Initial Start-Up Costs 350000

Tuition Charge by School 18000

Administrative Charges (Break-even Point) 12000

Computation of Break-even Point

Break Even (Number of students) 58.33333
Break Even (Number of students) 58.33333

Computation of Profit
Number of Students Enrolled 75

Tuition Fees 1350000

Administrative Cost 900000
Initial Cost 350000
Profit 100000

Computation of Profit
Students Enrolled 35
Tuition Fees (Per Student) 24000

Tuition Fees 840000

Administrative Costs 420000
Initial Costs 350000
Profit 70000

C. NO, School should not change the tuition fees as the profit under the increase fees is only P70,000 but if without the increa
ut if without the increase in fees the profit will become 100,000 because there is decrease in the profit by 30,000 by increasing the fees.
0,000 by increasing the fees.
PROFESSOR WEEJOHS
a.
Sir AJ Sir Romel
Error 0.1 0.06
Exams to regrade 70 50 10
0
Exams to grade 1 1 120 = 120 0
Sir Aj's Time 7.2 0 504 <= 720 216
Sir Romel's Time 0 12 600 <= 600 0
0
b. 0
Sir AJ Sir Romel 0
Error 0.1 0.06 0
Exams to regrade 70 50 10
0
Exams to grade 1 1 120 = 120 0
Sir Aj's Time 7.2 0 504 <= 780 276
Sir Romel's Time 0 12 600 <= 600 0
0
c. 0
Sir AJ Sir Romel 0
Error 0.1 0.06 0
Exams to regrade 65 55 9.8

Exams to grade 1 1 120 = 120 0

Sir Aj's Time 7.2 0 468 <= 720 252
Sir Romel's Time 0 12 660 <= 660 0
Magasin Publishing Company

Decision Variable X Y
Number of Magazines 8000 10000
Profit 50 75

Constraints
Budget 17 25 386000 <= 400000
Available Space 1 1 18000 <= 18000
Restaurant and Entertainment 1 8000 >= 8000
Real Estate 1 10000 >= 8000

Maximum Profit: 1150000

Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]<PROBLEM_3>
Report Created: 7/9/2022 9:00:10 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.25 Seconds.
Iterations: 3 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$13 Maximim Profit: X 0 1150000

Variable Cells
Cell Name Original Value Final Value Integer
$B$4 Number of Magazines X 0 8000 Contin
$C$4 Number of Magazines Y 0 10000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$D$10 Restaurant and Entertainment 8000 $D$10>=$F$10 Binding 0
$D$11 Real Estate 10000 $D$11>=$F$11 Not Binding 2000
$D$8 Budget 386000 $D$8<=$F$8 Not Binding 14000
$D$9 Available Space 18000 $D$9<=$F$9 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]<PROBLEM_3>
Report Created: 7/9/2022 9:00:10 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$4 Number of Magazines X 8000 0 50 25 1E+030
$C$4 Number of Magazines Y 10000 0 75 1E+030 25

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$10 Restaurant and Entertainment 8000 -25 8000 2000 1750
$D$11 Real Estate 10000 0 8000 2000 1E+030
$D$8 Budget 386000 0 400000 1E+030 14000
$D$9 Available Space 18000 75 18000 560 2000
The Pee Tool Shop P1M1 P1M2 P1M3 P1M4 P2M1
Profit 78 78 82 79 67
Decision Variable 16 0 0 384 0

Total Product 1 Demand 1 1 1 1

Total Product 2 Demand 1
Total Product 3 Demand
Time Available on machine 1 35 40
Time Available on machine 2 41
Time Available on machine 3 34
Time Available on machine 4 39
P2M2 P2M3 P2M4 P3M1 P3M2 P3M3 P3M4
89 92 63 84 81 90 58
400 170 0 122 0 198 0

400 = 400
1 1 1 570 = 570
1 1 1 1 320 = 320
38 5196 <= 9000
36 37 14400 <= 14400
32 33 11974 <= 12000
43 40 14976 <= 15000

