$17 Closing Inventory Of P-head 133.00 $E$17>=$E$4 Not Binding
$E$18 Closing Inventory Of P-head 189.00 $E$18>=$E$5 Not Binding
$E$19 Closing Inventory Of P-head 189.00 $E$19>=$E$6 Not Binding
$E$20 Closing Inventory Of P-head 144.00 $E$20>=$E$7 Not Binding
$E$21 Closing Inventory Of P-head 99.00 $E$21>=$E$8 Not Binding
$E$22 Closing Inventory Of P-head 63.00 $E$22>=$E$9 Not Binding
$E$23 Closing Inventory Of P-head 28.00 $E$23>=$E$10 Binding
$G$16:$G$23=Binary
NonNegative
Slack
0.00
0.00
0.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
 0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
78
32
24
23
22
82
0
0
0
0
0
0
0
74.00
43.00
37.00
0.00
0.00
0.00
 0.00
0.00
44.00
97.80
189.00
153.00
108.00
70.20
35.00
0.00
 Product Demand Saftey Stock
Week P- Head H-Head P-Head
1 55 38 44
2 55 38 35.2
3 44 30 0
4 0 0 36
5 45 48 36
6 45 48 28.8
7 36 58 28
8 35 57 28
9 35 58

Week P-Head to produce H-Head to Produce Closing Inventory Of P-head

0 125
1 18.00 0.00 88.00
2 100.00 0.00 133.00
3 100.00 0.00 189.00
4 0.00 2.00 189.00
5 0.00 48.00 144.00
6 0.00 56.00 99.00
7 0.00 57.00 63.00
8 0.00 58.00 28.00

Production Capacity Inventory Balance(Beginning+Produced-Cl

Week P-Head H-Head P-Head
1 100.00 0.00 88.00
2 100.00 0.00 133.00
3 100.00 0.00 189.00
4 0.00 80.00 189.00
5 0.00 80.00 144.00
6 0.00 80.00 99.00
7 0.00 80.00 63.00
8 0.00 80.00 28.00
 Saftey Stock
H-Head P-Head
30.4 Production Cost 225
24 Maximum Production Rate per week 100
0 Changeover cost 500
38.4 Weekly Inventory Rate 0.00375
38.4 Weekly Inventory Cost 0.84375
46.4
45.6
46.4

Closing Inventory of H-Head Setup P-Head Changeover

143 1
105.00 1.00 0.00
67.00 1.00 0.00
37.00 1.00 0.00
39.00 0.00 1.00
39.00 0.00 0.00
47.00 0.00 0.00
46.00 0.00 0.00
47.00 0.00 0.00

ance(Beginning+Produced-Closing) Changeover
H-Head To H if 1 To P if 1
105.00 0.00 0.00
67.00 0.00 0.00
37.00 0.00 0.00
39.00 1.00 -1.00
39.00 0.00 0.00
47.00 0.00 0.00
46.00 0.00 0.00
47.00 0.00 0.00
 H-Head
310
80
500
0.00375
1.1625

Production Cost 117560

Inventory Cost 1283.60625
Changeover Cost 500
Total Cost 119343.60625