Microsoft Excel 16.

43 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 2020-11-18 6:35:43 PM
Result: Solver found a solution. All constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 1187.197 Seconds.
Iterations: 1 Subproblems: 2
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 1E-06, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Min)

Cell Name Original Value Final Value
$G$9 Number of sentries: 0 3

Variable Cells
Cell Name Original Value Final Value Integer
$B$11 Result: A 0 1 Binary
$C$11 Result: B 0 1 Binary
$D$11 Result: C 0 0 Binary
$E$11 Result: D 0 1 Binary
$F$11 Result: E 0 0 Binary

Constraints
Cell Name Cell Value Formula Status Slack
$G$3 Area I 1 $G$3>=$I$3 Binding 0
$G$4 Area II 2 $G$4>=$I$4 Not Binding 1
$G$5 Area III 1 $G$5>=$I$5 Binding 0
$G$6 Area IV 1 $G$6>=$I$6 Binding 0
$G$7 Area V 1 $G$7>=$I$7 Binding 0
$B$11:$F$11=Binary
ume NonNegative
 A B C D E

Area I 1 1 1
Area II 1 1 2
Area III 1 1 1
Area IV 1 1 1
Area V 1 1 1

Number of sentries: 1 1 1 1 1 3

Result: 1 1 0 1 0
>= 1
>= 1
>= 1
>= 1
>= 1
Microsoft Excel 16.43 Answer Report
Worksheet: [Book1 (version 1).xlsb]Sheet3
Report Created: 2020-11-19 6:44:00 PM
Result: Solver found a solution. All constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 47246396.357 Seconds.
Iterations: 4 Subproblems: 8
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 1E-06, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max)

Cell Name Original Value Final Value
$D$18 Total cost Factory 1 230000 230000

Variable Cells
Cell Name Original Value Final Value Integer
$D$3 Toy 1 Factory 1 0 0 Contin
$E$3 Toy 1 Factory 2 28000 28000 Contin
$D$4 Toy 2 Factory 1 0 0 Contin
$E$4 Toy 2 Factory 2 0 0 Contin
$D$5 Toy 1 Factory 1 0 0 Binary
$E$5 Toy 1 Factory 2 1 1 Binary
$D$6 Toy 2 Factory 1 0 0 Binary
$E$6 Toy 2 Factory 2 0 0 Binary

Constraints
Cell Name Cell Value Formula Status Slack
$D$12 Total Factory 1 0 $D$12<=$D$13 Not Binding 500
$E$12 Total Factory 2 700 $E$12<=$E$13 Binding 0
$D$15 X - M*Y Factory 1 0 $D$15<=0 Binding 0
$E$15 X - M*Y Factory 2 -71999 $E$15<=0 Not Binding 71999
$D$16 Factory 1 0 $D$16<=0 Binding 0
$E$16 Factory 2 0 $E$16<=0 Binding 0
$F$5 Toy 1 1 $F$5<=1 Binding 0
$F$6 Toy 2 0 $F$6<=1 Not Binding 1
$F$7 0 $F$7<=1 Not Binding 1
$F$8 1 $F$8<=1 Binding 0
$D$5:$E$6=Binary
me NonNegative
 Factory 1 Factory 2
X1 Toy 1 0 28000 28000 10
X2 Toy 2 0 0 0 15
Y1 Toy 1 0 1 1 -50000
Y2 Toy 2 0 0 0 -80000
0
1

Hours (Toy 1) 0 700

Hours (Toy 2) 0 0
Total 0 700
Available 500 700

X - M*Y 0 -71999
0 0

Total cost 230000

Microsoft Excel 16.43 Answer Report
Worksheet: [Assignment 2 ADM2302.xlsx]Sheet4
Report Created: 2020-11-19 8:57:40 PM
Result: Solver found a solution. All constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 55836092.961 Seconds.
Iterations: 17 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 1E-06
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Solve Without Integer Constrain

Objective Cell (Min)