Max Z = 110892
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1 (version 1).xlsb.xlsx]<PROBLEM_4>
Report Created: 7/13/2022 10:35:59 PM
Result: Solver found an integer solution within tolerance. All Constraints are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.219 Seconds.
Iterations: 1 Subproblems: 8
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
$N$14 Max Z = 0 110892

Variable Cells
Cell Name Original Value Final Value Integer
$B$3 Decision Variable P1M1 0 16 Integer
$C$3 Decision Variable P1M2 0 0 Integer
$D$3 Decision Variable P1M3 0 0 Integer
$E$3 Decision Variable P1M4 0 384 Integer
$F$3 Decision Variable P2M1 0 0 Integer
$G$3 Decision Variable P2M2 0 400 Integer
$H$3 Decision Variable P2M3 0 170 Integer
$I$3 Decision Variable P2M4 0 0 Integer
$J$3 Decision Variable P3M1 0 122 Integer
$K$3 Decision Variable P3M2 0 0 Integer
$L$3 Decision Variable P3M3 0 198 Integer
$M$3 Decision Variable P3M4 0 0 Integer

Constraints
Cell Name Cell Value Formula Status Slack
$N$5 Total Product 1 Demand 400 $N$5=$P$5 Binding 0
$N$6 Total Product 2 Demand 570 $N$6=$P$6 Binding 0
$N$7 Total Product 3 Demand 320 $N$7=$P$7 Binding 0
$N$8 Time Available on machine 1 5196 $N$8<=$P$8 Not Binding 3804
$N$9 Time Available on machine 2 14400 $N$9<=$P$9 Binding 0
$N$10 Time Available on machine 3 11974 $N$10<=$P$10 Not Binding 26
$N$11 Time Available on machine 4 14976 $N$11<=$P$11 Not Binding 24
$B$3:$M$3=Integer
BRENDA MAGE
Hours 5 10 8 12 7 10
Decision Variable 1 0 0 0 1 1

Minimum Average Constraints 3 2 2 1 2 1

12 Credits At least 1 1 1 1 1 1
At least Three of the given courses 1 1 1
No more than 2 given courses 1 1 1 1
 8
1

3 9 >= 8
1 4 >= 4
1 3 >= 3
1 <= 2

MIN Z 30
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]Sheet8
Report Created: 7/9/2022 11:10:14 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.031 Seconds.
Iterations: 10 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 (Min)

Cell Name Original Value Final Value
$I$10 42 30

Variable Cells
Cell Name Original Value Final Value Integer
$B$3 Decision Variable 1 1 Binary
$C$3 Decision Variable 1 0 Binary
$D$3 Decision Variable 0 0 Binary
$E$3 Decision Variable 1 0 Binary
$F$3 Decision Variable 1 1 Binary
$G$3 Decision Variable 0 1 Binary
$H$3 Decision Variable 1 1 Binary

Constraints
Cell Name Cell Value Formula Status
$I$5 Minimum Average Constraints 9 $I$5>=$K$5 Not Binding
$I$6 12 Credits At least 4 $I$6>=$K$6 Binding
$I$7 At least Three of the given courses 3 $I$7>=$K$7 Binding
$I$8 No more than 2 given courses 1 $I$8<=$K$8 Not Binding
$B$3:$H$3=Binary
Slack
1
0
0
1
Investment Firm Maximizing Profits

Beg. 1 S1 B1 N1
2 S2 B2 CD2 N2
3 S3 B3 N3
4 S4 B4 N4
5 S5 R5 N5
6 R6 N6
Profit 1.2 1.4 1.8 1.1 1
Time 2 3 4 1 1
S1 Stock Investment 1 0
S2 Stock Investment 2 0
S3 Stock Investment 3 0
S4 Stock Investment 4 0
S5 Stock Investment 5 0
B1 Bond Investment 1 0
B2 Bond Investment 2 0
B3 Bond Investment 3 0
B4 Bond Investment 4 1000000
CD2 CD Investment 2 0
R5 Real Estate 5 1800000
R6 Real Estate 6 1000000
N1 Cash not invested 1 0
N2 Cash not invested 2 0
N3 Cash not invested 3 0
N4 Cash not invested 4 0
N5 Cash not invested 5 0
N6 Cash not invested 6 0
Z Cash Flow End of Year 6 2500000
 Constraints Limit
Cash Flow Year 1 1000000 = 0
Cash Flow Year 2 0 = 0
Cash Flow Year 3 0 = 0
Cash Flow Year 4 0 = 0
Cash Flow Year 5 0 = 0
Cash Flow Year 6 0 = 0
Max Stock 30% -1140000 <= 0
Min. CD 25% -950000 >= 0

Total Stocks 0
Total Bonds 1000000
Total CD 0
Total RE 2800000
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]<PROBLEM_7>
Report Created: 7/12/2022 9:09:22 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 Seconds.
Iterations: 13 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
$F$3 Revenues per minute 0 15600

Variable Cells
Cell Name Original Value Final Value Integer
$B$2 Optimal values for commercial Local News 0 6 Contin
$C$2 Optimal values for commercial National News 0 0 Contin
$D$2 Optimal values for commercial Sports 0 6 Contin
$E$2 Optimal values for commercial Weather 0 6 Contin
$B$4 Optimal values for broadcast Local News 0 14.4444444444 Contin
$C$4 Optimal values for broadcast National News 0 10 Contin
$D$4 Optimal values for broadcast Sports 0 7.55555555556 Contin
$E$4 Optimal values for broadcast Weather 0 10 Contin

Constraints
Cell Name Cell Value Formula Status
$F$11 Max. National News 10 $F$11<=$H$11 Binding
$F$12 Min. Sports 7.55555555556 $F$12>=$H$12 Not Binding
$F$13 Max. Sports 7.55555555556 $F$13<=$H$13 Not Binding
$F$14 Min. Weather 10 $F$14>=$H$14 Not Binding
$F$15 Max. Weather 10 $F$15<=$H$15 Binding
$F$16 Total Time for Broadcast 42 $F$16=$H$16 Binding
$F$16 Total Time for Broadcast 42 $F$16=$H$16 Binding
$F$10 Min. National News 10 $F$10>=$H$10 Not Binding
$F$23 Total time for commercial 18 $F$23=$H$23 Binding
$F$8 Min. Local News and Features 14.4444444444 $F$8>=$H$8 Not Binding
$F$7 Budget 9000 $F$7<=$H$7 Binding
$F$19 Commercial time Local News and Features 6 $F$19<=$H$19 Binding
$F$20 Commercial time National News 0 $F$20<=$H$20 Not Binding
$F$21 Commercial Time Local Sports 6 $F$21<=$H$21 Binding
$F$22 Commertial time Local Weather 6 $F$22<=$H$22 Binding
$F$9 Max. Local News and Features 14.4444444444 $F$9<=$H$9 Not Binding
 Slack
0
2.5555555556
2.4444444444
5
0
0
0
5
0
4.4444444444
0
0
6
 0
0
10.555555556
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]<PROBLEM_7>
Report Created: 7/12/2022 9:09:22 PM

Variable Cells
Final Reduced Objective
Cell Name Value Cost Coefficient
$B$2 Optimal values for commercial Local News 6 0 850
$C$2 Optimal values for commercial National News 0 0 600
$D$2 Optimal values for commercial Sports 6 0 750
$E$2 Optimal values for commercial Weather 6 0 1000
$B$4 Optimal values for broadcast Local News 14.444444444 0 0
$C$4 Optimal values for broadcast National News 10 0 0
$D$4 Optimal values for broadcast Sports 7.5555555556 0 0
$E$4 Optimal values for broadcast Weather 10 0 0

Constraints
Final Shadow Constraint
Cell Name Value Price R.H. Side
$F$11 Max. National News 10 0 10
$F$12 Min. Sports 7.5555555556 0 5
$F$13 Max. Sports 7.5555555556 0 10
$F$14 Min. Weather 10 0 5
$F$15 Max. Weather 10 0 10
$F$16 Total Time for Broadcast 42 0 42
$F$16 Total Time for Broadcast 42 0 42
$F$10 Min. National News 10 0 5
$F$23 Total time for commercial 18 600 18
$F$8 Min. Local News and Features 14.444444444 0 10
$F$7 Budget 9000 0 9000
$F$19 Commercial time Local News and Features 6 250 6
$F$20 Commercial time National News 0 0 6
$F$21 Commercial Time Local Sports 6 150 6
$F$22 Commertial time Local Weather 6 400 6
$F$9 Max. Local News and Features 14.444444444 0 25
 Allowable Allowable
Increase Decrease
1E+030 250
150 1E+030
1E+030 150
1E+030 400
1E+030 0
1E+030 0
0 1E+030
1E+030 0