Cell Name Original Value Final Value
$AJ$18 Cost: 0 67200

Variable Cells
Cell Name Original Value Final Value Integer
$B$20 Result: R11 0 40 Contin
$C$20 Result: R12 0 30 Contin
$D$20 Result: R13 0 30 Contin
$E$20 Result: R14 0 0 Contin
$F$20 Result: R22 0 100 Contin
$G$20 Result: R23 0 0 Contin
$H$20 Result: R24 0 0 Contin
$I$20 Result: R33 0 100 Contin
$J$20 Result: R34 0 0 Contin
$K$20 Result: R44 0 100 Contin
$L$20 Result: O11 0 30 Contin
$M$20 Result: O12 0 0 Contin
$N$20 Result: O13 0 0 Contin
$O$20 Result: O14 0 0 Contin
$P$20 Result: O22 0 30 Contin
$Q$20 Result: O23 0 0 Contin
$R$20 Result: O24 0 0 Contin
$S$20 Result: O33 0 30 Contin
$T$20 Result: O34 0 0 Contin
$U$20 Result: O44 0 20 Contin
$V$20 Result: S11 0 0 Contin
$W$20 Result: S12 0 0 Contin
 $X$20 Result: S13 0 0 Contin
$Y$20 Result: S14 0 0 Contin
$Z$20 Result: S22 0 0 Contin
$AA$20 Result: S23 0 0 Contin
$AB$20 Result: S24 0 0 Contin
$AC$20 Result: S33 0 80 Contin
$AD$20 Result: S34 0 0 Contin
$AE$20 Result: S44 0 0 Contin
$AF$20 Result: V1 0 30 Contin
$AG$20 Result: V2 0 0 Contin
$AH$20 Result: V3 0 0 Contin
$AI$20 Result: V4 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$AJ$3 Demand-Mth 1 100 $AJ$3=$AL$3 Binding 0
$AJ$4 Demand-Mth 2 160 $AJ$4=$AL$4 Binding 0
$AJ$5 Demand-Mth 3 240 $AJ$5=$AL$5 Binding 0
$AJ$6 Demand-Mth 4 120 $AJ$6=$AL$6 Binding 0
$AJ$7 Beginning inventory 30 $AJ$7=$AL$7 Binding 0
$AJ$8 Regular-Mth 1 100 $AJ$8<=$AL$8 Binding 0
$AJ$9 Regular-Mth 2 100 $AJ$9<=$AL$9 Binding 0
$AJ$10 Regular-Mth 3 100 $AJ$10<=$AL$10 Binding 0
$AJ$11 Regular-Mth 4 100 $AJ$11<=$AL$11 Binding 0
$AJ$12 Overtime-Mth 1 30 $AJ$12<=$AL$12 Binding 0
$AJ$13 Overtime-Mth 2 30 $AJ$13<=$AL$13 Binding 0
$AJ$14 Overtime-Mth 3 30 $AJ$14<=$AL$14 Binding 0
$AJ$15 Overtime-Mth 4 20 $AJ$15<=$AL$15 Not Binding 10
$AJ$16 Outside purchase 80 $AJ$16<=$AL$16 Not Binding 120
ithout Integer Constraints, Assume NonNegative
 R11 R12 R13 R14 R22 R23

Demand-Mth 1 1
Demand-Mth 2 1 1
Demand-Mth 3 1 1
Demand-Mth 4 1
Beginning inventory
Regular-Mth 1 1 1 1 1
Regular-Mth 2 1 1
Regular-Mth 3
Regular-Mth 4
Overtime-Mth 1
Overtime-Mth 2
Overtime-Mth 3
Overtime-Mth 4
Outside purchase

Cost: 100 110 120 130 100 110

Result: 40 30 30 0 100 0
R24 R33 R34 R44 O11 O12 O13

1
1
1 1
1 1 1

1
1 1
1
1 1 1

120 100 110 100 130 140 150

0 100 0 100 30 0 0
O14 O22 O23 O24 O33 O34 O44

1
1 1
1 1 1 1

1
1 1 1
1 1
1

160 130 140 150 130 140 130

0 30 0 0 30 0 20
S11 S12 S13 S14 S22 S23 S24

1
1 1
1 1
1 1

1 1 1 1 1 1 1

150 160 170 180 150 160 170

0 0 0 0 0 0 0
S33 S34 S44 V1 V2 V3 V4

1
1
1 1
1 1 1
1 1 1 1

1 1 1

150 160 150 0 10 20 30

80 0 0 30 0 0 0
 100 = 100
160 = 160
240 = 240
120 = 120
30 = 30
100 <= 100
100 <= 100
100 <= 100
100 <= 100
30 <= 30
30 <= 30
30 <= 30
20 <= 30
80 <= 200

67200