Allowable Allowable
Increase Decrease
1.9166666667 1.8333333333
2.5555555556 1E+030
1E+030 2.4444444444
5 1E+030
1.8548387097 1.7741935484
0 1E+030
0 1.4375
5 1E+030
6 0
4.4444444444 1E+030
575 550
0 6
1E+030 6
0 6
0 6
1E+030 10.555555556
 Local News National News Sports
Optimal values for commercial 6 0 6
Revenues per minute 850 600 750
Optimal values for broadcast 14.4444444444 10 7.55555555556

Constraints
Budget 400 100 175
Min. Local News and Features 1
Max. Local News and Features 1
Min. National News 1
Max. National News 1
Min. Sports 1
Max. Sports 1
Min. Weather
Max. Weather
Total Time for Broadcast 1 1 1

Commercial Contraints
Commercial time Local News and Features 1
Commercial time National News 1
Commercial Time Local Sports 1
Commertial time Local Weather
Total time for commercial 1 1 1
Weather
6
1000 15600
10

90 9000 <= 9000

14.4444444444 >= 10
14.4444444444 <= 25
10 >= 5
10 <= 10
7.55555555556 >= 5
7.55555555556 <= 10
1 10 >= 5
1 10 <= 10
1 42 = 42

6 <= 6
0 <= 6
6 <= 6
1 6 <= 6
1 18 = 18
 September October November
September 100 110 122
October 100 112
November 100
December
January
February
March
April
May
Demand 0 0 0

September October November

September 340 0 0
October 0 650 0
November 0 0 420
December 0 0 0
January 0 0 0
February 0 0 0
March 0 0 0
April 0 0 0
May 0 0 0
340 650 420
= = =
Demand 340 650 420

Cost per amount 67440 81800 94920

 December January February March
136 152 170 190
126 142 160 180
114 130 148 168
100 116 134 154
90 108 128
90 110
90

0 0 0 0

December January February March

0 0 80 70
0 0 50 0
0 0 280 0
200 360 140 0
0 300 0 0
0 0 0 20
0 0 0 300
0 0 0 0
0 0 0 0
200 660 550 390
= = = =
200 660 550 390

93000 32400 46320 33600

 April May Supply
212 236 700
202 226 700
190 214 700
176 200 700
150 174 300
132 156 300
112 136 300
90 114 300
85 300
0 0

April May
0 0 480 <=
0 0 700 <=
0 0 700 <=
0 0 700 <=
0 0 300 <=
280 0 300 <=
0 0 300 <=
300 0 300 <=
0 120 120 <=
580 120
= =
580 120

34200 13320

Total Cost 497000

Supply
700
700
700
700
300
300
300
300
300
Darby Company
Plant:
Dist Center El Paso San Bernardino Dist Center Dallas
Fort Worth 3.2 Fort Worth 0.3
Santa Fe 2.2 3.9 Santa fe
Las Vegas 4.2 1.2 Las Vegas
Production 30,000 20000 Demand 6,300
Prodn Cost 10.5 10

Plant:
Dist Center El Paso San Bernardino Dist Center Dallas
Fort worth 14,500 Fort Worth 0.3
Santa Fe 13,700 0 Santa fe
Las Vegas 0 13,040 Las Vegas
Production 28,200 13040 Demand 6300

TOTAL COST: 518,773.07

San Antoni Wichita Kansas City Denver Salt Lake City Phoenix
2.1 3.1 4.4
2.7 4.7 3.4

4,880 2120 1210 6120 4830 2750

San Antoni Wichita Kansas City Denver Salt Lake City Phoenix
2.1 3.1 4.4
2.7 4.7 3.4

4880 2130 1210 6120 4830 2750

Los Angeles San Diego

2.1 2.5
8580 4460

Los Angeles San Diego TOTAL

14,250
13700
2.1 2.5 13040
8580 4460
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1 (version 1).xlsb.xlsx]<PROBLEM_10>
Report Created: 7/16/2022 12:19:55 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.25 Seconds.
Iterations: 17 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 (Min)

Cell Name Original Value Final Value
$V$3 Cost per unit 82540 82540

Variable Cells
Cell Name Original Value Final Value Integer
$B$2 Optimal Values X14 530 530 Integer
$C$2 Optimal Values X15 220 140 Integer
$D$2 Optimal Values X16 0 0 Integer
$E$2 Optimal Values X17 0 0 Integer
$F$2 Optimal Values X24 0 0 Integer
$G$2 Optimal Values X25 0 0 Integer
$H$2 Optimal Values X26 0 0 Integer
$I$2 Optimal Values X27 250 250 Integer
$J$2 Optimal Values X34 0 0 Integer
$K$2 Optimal Values X35 0 0 Integer
$L$2 Optimal Values X36 370 450 Integer
$M$2 Optimal Values X37 0 0 Integer
$N$2 Optimal Values X48 150 230 Integer
$O$2 Optimal Values X49 380 300 Integer
$P$2 Optimal Values X58 220 140 Integer
$Q$2 Optimal Values X59 0 0 Integer
$R$2 Optimal Values X68 0 0 Integer
$S$2 Optimal Values X69 370 450 Integer
$T$2 Optimal Values X78 250 250 Integer
$U$2 Optimal Values X79 0 0 Integer

Constraints
Cell Name Cell Value Formula Status Slack
$V$13 Machine 8 Capacity 620 $V$13=$X$13 Binding 0
$V$14 Machine 9 Capacity 750 $V$14=$X$14 Binding 0
$V$15 Machine 4 Capacity 530 $V$15<=$X$15 Binding 0
$V$16 Machine 5 Capacity 140 $V$16<=$X$16 Not Binding 180
$V$17 Machine 6 Capacity 450 $V$17<=$X$17 Binding 0
$V$18 Machine 7 Capacity 250 $V$18<=$X$18 Binding 0
$V$6 Capacity of Machine 1 670 $V$6<=$X$6 Not Binding 80
$V$7 Capacity of Machine 2 250 $V$7<=$X$7 Not Binding 650
$V$8 Capacity of Machine 3 450 $V$8<=$X$8 Not Binding 310
$V$9 Machine 4 Pass 0 $V$9=$X$9 Binding 0
$V$10 Machine 5 Pass 0 $V$10=$X$10 Binding 0
$V$11 Machine 6 Pass 0 $V$11=$X$11 Binding 0
$V$12 Machine 7 Pass 0 $V$12=$X$12 Binding 0
$B$2:$U$2=Integer
 X14 X15 X16 X17 X24 X25 X26
Optimal Values 530 140 0 0 0 0 0
Cost per unit 18 23 25 21 20 26 24

Constraints
Capacity of Machine 1 1 1 1 1
Capacity of Machine 2 1 1 1
Capacity of Machine 3
Machine 4 Pass 1 1
Machine 5 Pass 1 1
Machine 6 Pass 1 1
Machine 7 Pass 1
Machine 8 Capacity
Machine 9 Capacity
Machine 4 Capacity 1 1
Machine 5 Capacity 1 1
Machine 6 Capacity 1 1
Machine 7 Capacity 1
X27 X34 X35 X36 X37 X48 X49 X58 X59 X68
250 0 0 450 0 230 300 140 0 0
19 24 24 22 23 36 41 40 52 42

1
1 1 1 1
1 -1 -1
1 -1 -1
1 -1
1 1
1 1 1
1 1
1
1
1
1 1
X69 X78 X79
450 250 0
46 33 49 82540

670 <= 750

250 <= 900
450 <= 760
0 = 0
0 = 0
-1 0 = 0
-1 -1 0 = 0
1 620 = 620
1 1 750 = 750
530 <= 530
140 <= 320
450 <= 450
250 <= 250